First Time Loading...

Nihon Chouzai Co Ltd
TSE:3341

Watchlist Manager
Nihon Chouzai Co Ltd Logo
Nihon Chouzai Co Ltd
TSE:3341
Watchlist
Price: 1 482 JPY -1.33% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

334.6B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+20%
5 Years
+37%
7 Years
+48%
10 Years
+111%
8.3B
+2%
Operating Income
Growth Rates:
1 Year
+26%
3 Years
+7%
5 Years
+25%
7 Years
-10%
10 Years
+71%
3.9B
-14%
Net Income
Growth Rates:
1 Year
-43%
3 Years
-44%
5 Years
+14%
7 Years
-26%
10 Years
+76%

Earnings Waterfall
Nihon Chouzai Co Ltd

Revenue
334.6B JPY
Cost of Revenue
-278.8B JPY
Gross Profit
55.8B JPY
Operating Expenses
-47.5B JPY
Operating Income
8.3B JPY
Other Expenses
-4.4B JPY
Net Income
3.9B JPY

Income Statement
Nihon Chouzai Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
158 947
N/A
165 347
+4%
168 747
+2%
172 629
+2%
176 656
+2%
181 844
+3%
187 606
+3%
194 695
+4%
206 103
+6%
219 239
+6%
224 820
+3%
228 448
+2%
226 645
-1%
223 468
-1%
227 338
+2%
232 139
+2%
237 667
+2%
241 274
+2%
242 233
+0%
241 819
0%
244 428
+1%
245 687
+1%
250 698
+2%
257 290
+3%
261 323
+2%
268 520
+3%
272 510
+1%
274 222
+1%
277 817
+1%
278 951
+0%
282 496
+1%
289 154
+2%
294 053
+2%
299 392
+2%
302 250
+1%
305 521
+1%
308 797
+1%
313 318
+1%
320 457
+2%
327 297
+2%
334 601
+2%
Gross Profit
Cost of Revenue
(134 161)
(139 723)
(142 288)
(144 719)
(146 847)
(149 915)
(154 046)
(159 713)
(169 236)
(180 171)
(185 283)
(188 373)
(186 975)
(184 210)
(186 655)
(190 287)
(194 166)
(197 437)
(199 291)
(200 056)
(203 022)
(203 711)
(207 333)
(212 302)
(215 668)
(222 147)
(226 321)
(227 015)
(229 117)
(229 577)
(231 614)
(237 858)
(241 633)
(246 969)
(249 517)
(251 892)
(255 488)
(259 674)
(265 813)
(272 505)
(278 756)
Gross Profit
24 786
N/A
25 624
+3%
26 459
+3%
27 910
+5%
29 809
+7%
31 929
+7%
33 560
+5%
34 982
+4%
36 867
+5%
39 068
+6%
39 537
+1%
40 075
+1%
39 670
-1%
39 258
-1%
40 683
+4%
41 852
+3%
43 501
+4%
43 837
+1%
42 942
-2%
41 763
-3%
41 406
-1%
41 976
+1%
43 365
+3%
44 988
+4%
45 655
+1%
46 373
+2%
46 189
0%
47 207
+2%
48 700
+3%
49 374
+1%
50 882
+3%
51 296
+1%
52 420
+2%
52 423
+0%
52 733
+1%
53 629
+2%
53 309
-1%
53 644
+1%
54 644
+2%
54 792
+0%
55 845
+2%
Operating Income
Operating Expenses
(19 934)
(20 880)
(22 106)
(22 881)
(24 096)
(25 282)
(26 216)
(26 744)
(27 482)
(28 579)
(29 699)
(29 860)
(30 433)
(30 739)
(31 770)
(32 385)
(32 755)
(33 250)
(34 529)
(34 898)
(34 776)
(35 243)
(35 970)
(35 750)
(37 675)
(38 780)
(42 250)
(40 906)
(40 972)
(41 268)
(44 853)
(43 548)
(44 254)
(45 834)
(46 851)
(46 643)
(46 718)
(46 058)
(47 436)
(46 622)
(47 538)
Selling, General & Administrative
(19 934)
(20 878)
(21 906)
(22 879)
(24 094)
(25 281)
(25 739)
(26 743)
(27 481)
(26 665)
(29 479)
(29 858)
(30 432)
(28 350)
(31 599)
(32 384)
(32 754)
(30 466)
(34 038)
(34 519)
(34 762)
(32 478)
(35 363)
(35 735)
(37 674)
(35 788)
(39 935)
(40 904)
(40 971)
(38 491)
(42 268)
(43 547)
(44 253)
(42 422)
(46 187)
(46 642)
(46 716)
(42 992)
(46 354)
(46 620)
(47 539)
Research & Development
0
0
0
0
0
0
0
0
0
(1 913)
0
0
0
(2 388)
0
0
0
(2 784)
0
0
0
(2 764)
0
0
0
(2 991)
0
0
0
(2 776)
0
0
0
(3 411)
0
0
0
(3 065)
0
0
0
Other Operating Expenses
0
(2)
(200)
(2)
0
(2)
(477)
0
0
(1)
(220)
(2)
(1)
(1)
(171)
(1)
(1)
0
(491)
(379)
(14)
(1)
(607)
(15)
(1)
(1)
(2 315)
0
(1)
(1)
(2 585)
(1)
0
(1)
(664)
0
(2)
(1)
(1 082)
(2)
1
Operating Income
4 852
N/A
4 744
-2%
4 353
-8%
5 029
+16%
5 713
+14%
6 647
+16%
7 344
+10%
8 238
+12%
9 385
+14%
10 489
+12%
9 838
-6%
10 215
+4%
9 237
-10%
8 519
-8%
8 913
+5%
9 467
+6%
10 746
+14%
10 587
-1%
8 413
-21%
6 865
-18%
6 630
-3%
6 733
+2%
7 395
+10%
9 238
+25%
7 980
-14%
7 593
-5%
3 939
-48%
6 301
+60%
7 728
+23%
8 106
+5%
6 029
-26%
7 748
+29%
8 166
+5%
6 589
-19%
5 882
-11%
6 986
+19%
6 591
-6%
7 586
+15%
7 208
-5%
8 170
+13%
8 307
+2%
Pre-Tax Income
Interest Income Expense
(679)
(715)
(744)
(776)
(798)
(808)
(808)
(806)
(800)
(784)
(779)
(744)
(714)
(686)
(670)
(305)
(290)
(275)
(247)
(592)
(555)
(517)
(479)
(422)
(391)
(364)
(344)
(332)
(321)
(314)
(310)
(308)
(305)
(295)
(280)
(272)
(267)
(266)
(266)
(311)
(328)
Non-Reccuring Items
(136)
(266)
0
(180)
(165)
(532)
0
(538)
(529)
(254)
0
(163)
(176)
(284)
0
(246)
(287)
(536)
0
0
(318)
(828)
0
(912)
(942)
(2 313)
0
(2 369)
(2 566)
(2 584)
0
(2 390)
(6 006)
(663)
0
(477)
3 366
(1 082)
0
(1 125)
(1 197)
Gain/Loss on Disposition of Assets
17
16
(1)
(1)
4
5
0
0
22
22
25
20
(3)
22
19
24
53
38
38
181
209
1 299
1 326
1 220
1 175
6 695
7 041
7 004
7 017
397
24
29
6
6
17
(3)
1 119
1 162
1 151
1 217
105
Total Other Income
284
196
193
204
140
219
134
193
207
208
249
222
238
256
107
58
95
231
157
123
(76)
90
(133)
(19)
82
274
220
198
420
878
1 024
1 094
1 093
580
530
481
329
443
430
420
464
Pre-Tax Income
4 338
N/A
3 975
-8%
3 801
-4%
4 276
+12%
4 894
+14%
5 531
+13%
6 670
+21%
7 087
+6%
8 285
+17%
9 681
+17%
9 333
-4%
9 550
+2%
8 582
-10%
7 827
-9%
8 369
+7%
8 998
+8%
10 317
+15%
10 045
-3%
8 361
-17%
6 577
-21%
5 890
-10%
6 777
+15%
8 109
+20%
9 105
+12%
7 904
-13%
11 885
+50%
10 856
-9%
10 802
0%
12 278
+14%
6 483
-47%
6 767
+4%
6 173
-9%
2 954
-52%
6 217
+110%
6 149
-1%
6 715
+9%
11 138
+66%
7 843
-30%
8 523
+9%
8 371
-2%
7 351
-12%
Net Income
Tax Provision
(2 137)
(2 105)
(2 035)
(2 208)
(2 373)
(2 752)
(2 963)
(2 995)
(3 446)
(3 352)
(3 244)
(3 352)
(3 251)
(3 188)
(3 588)
(3 893)
(3 970)
(3 940)
(3 340)
(2 534)
(2 431)
(2 984)
(3 520)
(3 961)
(3 420)
(5 186)
(4 636)
(4 642)
(5 229)
(2 945)
(3 157)
(2 851)
(1 731)
(2 511)
(2 480)
(2 742)
(4 239)
(3 384)
(3 795)
(3 771)
(3 412)
Income from Continuing Operations
2 201
1 870
1 766
2 068
2 521
2 779
3 707
4 092
4 839
6 329
6 089
6 198
5 331
4 639
4 781
5 105
6 347
6 105
5 021
4 043
3 459
3 793
4 589
5 144
4 484
6 699
6 220
6 160
7 049
3 538
3 610
3 322
1 223
3 706
3 669
3 973
6 899
4 459
4 728
4 600
3 939
Income to Minority Interest
35
31
49
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
(2)
(3)
(3)
(3)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 236
N/A
1 901
-15%
1 816
-4%
2 108
+16%
2 515
+19%
2 778
+10%
3 706
+33%
4 092
+10%
4 838
+18%
6 329
+31%
6 089
-4%
6 197
+2%
5 331
-14%
4 638
-13%
4 779
+3%
5 104
+7%
6 346
+24%
6 104
-4%
5 022
-18%
4 043
-19%
3 458
-14%
3 790
+10%
4 583
+21%
5 140
+12%
4 480
-13%
6 697
+49%
6 220
-7%
6 158
-1%
7 048
+14%
3 538
-50%
3 609
+2%
3 323
-8%
1 224
-63%
3 705
+203%
3 669
-1%
3 972
+8%
6 898
+74%
4 458
-35%
4 726
+6%
4 599
-3%
3 938
-14%
EPS (Diluted)
159.71
N/A
135.78
-15%
121.06
-11%
150.57
+24%
179.64
+19%
97.24
-46%
264.71
+172%
292.28
+10%
345.57
+18%
216.41
-37%
380.56
+76%
387.31
+2%
333.18
-14%
144.99
-56%
298.68
+106%
319
+7%
396.62
+24%
190.82
-52%
313.87
+64%
252.68
-19%
112.48
-55%
121.73
+8%
152.82
+26%
171.4
+12%
149.39
-13%
223.33
+49%
207.43
-7%
205.36
-1%
235.04
+14%
117.98
-50%
120.35
+2%
110.81
-8%
40.82
-63%
123.55
+203%
122.35
-1%
132.64
+8%
230.59
+74%
148.9
-35%
157.98
+6%
153.74
-3%
131.63
-14%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.