First Time Loading...
N

Nippon Shokubai Co Ltd
TSE:4114

Watchlist Manager
Nippon Shokubai Co Ltd
TSE:4114
Watchlist
Price: 1 491.5 JPY 0.91% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

386.4B
-2%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+43%
5 Years
+17%
7 Years
+36%
10 Years
+41%
12.3B
-24%
Operating Income
Growth Rates:
1 Year
-60%
3 Years
+206%
5 Years
-54%
7 Years
-43%
10 Years
+92%
8.8B
-28%
Net Income
Growth Rates:
1 Year
-65%
3 Years
+167%
5 Years
-62%
7 Years
-57%
10 Years
-29%

Earnings Waterfall
Nippon Shokubai Co Ltd

Revenue
386.4B JPY
Cost of Revenue
-323B JPY
Gross Profit
63.4B JPY
Operating Expenses
-51.1B JPY
Operating Income
12.3B JPY
Other Expenses
-3.6B JPY
Net Income
8.8B JPY

Income Statement
Nippon Shokubai 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
274 551
N/A
302 136
+10%
332 174
+10%
350 140
+5%
367 960
+5%
374 873
+2%
368 544
-2%
362 635
-2%
347 366
-4%
323 124
-7%
310 201
-4%
294 373
-5%
284 715
-3%
293 970
+3%
302 270
+3%
314 706
+4%
327 825
+4%
313 939
-4%
318 776
+2%
323 909
+2%
329 665
+2%
338 869
+3%
330 728
-2%
323 154
-2%
307 071
-5%
302 150
-2%
288 096
-5%
273 526
-5%
270 506
-1%
273 163
+1%
296 284
+8%
321 483
+9%
347 515
+8%
369 293
+6%
394 741
+7%
415 973
+5%
425 017
+2%
419 568
-1%
405 425
-3%
394 200
-3%
386 393
-2%
Gross Profit
Cost of Revenue
(233 788)
(253 180)
(277 189)
(291 586)
(304 472)
(309 135)
(300 233)
(290 483)
(275 725)
(253 123)
(243 529)
(231 219)
(224 204)
(233 499)
(239 881)
(249 310)
(261 211)
(246 395)
(250 120)
(257 085)
(261 168)
(272 292)
(268 504)
(262 764)
(250 486)
(248 666)
(237 194)
(227 164)
(223 700)
(225 116)
(242 335)
(256 494)
(276 146)
(291 586)
(311 274)
(328 806)
(337 660)
(339 176)
(330 768)
(326 187)
(322 981)
Gross Profit
40 763
N/A
48 956
+20%
54 985
+12%
58 554
+6%
63 488
+8%
65 738
+4%
68 311
+4%
72 152
+6%
71 641
-1%
70 001
-2%
66 672
-5%
63 154
-5%
60 511
-4%
60 471
0%
62 389
+3%
65 396
+5%
66 614
+2%
67 544
+1%
68 656
+2%
66 824
-3%
68 497
+3%
66 577
-3%
62 224
-7%
60 390
-3%
56 585
-6%
53 484
-5%
50 902
-5%
46 362
-9%
46 806
+1%
48 047
+3%
53 949
+12%
64 989
+20%
71 369
+10%
77 707
+9%
83 467
+7%
87 167
+4%
87 357
+0%
80 392
-8%
74 657
-7%
68 013
-9%
63 412
-7%
Operating Income
Operating Expenses
(34 333)
(35 581)
(37 252)
(38 038)
(39 036)
(39 914)
(40 874)
(40 100)
(39 317)
(38 901)
(38 951)
(38 849)
(38 996)
(39 471)
(40 799)
(39 954)
(40 413)
(40 829)
(42 360)
(41 702)
(41 929)
(39 878)
(40 565)
(40 653)
(40 607)
(40 621)
(39 922)
(41 009)
(42 772)
(42 014)
(64 698)
(64 544)
(64 885)
(47 289)
(52 037)
(55 943)
(56 549)
(55 426)
(53 434)
(51 818)
(51 076)
Selling, General & Administrative
(23 024)
(24 895)
(26 510)
(27 278)
(28 441)
(28 668)
(28 530)
(28 629)
(27 849)
(27 497)
(27 265)
(26 903)
(26 786)
(27 183)
(30 227)
(33 768)
(37 223)
(29 107)
(29 780)
(29 905)
(30 332)
(28 602)
(41 316)
(41 686)
(41 666)
(28 780)
(41 281)
(40 496)
(40 570)
(28 542)
(42 733)
(44 415)
(46 444)
(35 216)
(51 931)
(55 794)
(56 903)
(42 478)
(54 760)
(52 219)
(51 120)
Research & Development
(11 031)
(10 308)
(10 360)
(10 374)
(10 220)
(10 937)
(11 142)
(11 287)
(11 335)
0
(11 554)
(11 806)
(12 065)
(12 136)
0
0
0
(12 991)
0
0
0
(12 583)
0
0
0
(13 399)
0
0
0
(13 217)
0
0
0
(13 776)
0
0
0
(14 366)
0
0
0
Depreciation & Amortization
(279)
(377)
(381)
(384)
(374)
(309)
(246)
(184)
(134)
(134)
(134)
(140)
(144)
(151)
(156)
(157)
(159)
(203)
0
0
0
(180)
0
0
0
(197)
0
0
0
(157)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
1
(1)
(1)
(2)
0
0
(956)
0
1
(11 270)
2
0
0
(1)
(10 416)
(6 029)
(3 031)
1 472
(12 580)
(11 797)
(11 597)
1 487
751
1 033
1 059
1 755
1 359
(513)
(2 202)
(98)
(21 965)
(20 129)
(18 441)
1 703
(106)
(149)
354
1 418
1 326
401
44
Operating Income
6 430
N/A
13 375
+108%
17 733
+33%
20 516
+16%
24 452
+19%
25 824
+6%
27 437
+6%
32 052
+17%
32 324
+1%
31 100
-4%
27 721
-11%
24 305
-12%
21 515
-11%
21 000
-2%
21 590
+3%
25 442
+18%
26 201
+3%
26 715
+2%
26 296
-2%
25 122
-4%
26 568
+6%
26 699
+0%
21 659
-19%
19 737
-9%
15 978
-19%
12 863
-19%
10 980
-15%
5 353
-51%
4 034
-25%
6 033
+50%
(10 749)
N/A
445
N/A
6 484
+1 357%
30 418
+369%
31 430
+3%
31 224
-1%
30 808
-1%
24 966
-19%
21 223
-15%
16 195
-24%
12 336
-24%
Pre-Tax Income
Interest Income Expense
2 351
2 060
1 637
1 763
2 335
2 375
2 841
2 525
1 770
2 000
1 282
1 144
3 684
3 730
4 782
5 903
4 960
4 211
4 532
4 770
4 244
5 965
5 478
4 581
4 314
2 613
2 397
1 650
1 578
3 010
3 346
4 449
4 472
4 543
5 254
4 933
3 631
2 633
849
(467)
(248)
Non-Reccuring Items
6 338
(902)
(1 698)
(468)
(2 949)
(1 394)
0
(556)
(484)
(178)
(21)
0
0
(1 738)
0
(1 786)
(1 800)
(1 105)
0
0
0
(529)
0
0
0
315
0
0
0
(21 954)
0
0
0
(945)
0
0
0
(1 438)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
620
620
620
0
0
0
0
136
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
1 909
1 449
1 388
1 458
1 529
2 550
1 680
1 688
1 681
2 066
1 633
1 656
1 421
1 343
1 134
561
902
(16)
(306)
(242)
(672)
(16)
1
0
1
(43)
0
(1)
0
(15)
0
0
2
(341)
0
(1)
0
14
0
0
(1)
Pre-Tax Income
17 028
N/A
15 982
-6%
19 060
+19%
23 269
+22%
25 367
+9%
29 355
+16%
32 578
+11%
36 329
+12%
35 911
-1%
34 988
-3%
30 615
-12%
27 105
-11%
26 620
-2%
24 471
-8%
27 506
+12%
30 120
+10%
30 263
+0%
29 805
-2%
30 522
+2%
29 650
-3%
30 139
+2%
32 119
+7%
27 137
-16%
24 317
-10%
20 293
-17%
15 748
-22%
13 377
-15%
7 002
-48%
5 610
-20%
(12 926)
N/A
(7 403)
+43%
4 895
N/A
10 958
+124%
33 675
+207%
36 684
+9%
36 156
-1%
34 437
-5%
26 175
-24%
22 071
-16%
15 728
-29%
12 087
-23%
Net Income
Tax Provision
(4 447)
(5 116)
(6 776)
(8 190)
(9 072)
(10 086)
(9 451)
(10 166)
(9 613)
(8 874)
(8 112)
(6 975)
(6 445)
(5 112)
(6 465)
(7 247)
(7 264)
(6 638)
(6 542)
(6 192)
(6 392)
(7 767)
(6 647)
(6 303)
(5 481)
(4 157)
(3 461)
(2 246)
(1 743)
2 635
1 240
(1 571)
(3 326)
(9 204)
(10 231)
(9 911)
(8 797)
(6 015)
(4 474)
(2 353)
(2 058)
Income from Continuing Operations
12 581
10 866
12 284
15 079
16 295
19 269
23 127
26 163
26 298
26 114
22 503
20 130
20 175
19 359
21 041
22 873
22 999
23 167
23 980
23 458
23 747
24 352
20 490
18 014
14 812
11 591
9 916
4 756
3 867
(10 291)
(6 163)
3 324
7 632
24 471
26 453
26 245
25 640
20 160
17 597
13 375
10 029
Income to Minority Interest
(278)
(363)
(384)
(375)
(282)
(181)
(150)
(74)
(158)
(110)
(79)
(102)
(8)
2
(37)
(2)
(50)
(527)
(591)
(724)
(801)
(503)
(518)
(544)
(556)
(496)
(523)
(575)
(583)
(608)
(658)
(691)
(735)
(750)
(784)
(806)
(817)
(769)
(1 223)
(1 192)
(1 270)
Net Income (Common)
12 303
N/A
10 503
-15%
11 901
+13%
14 704
+24%
16 013
+9%
19 089
+19%
22 979
+20%
26 089
+14%
26 142
+0%
26 003
-1%
22 421
-14%
20 028
-11%
20 166
+1%
19 361
-4%
21 004
+8%
22 870
+9%
22 947
+0%
22 641
-1%
23 392
+3%
22 737
-3%
22 950
+1%
23 849
+4%
19 973
-16%
17 472
-13%
14 257
-18%
11 094
-22%
9 393
-15%
4 180
-55%
3 283
-21%
(10 899)
N/A
(6 821)
+37%
2 633
N/A
6 897
+162%
23 720
+244%
25 668
+8%
25 439
-1%
24 823
-2%
19 392
-22%
16 376
-16%
12 184
-26%
8 760
-28%
EPS (Diluted)
300.07
N/A
256.17
-15%
290.26
+13%
358.63
+24%
390.56
+9%
470.28
+20%
560.46
+19%
636.31
+14%
637.6
+0%
640.7
+0%
546.85
-15%
488.48
-11%
491.85
+1%
478.36
-3%
525.1
+10%
571.75
+9%
573.67
+0%
567.73
-1%
584.79
+3%
568.42
-3%
575.49
+1%
598.05
+4%
500.85
-16%
438.14
-13%
357.54
-18%
278.21
-22%
235.56
-15%
104.83
-55%
82.33
-21%
-68.33
N/A
-171.05
-150%
66.04
N/A
172.98
+162%
148.71
-14%
643.72
+333%
637.93
-1%
624.32
-2%
122.06
-80%
104.12
-15%
77.46
-26%
56.19
-27%

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 131,900+ 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.