First Time Loading...
N

Nippon Shinyaku Co Ltd
TSE:4516

Watchlist Manager
Nippon Shinyaku Co Ltd
TSE:4516
Watchlist
Price: 4 389 JPY -0.63% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

147B
+0.4%
Revenue
Growth Rates:
1 Year
-41%
3 Years
+22%
5 Years
+33%
7 Years
+52%
10 Years
+98%
32.5B
+2%
Operating Income
Growth Rates:
1 Year
-47%
3 Years
+22%
5 Years
+79%
7 Years
+70%
10 Years
+367%
24.1B
+2%
Net Income
Growth Rates:
1 Year
-49%
3 Years
+20%
5 Years
+73%
7 Years
+65%
10 Years
+384%

Earnings Waterfall
Nippon Shinyaku Co Ltd

Revenue
147B JPY
Cost of Revenue
-52B JPY
Gross Profit
94.9B JPY
Operating Expenses
-62.4B JPY
Operating Income
32.5B JPY
Other Expenses
-8.4B JPY
Net Income
24.1B JPY

Income Statement
Nippon Shinyaku 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
74 240
N/A
76 517
+3%
76 840
+0%
77 394
+1%
79 394
+3%
79 991
+1%
81 312
+2%
82 934
+2%
84 764
+2%
84 209
-1%
88 692
+5%
89 300
+1%
97 006
+9%
98 781
+2%
99 250
+0%
103 943
+5%
100 224
-4%
101 448
+1%
105 034
+4%
105 279
+0%
110 764
+5%
114 716
+4%
116 309
+1%
118 606
+2%
115 810
-2%
116 637
+1%
117 159
+0%
117 067
0%
120 361
+3%
121 859
+1%
224 751
+84%
227 412
+1%
228 150
+0%
137 484
-40%
238 426
+73%
243 378
+2%
247 403
+2%
144 175
-42%
145 568
+1%
146 352
+1%
146 982
+0%
Gross Profit
Cost of Revenue
(37 782)
(39 033)
(39 433)
(40 294)
(40 576)
(41 226)
(42 135)
(43 266)
(44 192)
(44 016)
(44 732)
(44 272)
(44 951)
(44 835)
(44 822)
(45 489)
(46 235)
(46 929)
(49 024)
(49 537)
(50 699)
(50 952)
(51 032)
(52 172)
(52 544)
(53 155)
(52 673)
(51 842)
(50 618)
(49 306)
(87 532)
(86 712)
(86 825)
(50 191)
(88 740)
(91 447)
(92 746)
(55 980)
(55 013)
(53 307)
(52 035)
Gross Profit
36 458
N/A
37 484
+3%
37 407
0%
37 100
-1%
38 818
+5%
38 765
0%
39 177
+1%
39 668
+1%
40 572
+2%
40 193
-1%
43 960
+9%
45 028
+2%
52 055
+16%
53 946
+4%
54 428
+1%
58 454
+7%
53 989
-8%
54 519
+1%
56 010
+3%
55 742
0%
60 065
+8%
63 764
+6%
65 277
+2%
66 434
+2%
63 266
-5%
63 482
+0%
64 486
+2%
65 225
+1%
69 743
+7%
72 553
+4%
137 219
+89%
140 700
+3%
141 325
+0%
87 293
-38%
149 686
+71%
151 931
+1%
154 657
+2%
88 195
-43%
90 555
+3%
93 045
+3%
94 947
+2%
Operating Income
Operating Expenses
(29 493)
(29 446)
(29 956)
(30 135)
(30 208)
(30 203)
(30 793)
(31 029)
(31 100)
(31 644)
(31 623)
(32 097)
(32 917)
(38 666)
(39 326)
(41 166)
(40 863)
(37 440)
(39 097)
(40 360)
(41 893)
(43 120)
(43 026)
(42 334)
(43 591)
(41 814)
(41 749)
(43 442)
(43 179)
(45 501)
(80 687)
(82 537)
(83 840)
(55 006)
(92 731)
(91 340)
(93 784)
(58 637)
(59 619)
(61 280)
(62 436)
Selling, General & Administrative
(19 395)
(19 546)
(20 179)
(20 537)
(20 720)
(20 917)
(21 145)
(21 279)
(21 382)
(21 560)
(21 574)
(21 644)
(22 087)
(23 367)
(23 567)
(23 854)
(24 319)
(23 760)
(24 558)
(25 124)
(25 610)
(26 069)
(26 095)
(26 599)
(27 261)
(27 467)
(27 527)
(27 984)
(28 367)
(28 742)
(51 368)
(51 876)
(51 980)
(31 441)
(55 198)
(55 582)
(56 231)
(34 023)
(35 029)
(35 480)
(35 761)
Research & Development
(9 740)
(9 530)
(9 413)
(9 241)
(9 152)
(8 968)
(9 353)
(9 450)
(9 394)
0
(9 669)
(10 066)
(10 439)
(14 903)
(14 584)
(16 121)
(16 104)
(13 221)
(14 084)
(14 815)
(15 897)
(16 701)
(16 605)
(15 404)
(15 985)
(13 994)
(13 861)
(15 086)
0
(16 155)
(24 715)
(26 272)
(31 695)
(22 863)
(39 404)
(37 977)
(37 997)
(24 135)
(25 307)
(26 959)
(28 499)
Depreciation & Amortization
(357)
(369)
(363)
(356)
(336)
(317)
(294)
(300)
(321)
(344)
(379)
(385)
(391)
(396)
(409)
(426)
(440)
(458)
(454)
(419)
(386)
(349)
(325)
(330)
(344)
(352)
(359)
(371)
(368)
(797)
0
0
0
(909)
0
0
0
(940)
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
(1)
(1)
0
(3)
(9 740)
(1)
0
0
0
(766)
(765)
0
(1)
(1)
(2)
0
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(14 444)
193
(4 604)
(4 389)
(165)
207
1 871
2 219
444
461
717
1 159
1 824
Operating Income
6 965
N/A
8 038
+15%
7 451
-7%
6 965
-7%
8 610
+24%
8 562
-1%
8 384
-2%
8 639
+3%
9 472
+10%
8 549
-10%
12 337
+44%
12 931
+5%
19 138
+48%
15 280
-20%
15 102
-1%
17 288
+14%
13 126
-24%
17 079
+30%
16 913
-1%
15 382
-9%
18 172
+18%
20 644
+14%
22 251
+8%
24 100
+8%
19 675
-18%
21 668
+10%
22 737
+5%
21 783
-4%
26 564
+22%
27 052
+2%
56 532
+109%
58 163
+3%
57 485
-1%
32 287
-44%
56 955
+76%
60 591
+6%
60 873
+0%
29 558
-51%
30 936
+5%
31 765
+3%
32 511
+2%
Pre-Tax Income
Interest Income Expense
257
297
350
352
468
428
459
453
320
455
(300)
(419)
1 006
913
1 469
1 569
216
239
402
526
504
748
440
285
691
708
810
712
712
700
1 164
1 285
868
1 434
835
848
874
1 727
477
469
526
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(766)
(766)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(119)
0
0
0
(395)
0
0
0
(771)
0
0
0
Gain/Loss on Disposition of Assets
0
(42)
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
Total Other Income
316
305
278
333
14
(62)
(57)
(101)
(41)
(52)
165
236
332
50
149
167
85
133
75
61
44
148
114
230
207
66
33
(76)
(25)
(25)
45
4
(23)
(25)
(23)
(24)
(25)
(25)
0
0
0
Pre-Tax Income
7 538
N/A
8 598
+14%
8 079
-6%
7 650
-5%
9 092
+19%
8 928
-2%
8 786
-2%
8 991
+2%
9 751
+8%
8 952
-8%
12 202
+36%
12 748
+4%
19 710
+55%
15 477
-21%
16 720
+8%
19 024
+14%
13 427
-29%
17 451
+30%
17 390
0%
15 969
-8%
18 720
+17%
21 540
+15%
22 805
+6%
24 615
+8%
20 573
-16%
22 442
+9%
23 580
+5%
22 419
-5%
27 251
+22%
27 608
+1%
57 741
+109%
59 452
+3%
58 330
-2%
33 301
-43%
57 767
+73%
61 415
+6%
61 722
+0%
30 489
-51%
31 414
+3%
32 235
+3%
33 038
+2%
Net Income
Tax Provision
(2 539)
(2 837)
(2 799)
(2 597)
(2 892)
(3 039)
(2 986)
(3 023)
(3 186)
(2 605)
(3 384)
(3 436)
(5 100)
(3 712)
(4 073)
(4 743)
(3 278)
(4 482)
(4 413)
(3 958)
(4 708)
(5 217)
(5 494)
(6 038)
(5 061)
(5 553)
(5 808)
(5 751)
(7 167)
(8 049)
(16 330)
(16 349)
(15 697)
(8 303)
(14 036)
(14 643)
(14 043)
(7 669)
(8 096)
(8 466)
(8 895)
Income from Continuing Operations
4 999
5 761
5 280
5 053
6 200
5 889
5 800
5 968
6 565
6 347
8 818
9 312
14 610
11 765
12 647
14 281
10 149
12 969
12 977
12 011
14 012
16 323
17 311
18 577
15 512
16 889
17 772
16 668
20 084
19 559
41 411
43 103
42 633
24 998
43 731
46 772
47 679
22 820
23 318
23 769
24 143
Income to Minority Interest
(10)
(9)
(9)
(6)
(7)
(7)
(2)
(4)
(6)
(6)
(7)
(10)
(11)
(15)
(17)
(16)
(14)
(15)
(18)
(18)
(20)
(20)
(20)
(20)
(21)
(22)
(21)
(19)
(18)
(18)
(30)
(28)
(26)
(12)
(19)
(19)
(18)
(7)
(4)
(2)
(1)
Net Income (Common)
4 989
N/A
5 750
+15%
5 269
-8%
5 045
-4%
6 191
+23%
5 882
-5%
5 799
-1%
5 965
+3%
6 559
+10%
6 340
-3%
8 809
+39%
9 300
+6%
14 598
+57%
11 749
-20%
12 630
+7%
14 264
+13%
10 134
-29%
12 953
+28%
12 958
+0%
11 992
-7%
13 991
+17%
16 302
+17%
17 289
+6%
18 556
+7%
15 490
-17%
16 866
+9%
17 750
+5%
16 648
-6%
20 065
+21%
19 540
-3%
41 379
+112%
43 071
+4%
42 601
-1%
24 986
-41%
43 707
+75%
46 749
+7%
47 659
+2%
22 812
-52%
23 311
+2%
23 765
+2%
24 139
+2%
EPS (Diluted)
74.46
N/A
85.82
+15%
78.64
-8%
75.29
-4%
92.4
+23%
87.26
-6%
86.55
-1%
89.02
+3%
97.89
+10%
94.1
-4%
131.47
+40%
138.8
+6%
217.88
+57%
174.42
-20%
188.5
+8%
212.89
+13%
151.25
-29%
192.31
+27%
193.4
+1%
178.98
-7%
207.73
+16%
242.03
+17%
256.69
+6%
275.5
+7%
229.98
-17%
250.41
+9%
263.54
+5%
247.18
-6%
297.91
+21%
290.11
-3%
614.36
+112%
639.48
+4%
632.5
-1%
370.97
-41%
648.92
+75%
694.09
+7%
707.6
+2%
338.7
-52%
346.11
+2%
352.85
+2%
358.4
+2%

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 134,200+ 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.