First Time Loading...

Nippon Sanso Holdings Corp
TSE:4091

Watchlist Manager
Nippon Sanso Holdings Corp Logo
Nippon Sanso Holdings Corp
TSE:4091
Watchlist
Price: 4 506 JPY -1.01% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+54%
5 Years
+79%
7 Years
+115%
10 Years
+146%
155.6B
+8%
Operating Income
Growth Rates:
1 Year
+47%
3 Years
+95%
5 Years
+185%
7 Years
+224%
10 Years
+451%
94.1B
+9%
Net Income
Growth Rates:
1 Year
+42%
3 Years
+91%
5 Years
+160%
7 Years
+204%
10 Years
+391%

Earnings Waterfall
Nippon Sanso Holdings Corp

Revenue
1.2T JPY
Cost of Revenue
-745.6B JPY
Gross Profit
496.7B JPY
Operating Expenses
-341.2B JPY
Operating Income
155.6B JPY
Other Expenses
-61.5B JPY
Net Income
94.1B JPY

Income Statement
Nippon Sanso Holdings Corp

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
505 341
N/A
522 746
+3%
531 926
+2%
542 036
+2%
549 015
+1%
559 373
+2%
567 809
+2%
574 817
+1%
584 842
+2%
594 421
+2%
587 110
-1%
578 847
-1%
578 144
0%
581 586
+1%
599 010
+3%
618 517
+3%
637 165
+3%
646 218
+1%
654 019
+1%
669 929
+2%
692 786
+3%
740 341
+7%
792 006
+7%
833 795
+5%
855 746
+3%
850 239
-1%
824 413
-3%
811 862
-2%
809 059
0%
818 238
+1%
852 037
+4%
881 106
+3%
917 516
+4%
957 169
+4%
1 014 871
+6%
1 083 494
+7%
1 138 675
+5%
1 186 683
+4%
1 219 579
+3%
1 225 554
+0%
1 242 296
+1%
Gross Profit
Cost of Revenue
(343 362)
(353 204)
(358 952)
(366 300)
(368 880)
(374 923)
(378 622)
(380 114)
(382 447)
(386 621)
(379 079)
(369 912)
(367 143)
(365 578)
(375 673)
(388 166)
(402 226)
(411 447)
(418 508)
(432 406)
(448 608)
(473 332)
(501 593)
(520 828)
(527 710)
(522 680)
(506 917)
(499 406)
(497 476)
(500 799)
(518 577)
(537 726)
(564 341)
(598 597)
(640 578)
(691 677)
(726 146)
(748 053)
(761 599)
(746 027)
(745 575)
Gross Profit
161 979
N/A
169 542
+5%
172 974
+2%
175 736
+2%
180 135
+3%
184 450
+2%
189 187
+3%
194 703
+3%
202 395
+4%
207 800
+3%
208 031
+0%
208 935
+0%
211 001
+1%
216 008
+2%
223 337
+3%
230 351
+3%
234 939
+2%
234 771
0%
235 511
+0%
237 523
+1%
244 178
+3%
267 009
+9%
290 413
+9%
312 967
+8%
328 036
+5%
327 559
0%
317 496
-3%
312 456
-2%
311 583
0%
317 439
+2%
333 460
+5%
343 380
+3%
353 175
+3%
358 572
+2%
374 293
+4%
391 817
+5%
412 529
+5%
438 630
+6%
457 980
+4%
479 527
+5%
496 721
+4%
Operating Income
Operating Expenses
(133 754)
(137 854)
(140 190)
(142 065)
(144 732)
(149 130)
(153 083)
(155 592)
(159 036)
(159 586)
(162 333)
(161 372)
(163 030)
(165 322)
(170 129)
(175 297)
(177 798)
(179 245)
(177 680)
(181 164)
(189 509)
(203 166)
(221 446)
(232 203)
(237 504)
(242 054)
(233 130)
(231 318)
(231 880)
(232 471)
(240 611)
(247 767)
(254 885)
(259 280)
(273 495)
(289 771)
(306 711)
(316 683)
(328 607)
(335 765)
(341 157)
Selling, General & Administrative
(133 904)
(122 967)
(140 375)
(142 204)
(144 844)
(132 151)
(151 873)
(154 422)
(158 018)
(161 169)
(160 583)
(159 706)
(161 355)
(165 071)
(170 635)
(175 697)
(178 998)
(178 690)
(179 216)
(182 725)
(190 384)
(204 789)
(220 781)
(234 633)
(242 492)
(242 129)
(238 402)
(234 208)
(232 703)
(233 276)
(239 705)
(246 414)
(252 738)
(259 204)
(269 065)
(285 997)
(301 737)
(315 191)
(324 297)
(330 556)
(336 576)
Research & Development
0
(3 170)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
148
(11 716)
185
140
114
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
2
(1)
0
(1)
(2)
(16 979)
(1 210)
(1 170)
(1 018)
1 583
(1 750)
(1 666)
(1 675)
(251)
506
400
1 200
(555)
1 536
1 561
875
1 623
(665)
2 430
4 988
75
5 272
2 890
823
805
(906)
(1 353)
(2 147)
(76)
(4 430)
(3 774)
(4 974)
(1 492)
(4 310)
(5 209)
(4 581)
Operating Income
28 225
N/A
31 688
+12%
32 784
+3%
33 671
+3%
35 403
+5%
35 320
0%
36 104
+2%
39 111
+8%
43 359
+11%
48 214
+11%
45 698
-5%
47 563
+4%
47 971
+1%
50 686
+6%
53 208
+5%
55 054
+3%
57 141
+4%
55 526
-3%
57 831
+4%
56 359
-3%
54 669
-3%
63 843
+17%
68 967
+8%
80 764
+17%
90 532
+12%
85 505
-6%
84 366
-1%
81 138
-4%
79 703
-2%
84 968
+7%
92 849
+9%
95 613
+3%
98 290
+3%
99 292
+1%
100 798
+2%
102 046
+1%
105 818
+4%
121 947
+15%
129 373
+6%
143 762
+11%
155 564
+8%
Pre-Tax Income
Interest Income Expense
2 275
3 100
3 399
179
509
2 741
2 881
2 997
2 584
177
(256)
5
386
(1 092)
(1 112)
(1 731)
(2 340)
(1 129)
(1 335)
(1 071)
(226)
(944)
(2 845)
(4 924)
(9 734)
(11 255)
(12 001)
(12 015)
(6 764)
(5 532)
(4 437)
(3 702)
(6 315)
(5 956)
(5 850)
(5 822)
(8 442)
(10 471)
(13 185)
(16 353)
(16 575)
Non-Reccuring Items
(2 621)
(4 319)
(4 136)
(3 158)
(2 952)
(3 098)
0
0
0
(1 815)
0
0
0
581
0
0
0
1 500
0
0
0
(816)
0
0
0
4 883
0
0
0
(1 724)
0
0
0
(1 621)
0
0
0
(5 976)
0
0
0
Gain/Loss on Disposition of Assets
3 807
3 846
3 830
56
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 154
55
(66)
103
363
(456)
(580)
(625)
(1 098)
(1)
(2)
0
0
1
1
0
0
0
(1)
(1)
(1)
0
0
0
(1)
0
(2)
(1)
(1)
(6)
0
0
0
(104)
0
1
0
3
1
1
0
Pre-Tax Income
32 840
N/A
34 370
+5%
35 811
+4%
30 851
-14%
33 323
+8%
34 507
+4%
38 405
+11%
41 483
+8%
44 845
+8%
46 575
+4%
45 440
-2%
47 568
+5%
48 357
+2%
50 176
+4%
52 097
+4%
53 323
+2%
54 801
+3%
55 897
+2%
56 495
+1%
55 287
-2%
54 442
-2%
62 083
+14%
66 122
+7%
75 840
+15%
80 797
+7%
79 133
-2%
72 363
-9%
69 122
-4%
72 938
+6%
77 706
+7%
88 412
+14%
91 910
+4%
91 975
+0%
91 611
0%
94 948
+4%
96 225
+1%
97 377
+1%
105 503
+8%
116 189
+10%
127 410
+10%
138 990
+9%
Net Income
Tax Provision
(12 180)
(12 808)
(13 387)
(11 571)
(12 758)
(12 373)
(14 058)
(14 166)
(14 142)
(16 069)
(16 011)
(15 519)
(15 867)
(13 963)
(14 881)
(16 078)
(4 629)
(17 336)
(3 481)
(4 173)
(15 894)
(18 373)
(19 806)
(22 127)
(23 558)
(24 095)
(22 461)
(21 246)
(22 171)
(20 842)
(22 773)
(21 453)
(21 377)
(24 973)
(26 754)
(28 319)
(28 333)
(29 538)
(32 640)
(37 428)
(41 374)
Income from Continuing Operations
20 660
21 562
22 424
19 280
20 565
22 134
24 347
27 317
30 703
30 506
29 429
32 049
32 490
36 213
37 216
37 245
50 172
38 561
53 014
51 114
38 548
43 710
46 316
53 713
57 239
55 038
49 902
47 876
50 767
56 864
65 639
70 457
70 598
66 638
68 194
67 906
69 044
75 965
83 549
89 982
97 616
Income to Minority Interest
(1 478)
(1 367)
(1 285)
(1 405)
(1 356)
(1 369)
(1 374)
(1 433)
(1 513)
(1 475)
(1 561)
(1 577)
(1 492)
(1 472)
(1 346)
(1 302)
(1 489)
(1 834)
(2 022)
(2 189)
(2 371)
(2 417)
(2 484)
(2 355)
(1 820)
(1 697)
(1 343)
(1 272)
(1 464)
(1 648)
(1 796)
(1 949)
(2 563)
(2 534)
(2 867)
(2 944)
(2 674)
(2 884)
(3 193)
(3 500)
(3 538)
Net Income (Common)
19 179
N/A
20 194
+5%
21 138
+5%
17 875
-15%
19 208
+7%
20 764
+8%
22 973
+11%
25 883
+13%
29 189
+13%
29 030
-1%
27 866
-4%
30 470
+9%
30 996
+2%
34 740
+12%
35 869
+3%
35 941
+0%
48 682
+35%
48 919
+0%
50 991
+4%
48 924
-4%
36 175
-26%
41 291
+14%
43 827
+6%
51 352
+17%
55 413
+8%
53 340
-4%
48 553
-9%
46 599
-4%
49 299
+6%
55 214
+12%
63 839
+16%
68 503
+7%
68 030
-1%
64 103
-6%
65 324
+2%
64 960
-1%
66 367
+2%
73 080
+10%
80 353
+10%
86 478
+8%
94 073
+9%
EPS (Diluted)
44.81
N/A
49.37
+10%
48.81
-1%
41.28
-15%
44.36
+7%
47.97
+8%
53.07
+11%
59.79
+13%
67.43
+13%
67.08
-1%
64.35
-4%
70.36
+9%
71.58
+2%
80.27
+12%
82.83
+3%
83
+0%
112.42
+35%
113.03
+1%
117.76
+4%
112.98
-4%
83.59
-26%
95.41
+14%
101.27
+6%
118.66
+17%
128.05
+8%
123.26
-4%
112.2
-9%
107.68
-4%
113.92
+6%
127.59
+12%
147.52
+16%
158.3
+7%
157.2
-1%
148.13
-6%
150.96
+2%
150.07
-1%
153.32
+2%
168.85
+10%
185.63
+10%
199.78
+8%
217.33
+9%

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 135,400+ 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.