First Time Loading...
N

NOF Corp
TSE:4403

Watchlist Manager
NOF Corp
TSE:4403
Watchlist
Price: 2 121.5 JPY -1% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

220B
+2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+30%
5 Years
+18%
7 Years
+28%
10 Years
+40%
43.6B
+8%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+73%
5 Years
+58%
7 Years
+86%
10 Years
+196%
34.1B
+4%
Net Income
Growth Rates:
1 Year
+9%
3 Years
+53%
5 Years
+59%
7 Years
+109%
10 Years
+203%

Earnings Waterfall
NOF Corp

Revenue
220B JPY
Cost of Revenue
-139.8B JPY
Gross Profit
80.2B JPY
Operating Expenses
-36.5B JPY
Operating Income
43.6B JPY
Other Expenses
-9.5B JPY
Net Income
34.1B JPY

Income Statement
NOF 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
156 766
N/A
160 963
+3%
164 788
+2%
164 758
0%
166 987
+1%
167 697
+0%
167 499
0%
168 623
+1%
171 201
+2%
170 460
0%
172 468
+1%
171 509
-1%
171 902
+0%
174 057
+1%
174 446
+0%
174 310
0%
176 950
+2%
179 935
+2%
182 460
+1%
186 464
+2%
186 827
+0%
189 152
+1%
188 231
0%
185 878
-1%
184 311
-1%
180 917
-2%
175 141
-3%
170 133
-3%
169 109
-1%
172 645
+2%
177 703
+3%
186 726
+5%
191 239
+2%
192 642
+1%
201 821
+5%
206 323
+2%
211 061
+2%
217 709
+3%
214 950
-1%
215 705
+0%
219 995
+2%
Gross Profit
Cost of Revenue
(113 503)
(116 743)
(119 427)
(119 173)
(120 377)
(120 435)
(120 060)
(120 104)
(121 053)
(119 972)
(119 666)
(117 874)
(117 188)
(118 262)
(119 367)
(119 113)
(121 207)
(122 305)
(123 670)
(126 624)
(126 908)
(128 260)
(126 942)
(125 200)
(124 212)
(122 313)
(118 424)
(115 564)
(113 318)
(115 259)
(116 673)
(119 516)
(121 342)
(123 713)
(128 643)
(134 397)
(138 951)
(141 766)
(140 746)
(139 296)
(139 826)
Gross Profit
43 263
N/A
44 220
+2%
45 361
+3%
45 585
+0%
46 610
+2%
47 262
+1%
47 439
+0%
48 519
+2%
50 148
+3%
50 488
+1%
52 802
+5%
53 635
+2%
54 714
+2%
55 795
+2%
55 079
-1%
55 197
+0%
55 743
+1%
57 630
+3%
58 790
+2%
59 840
+2%
59 919
+0%
60 892
+2%
61 289
+1%
60 678
-1%
60 099
-1%
58 604
-2%
56 717
-3%
54 569
-4%
55 791
+2%
57 386
+3%
61 030
+6%
67 210
+10%
69 897
+4%
68 929
-1%
73 178
+6%
71 926
-2%
72 110
+0%
75 943
+5%
74 204
-2%
76 409
+3%
80 169
+5%
Operating Income
Operating Expenses
(28 522)
(28 872)
(29 363)
(29 648)
(29 833)
(30 174)
(30 157)
(30 432)
(30 622)
(31 123)
(31 237)
(31 343)
(31 252)
(31 459)
(31 460)
(31 567)
(31 820)
(31 814)
(31 943)
(32 181)
(32 290)
(32 450)
(32 525)
(32 438)
(32 325)
(31 730)
(31 387)
(30 818)
(30 503)
(30 784)
(31 047)
(31 868)
(32 581)
(33 334)
(33 976)
(34 411)
(34 890)
(35 319)
(35 742)
(36 168)
(36 544)
Selling, General & Administrative
(28 521)
(23 200)
(29 362)
(29 647)
(29 832)
(24 552)
(30 157)
(30 432)
(30 622)
(25 474)
(31 237)
(31 344)
(31 251)
(25 913)
(31 460)
(31 564)
(31 820)
(26 230)
(31 942)
(32 181)
(32 289)
(27 005)
(32 524)
(32 437)
(32 324)
(26 549)
(31 386)
(30 818)
(30 503)
(25 910)
(31 046)
(31 867)
(32 580)
(28 151)
(33 974)
(34 410)
(34 888)
(29 621)
(35 743)
(36 167)
(36 544)
Research & Development
0
(5 587)
0
0
0
(5 575)
0
0
0
0
0
0
0
(5 539)
0
0
0
(5 577)
0
0
0
(5 438)
0
0
0
(5 181)
0
0
0
(4 873)
0
0
0
(5 182)
0
0
0
(5 697)
0
0
0
Depreciation & Amortization
0
(84)
0
0
0
(47)
0
0
0
(7)
0
0
0
(6)
0
0
0
(6)
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
0
0
0
0
(5 642)
0
1
(1)
(1)
0
(3)
0
(1)
0
0
(1)
(1)
0
(1)
0
0
(1)
0
0
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(2)
(1)
0
(1)
0
Operating Income
14 741
N/A
15 348
+4%
15 998
+4%
15 937
0%
16 777
+5%
17 088
+2%
17 282
+1%
18 087
+5%
19 526
+8%
19 365
-1%
21 565
+11%
22 292
+3%
23 462
+5%
24 336
+4%
23 619
-3%
23 630
+0%
23 923
+1%
25 816
+8%
26 847
+4%
27 659
+3%
27 629
0%
28 442
+3%
28 764
+1%
28 240
-2%
27 774
-2%
26 874
-3%
25 330
-6%
23 751
-6%
25 288
+6%
26 602
+5%
29 983
+13%
35 342
+18%
37 316
+6%
35 595
-5%
39 202
+10%
37 515
-4%
37 220
-1%
40 624
+9%
38 462
-5%
40 241
+5%
43 625
+8%
Pre-Tax Income
Interest Income Expense
1 926
1 784
1 185
1 200
1 395
1 292
1 669
1 543
1 089
536
(58)
(519)
(5)
405
1 096
1 636
1 345
1 669
1 852
2 250
2 055
2 263
2 049
1 482
2 055
3 361
3 324
3 358
7 008
6 743
6 777
6 854
2 861
1 770
3 005
5 681
6 817
6 924
7 092
5 093
3 546
Non-Reccuring Items
(334)
(3 003)
(2 949)
(2 934)
(2 825)
(1 232)
(1 148)
(1 164)
(1 173)
(795)
(875)
(834)
(862)
(507)
(561)
(515)
(498)
(179)
(157)
(462)
(436)
(594)
(588)
(166)
(370)
(772)
(761)
(955)
(782)
(327)
(315)
(305)
(1 054)
(975)
(931)
(931)
(152)
(102)
258
192
193
Gain/Loss on Disposition of Assets
(19)
13
(286)
(217)
(217)
(209)
81
10
9
0
1
2
2
(4)
(4)
(5)
(3)
493
493
493
489
62
118
118
121
53
(2)
2
0
7
7
3
1 149
1 154
1 153
1 157
12
7
6
2
1
Total Other Income
293
614
519
532
514
742
750
737
662
482
433
397
486
495
498
572
547
704
686
650
672
539
524
599
517
722
745
795
966
1 084
1 019
909
789
433
441
423
435
587
771
822
773
Pre-Tax Income
16 607
N/A
14 756
-11%
14 467
-2%
14 518
+0%
15 644
+8%
17 681
+13%
18 634
+5%
19 213
+3%
20 113
+5%
19 588
-3%
21 066
+8%
21 338
+1%
23 083
+8%
24 725
+7%
24 648
0%
25 318
+3%
25 314
0%
28 503
+13%
29 721
+4%
30 590
+3%
30 409
-1%
30 712
+1%
30 867
+1%
30 273
-2%
30 097
-1%
30 238
+0%
28 636
-5%
26 951
-6%
32 482
+21%
34 109
+5%
37 472
+10%
42 804
+14%
41 061
-4%
37 977
-8%
42 870
+13%
43 845
+2%
44 332
+1%
48 040
+8%
46 589
-3%
46 350
-1%
48 138
+4%
Net Income
Tax Provision
(5 297)
(5 009)
(4 957)
(4 855)
(5 096)
(5 936)
(6 049)
(6 121)
(6 301)
(5 977)
(6 219)
(6 244)
(6 726)
(7 123)
(7 372)
(7 566)
(7 589)
(8 617)
(8 869)
(9 143)
(8 943)
(8 631)
(8 814)
(8 690)
(8 679)
(9 065)
(8 826)
(8 487)
(10 116)
(10 794)
(11 452)
(12 995)
(12 581)
(11 255)
(12 649)
(13 017)
(13 013)
(14 025)
(13 488)
(13 435)
(13 950)
Income from Continuing Operations
11 310
9 747
9 510
9 663
10 548
11 745
12 585
13 092
13 812
13 611
14 847
15 094
16 357
17 602
17 276
17 752
17 725
19 886
20 852
21 447
21 466
22 081
22 053
21 583
21 418
21 173
19 810
18 464
22 366
23 315
26 020
29 809
28 480
26 722
30 221
30 828
31 319
34 015
33 101
32 915
34 188
Income to Minority Interest
(39)
(8)
(16)
(18)
(16)
(41)
(35)
(29)
(31)
(21)
(26)
(17)
(13)
(14)
4
3
19
27
2
(10)
(33)
(46)
(38)
(36)
(22)
(32)
(23)
(15)
(24)
(13)
(27)
(28)
(32)
(31)
(24)
(22)
(23)
(42)
(51)
(56)
(54)
Net Income (Common)
11 271
N/A
9 737
-14%
9 491
-3%
9 644
+2%
10 529
+9%
11 703
+11%
12 550
+7%
13 061
+4%
13 781
+6%
13 589
-1%
14 819
+9%
15 076
+2%
16 343
+8%
17 586
+8%
17 279
-2%
17 755
+3%
17 742
0%
19 913
+12%
20 853
+5%
21 434
+3%
21 433
0%
22 034
+3%
22 014
0%
21 547
-2%
21 394
-1%
21 140
-1%
19 787
-6%
18 449
-7%
22 342
+21%
23 302
+4%
25 993
+12%
29 781
+15%
28 448
-4%
26 690
-6%
30 196
+13%
30 803
+2%
31 296
+2%
33 973
+9%
33 049
-3%
32 859
-1%
34 133
+4%
EPS (Diluted)
122.51
N/A
105.83
-14%
104.29
-1%
107.15
+3%
116.98
+9%
129.48
+11%
139.44
+8%
146.75
+5%
154.84
+6%
152.81
-1%
168.39
+10%
173.28
+3%
187.85
+8%
202.26
+8%
198.6
-2%
204.08
+3%
206.3
+1%
230.96
+12%
245.32
+6%
252.16
+3%
251.6
0%
259.28
+3%
261.54
+1%
256.08
-2%
254.33
-1%
251.72
-1%
238.08
-5%
221.98
-7%
268.82
+21%
93.49
-65%
314.7
+237%
361.24
+15%
345.15
-4%
107.92
-69%
368.99
+242%
377.38
+2%
384.29
+2%
139
-64%
136.72
-2%
136.2
0%
141.88
+4%

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 133,900+ 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.