First Time Loading...
N

Nippon Paint Holdings Co Ltd
TSE:4612

Watchlist Manager
Nippon Paint Holdings Co Ltd
TSE:4612
Watchlist
Price: 982.3 JPY 1.01% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.4T
+2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+87%
5 Years
+130%
7 Years
+207%
10 Years
+477%
158.1B
+4%
Operating Income
Growth Rates:
1 Year
+51%
3 Years
+87%
5 Years
+104%
7 Years
+118%
10 Years
+427%
118.5B
+0.7%
Net Income
Growth Rates:
1 Year
+49%
3 Years
+170%
5 Years
+161%
7 Years
+241%
10 Years
+311%

Earnings Waterfall
Nippon Paint Holdings Co Ltd

Revenue
1.4T JPY
Cost of Revenue
-866.4B JPY
Gross Profit
576.1B JPY
Operating Expenses
-418B JPY
Operating Income
158.1B JPY
Other Expenses
-39.6B JPY
Net Income
118.5B JPY

Income Statement
Nippon Paint Holdings 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
249 906
N/A
260 578
+4%
261 380
+0%
260 927
0%
259 536
-1%
260 590
+0%
318 200
+22%
396 614
+25%
474 440
+20%
535 746
+13%
536 988
+0%
526 920
-2%
470 161
-11%
605 941
+29%
640 499
+6%
668 489
+4%
610 178
-9%
623 568
+2%
631 647
+1%
631 888
+0%
627 670
-1%
625 859
0%
626 877
+0%
648 306
+3%
692 009
+7%
707 565
+2%
725 024
+2%
756 720
+4%
772 560
+2%
835 571
+8%
912 155
+9%
952 235
+4%
998 276
+5%
1 060 693
+6%
1 138 538
+7%
1 241 934
+9%
1 309 021
+5%
1 354 137
+3%
1 379 895
+2%
1 414 982
+3%
1 442 574
+2%
Gross Profit
Cost of Revenue
(160 128)
(166 938)
(167 014)
(167 879)
(167 228)
(168 039)
(200 953)
(242 306)
(282 743)
(312 402)
(309 450)
(300 581)
(265 286)
(345 104)
(367 998)
(389 301)
(363 990)
(374 782)
(382 101)
(385 626)
(385 506)
(384 356)
(384 077)
(395 000)
(416 359)
(421 768)
(430 408)
(444 560)
(451 336)
(490 654)
(544 441)
(581 799)
(619 953)
(665 222)
(718 569)
(783 007)
(821 487)
(844 972)
(847 298)
(857 809)
(866 449)
Gross Profit
89 778
N/A
93 640
+4%
94 366
+1%
93 048
-1%
92 308
-1%
92 551
+0%
117 247
+27%
154 308
+32%
191 697
+24%
223 344
+17%
227 538
+2%
226 339
-1%
204 875
-9%
260 837
+27%
272 501
+4%
279 188
+2%
246 188
-12%
248 786
+1%
249 546
+0%
246 262
-1%
242 164
-2%
241 503
0%
242 800
+1%
253 306
+4%
275 650
+9%
285 797
+4%
294 616
+3%
312 160
+6%
321 224
+3%
344 917
+7%
367 714
+7%
370 436
+1%
378 323
+2%
395 471
+5%
419 969
+6%
458 927
+9%
487 534
+6%
509 165
+4%
532 597
+5%
557 173
+5%
576 125
+3%
Operating Income
Operating Expenses
(59 761)
(60 253)
(60 720)
(60 518)
(59 530)
(58 800)
69 659
(104 194)
(129 339)
(151 992)
(152 159)
(149 081)
(132 386)
(172 296)
(181 526)
(188 191)
(162 321)
(161 574)
(159 491)
(157 721)
(164 659)
(161 761)
(164 133)
(171 452)
(200 057)
(215 253)
(226 838)
(236 995)
(236 530)
(253 118)
(266 930)
(284 908)
(293 950)
(311 527)
(341 589)
(363 418)
(382 701)
(393 128)
(394 193)
(405 521)
(418 045)
Selling, General & Administrative
(59 758)
(60 252)
(60 719)
(60 518)
(59 528)
(50 299)
(78 599)
(104 191)
(129 338)
(136 814)
(152 158)
(149 080)
(120 348)
(172 272)
(181 525)
(188 190)
(143 584)
(144 290)
(142 202)
(140 511)
(147 145)
(163 555)
(165 902)
(173 127)
(173 019)
(203 313)
(214 678)
(226 116)
(218 006)
(252 531)
(270 067)
(284 532)
(270 071)
(312 108)
(342 200)
(366 115)
(357 467)
(394 120)
(395 227)
(405 019)
(390 251)
Research & Development
0
0
0
0
0
(5 987)
0
0
0
(15 177)
0
0
(12 037)
0
0
0
(14 832)
0
0
0
(16 997)
0
0
0
(17 416)
0
0
0
(17 462)
0
0
0
(24 251)
0
0
0
(28 106)
0
0
0
(29 996)
Depreciation & Amortization
0
0
0
0
0
(2 512)
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
(3)
(1)
(1)
0
(2)
(2)
148 258
(3)
0
(1)
(1)
0
(1)
(24)
0
(1)
(3 905)
(17 284)
(17 289)
(17 210)
(517)
1 794
1 769
1 675
(9 622)
(11 940)
(12 160)
(10 879)
(1 062)
(587)
3 137
(376)
372
581
611
2 697
2 872
992
1 034
(502)
2 202
Operating Income
30 017
N/A
33 387
+11%
33 646
+1%
32 530
-3%
32 778
+1%
33 751
+3%
186 906
+454%
50 114
-73%
62 358
+24%
71 352
+14%
75 379
+6%
77 258
+2%
72 489
-6%
88 541
+22%
90 975
+3%
90 997
+0%
83 867
-8%
87 212
+4%
90 055
+3%
88 541
-2%
77 505
-12%
79 742
+3%
78 667
-1%
81 854
+4%
75 593
-8%
70 544
-7%
67 778
-4%
75 165
+11%
84 694
+13%
91 799
+8%
100 784
+10%
85 528
-15%
84 373
-1%
83 944
-1%
78 380
-7%
95 509
+22%
104 833
+10%
116 037
+11%
138 404
+19%
151 652
+10%
158 080
+4%
Pre-Tax Income
Interest Income Expense
14 662
13 863
12 508
14 871
14 820
17 024
15 903
11 691
7 427
1 262
(2 463)
(3 597)
2 896
1 181
5 151
7 358
3 165
3 162
3 224
2 190
2 630
2 854
2 177
263
2 269
(31)
317
2 262
2 093
4 083
3 483
2 405
432
(1 110)
(2 753)
(2 605)
(4 134)
(7 149)
(4 927)
(4 185)
(1 885)
Non-Reccuring Items
(922)
(530)
(497)
(503)
148 287
148 053
0
148 254
(46)
(359)
(335)
(325)
(22)
0
(7)
(29)
664
4 070
4 753
7 253
9 037
5 001
4 947
4 244
2 467
2 508
2 893
0
2 900
4 157
0
3 464
3 242
1 718
3 824
7 796
7 049
7 355
13 012
9 426
10 665
Gain/Loss on Disposition of Assets
(435)
(373)
(357)
(49)
(159)
18
(202)
(250)
(20)
(266)
(252)
(155)
(181)
(250)
(361)
(616)
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
(800)
(323)
(279)
(329)
(601)
(977)
(517)
(1 150)
(650)
2 033
1 601
2 923
1 817
3 123
3 086
1 912
94
(397)
(881)
96
(97)
2
1
0
(811)
0
(2)
(3)
(244)
(1 605)
(1 603)
(1 602)
(1 580)
2
0
2
(3 253)
(1 181)
(2 039)
(5 581)
(5 360)
Pre-Tax Income
42 522
N/A
46 024
+8%
45 021
-2%
46 520
+3%
195 125
+319%
197 869
+1%
202 090
+2%
208 659
+3%
69 069
-67%
74 022
+7%
73 930
0%
76 104
+3%
76 999
+1%
92 595
+20%
98 844
+7%
99 622
+1%
87 790
-12%
94 047
+7%
97 151
+3%
98 080
+1%
89 075
-9%
87 599
-2%
85 792
-2%
86 361
+1%
79 518
-8%
73 020
-8%
70 986
-3%
77 424
+9%
89 443
+16%
98 434
+10%
102 664
+4%
89 795
-13%
86 467
-4%
84 554
-2%
79 452
-6%
100 702
+27%
104 495
+4%
115 062
+10%
144 450
+26%
151 312
+5%
161 500
+7%
Net Income
Tax Provision
(11 531)
(11 508)
(11 720)
(11 760)
(12 144)
(13 980)
(16 615)
(19 065)
(21 383)
(23 521)
(21 434)
(21 877)
(20 508)
(25 806)
(27 944)
(28 736)
(11 923)
(12 382)
(12 268)
(12 002)
(22 758)
(22 298)
(22 344)
(23 194)
(23 251)
(21 688)
(19 235)
(20 381)
(20 043)
(23 934)
(26 467)
(20 876)
(19 245)
(19 921)
(18 535)
(27 978)
(25 042)
(24 766)
(32 398)
(33 156)
(42 502)
Income from Continuing Operations
30 991
34 516
33 301
34 760
182 981
183 889
185 475
189 594
47 686
50 501
52 496
54 227
56 491
66 789
70 900
70 886
75 867
81 665
84 883
86 078
66 317
65 301
63 448
63 167
56 267
51 332
51 751
57 043
69 400
74 500
76 197
68 919
67 222
64 633
60 917
72 724
79 453
90 296
112 052
118 156
118 998
Income to Minority Interest
(2 174)
(2 359)
(2 357)
(2 304)
(2 407)
(2 412)
(5 420)
(10 440)
(15 548)
(20 480)
(21 009)
(20 878)
(21 702)
(26 144)
(26 808)
(27 467)
(20 767)
(20 741)
(21 413)
(21 197)
(20 965)
(20 978)
(20 971)
(20 215)
(19 550)
(17 875)
(19 163)
(21 116)
(23 526)
(20 861)
(14 406)
(7 337)
(542)
(637)
(288)
(275)
(33)
112
(293)
(477)
(521)
Net Income (Common)
28 816
N/A
32 156
+12%
30 941
-4%
32 456
+5%
180 573
+456%
181 477
+1%
180 055
-1%
179 153
-1%
32 137
-82%
30 020
-7%
31 487
+5%
33 348
+6%
34 788
+4%
40 644
+17%
44 091
+8%
43 417
-2%
49 312
+14%
55 135
+12%
57 680
+5%
59 092
+2%
45 351
-23%
44 319
-2%
42 475
-4%
42 949
+1%
36 717
-15%
33 457
-9%
32 587
-3%
35 655
+9%
43 921
+23%
52 792
+20%
60 303
+14%
61 940
+3%
67 569
+9%
64 924
-4%
62 199
-4%
72 446
+16%
79 418
+10%
90 408
+14%
111 759
+24%
117 675
+5%
118 476
+1%
EPS (Diluted)
110.4
N/A
123.2
+12%
118.54
-4%
124.35
+5%
647.21
+420%
650.45
+1%
560.91
-14%
558.1
-1%
100.11
-82%
93.6
-7%
98.09
+5%
103.88
+6%
21.69
-79%
126.61
+484%
137.35
+8%
135.25
-2%
30.74
-77%
171.76
+459%
179.68
+5%
184.08
+2%
28.28
-85%
138.18
+389%
132.36
-4%
133.88
+1%
22.89
-83%
20.85
-9%
20.3
-3%
22.22
+9%
27.37
+23%
24.62
-10%
25.68
+4%
26.37
+3%
29.4
+11%
27.64
-6%
26.48
-4%
30.85
+17%
33.82
+10%
38.5
+14%
47.59
+24%
50.1
+5%
50.44
+1%

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 132,300+ 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.