First Time Loading...

Nippon Sheet Glass Co Ltd
TSE:5202

Watchlist Manager
Nippon Sheet Glass Co Ltd Logo
Nippon Sheet Glass Co Ltd
TSE:5202
Watchlist
Price: 498 JPY -2.16% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

810B
+0.2%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+66%
5 Years
+32%
7 Years
+40%
10 Years
+38%
42.7B
-9%
Operating Income
Growth Rates:
1 Year
+43%
3 Years
-
5 Years
+17%
7 Years
+1 762%
10 Years
+1 267%
15B
+16%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-8%
7 Years
-
10 Years
-

Earnings Waterfall
Nippon Sheet Glass Co Ltd

Revenue
810B JPY
Cost of Revenue
-623.5B JPY
Gross Profit
186.5B JPY
Operating Expenses
-143.7B JPY
Operating Income
42.7B JPY
Other Expenses
-27.7B JPY
Net Income
15B JPY

Income Statement
Nippon Sheet Glass 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
587 613
N/A
606 095
+3%
611 149
+1%
613 410
+0%
621 474
+1%
626 713
+1%
633 108
+1%
638 971
+1%
639 679
+0%
629 172
-2%
617 564
-2%
597 235
-3%
580 326
-3%
580 795
+0%
575 513
-1%
584 994
+2%
595 411
+2%
598 897
+1%
612 062
+2%
613 043
+0%
613 025
0%
612 789
0%
601 441
-2%
593 271
-1%
579 148
-2%
556 178
-4%
500 983
-10%
489 084
-2%
487 700
0%
499 224
+2%
555 031
+11%
568 380
+2%
584 835
+3%
600 568
+3%
630 799
+5%
685 532
+9%
723 832
+6%
763 521
+5%
793 566
+4%
808 038
+2%
809 992
+0%
Gross Profit
Cost of Revenue
(447 558)
(459 821)
(461 312)
(463 562)
(467 640)
(473 194)
(479 046)
(484 840)
(485 460)
(472 217)
(459 071)
(441 333)
(427 055)
(429 122)
(423 712)
(428 515)
(435 527)
(436 963)
(447 440)
(447 699)
(447 316)
(452 095)
(444 432)
(440 875)
(435 739)
(421 881)
(383 173)
(376 145)
(374 430)
(382 085)
(424 246)
(435 029)
(452 025)
(465 139)
(489 595)
(537 894)
(563 150)
(591 705)
(613 889)
(619 776)
(623 541)
Gross Profit
140 055
N/A
146 274
+4%
149 837
+2%
149 848
+0%
153 834
+3%
153 519
0%
154 062
+0%
154 131
+0%
154 219
+0%
156 955
+2%
158 493
+1%
155 902
-2%
153 271
-2%
151 673
-1%
151 801
+0%
156 479
+3%
159 884
+2%
161 934
+1%
164 622
+2%
165 344
+0%
165 709
+0%
160 694
-3%
157 009
-2%
152 396
-3%
143 409
-6%
134 297
-6%
117 810
-12%
112 939
-4%
113 270
+0%
117 139
+3%
130 785
+12%
133 351
+2%
132 810
0%
135 429
+2%
141 204
+4%
147 638
+5%
160 682
+9%
171 816
+7%
179 677
+5%
188 262
+5%
186 451
-1%
Operating Income
Operating Expenses
(136 931)
(147 591)
(147 339)
(128 759)
(130 900)
(131 930)
(130 597)
(146 414)
(145 608)
(171 876)
(161 816)
(156 424)
(150 977)
(118 522)
(126 397)
(127 976)
(130 240)
(130 655)
(127 240)
(128 041)
(129 133)
(125 273)
(123 166)
(121 132)
(115 053)
(116 093)
(119 735)
(116 380)
(115 235)
(102 898)
(104 865)
(105 865)
(108 152)
(115 336)
(120 544)
(126 160)
(130 790)
(135 165)
(138 058)
(141 447)
(143 747)
Selling, General & Administrative
(124 491)
(124 296)
(125 023)
(125 428)
(126 782)
(127 921)
(128 498)
(129 922)
(130 285)
(127 355)
(124 963)
(120 188)
(116 895)
(116 756)
(116 509)
(118 670)
(120 455)
(121 149)
(123 164)
(124 208)
(126 597)
(119 581)
(118 340)
(116 562)
(110 366)
(110 781)
(103 962)
(100 757)
(100 086)
(100 071)
(105 509)
(106 872)
(109 726)
(112 621)
(117 298)
(123 126)
(127 410)
(132 355)
(134 670)
(137 870)
(139 966)
Research & Development
0
0
0
0
0
(814)
0
0
0
0
0
0
0
(867)
0
0
0
(852)
0
0
0
(1 007)
0
0
0
(961)
0
0
0
(837)
0
0
0
(497)
0
0
0
(1 156)
0
0
0
Depreciation & Amortization
0
0
0
0
0
(10 935)
0
0
0
(10 472)
0
0
0
(5 447)
0
0
0
(4 093)
0
0
0
(3 692)
0
0
0
(3 795)
0
0
0
(3 248)
0
0
0
(2 665)
0
0
0
(2 191)
0
0
0
Other Operating Expenses
(12 440)
(23 295)
(22 316)
(3 331)
(4 118)
7 740
(2 099)
(16 492)
(15 323)
(34 049)
(36 853)
(36 236)
(34 082)
4 548
(9 888)
(9 306)
(9 785)
(4 561)
(4 076)
(3 833)
(2 536)
(993)
(4 826)
(4 570)
(4 687)
(556)
(15 773)
(15 623)
(15 149)
1 258
644
1 007
1 574
447
(3 246)
(3 034)
(3 380)
537
(3 388)
(3 577)
(3 781)
Operating Income
3 124
N/A
(1 317)
N/A
2 498
N/A
21 089
+744%
22 934
+9%
21 589
-6%
23 465
+9%
7 717
-67%
8 611
+12%
(14 921)
N/A
(3 323)
+78%
(522)
+84%
2 294
N/A
33 151
+1 345%
25 404
-23%
28 503
+12%
29 644
+4%
31 279
+6%
37 382
+20%
37 303
0%
36 576
-2%
35 421
-3%
33 843
-4%
31 264
-8%
28 356
-9%
18 204
-36%
(1 925)
N/A
(3 441)
-79%
(1 965)
+43%
14 241
N/A
25 920
+82%
27 486
+6%
24 658
-10%
20 093
-19%
20 660
+3%
21 478
+4%
29 892
+39%
36 651
+23%
41 619
+14%
46 815
+12%
42 704
-9%
Pre-Tax Income
Interest Income Expense
(15 377)
(17 135)
(15 529)
(15 288)
(17 270)
(17 728)
(16 324)
(17 622)
(17 567)
(20 763)
(21 683)
(21 384)
(19 978)
(17 171)
(17 303)
(15 644)
(14 417)
(11 270)
(11 374)
(8 572)
(7 444)
(4 066)
(5 853)
(7 776)
(8 441)
(8 208)
(9 735)
(10 097)
(9 391)
(9 426)
(7 399)
(5 961)
(5 207)
(8 465)
(9 706)
(11 877)
(14 652)
(14 248)
(17 323)
(20 566)
(22 206)
Non-Reccuring Items
1
2 051
0
0
0
946
0
0
0
(66)
0
0
0
(115)
594
255
1 054
3 355
866
(2 101)
(3 862)
(6 457)
(8 612)
(6 218)
(7 386)
(23 119)
(21 178)
(22 387)
(20 264)
(22 374)
(15 678)
(8 757)
(8 851)
(138)
3 198
(48 964)
(48 295)
(47 280)
(45 007)
3 412
3 496
Total Other Income
0
0
0
0
0
0
0
0
0
(1 689)
0
0
0
(1 114)
0
0
0
(1 218)
0
0
0
(2 168)
(801)
(1 057)
(1 613)
(426)
(805)
(792)
277
388
415
760
148
369
995
1 952
2 666
2 944
3 234
2 284
1 956
Pre-Tax Income
(12 252)
N/A
(16 401)
-34%
(13 031)
+21%
5 801
N/A
5 664
-2%
4 807
-15%
7 141
+49%
(9 905)
N/A
(8 956)
+10%
(37 439)
-318%
(25 006)
+33%
(21 906)
+12%
(17 684)
+19%
14 751
N/A
8 695
-41%
13 114
+51%
16 281
+24%
22 146
+36%
26 874
+21%
26 630
-1%
25 270
-5%
22 730
-10%
18 577
-18%
16 213
-13%
10 916
-33%
(13 549)
N/A
(33 643)
-148%
(36 717)
-9%
(31 343)
+15%
(17 171)
+45%
3 258
N/A
13 528
+315%
10 748
-21%
11 859
+10%
15 147
+28%
(37 411)
N/A
(30 389)
+19%
(21 933)
+28%
(17 477)
+20%
31 945
N/A
25 950
-19%
Net Income
Tax Provision
(2 180)
(84)
6
(2 446)
(2 061)
(1 914)
316
3 564
(5 128)
(10 061)
(17 580)
(18 877)
(11 604)
(7 459)
(3 109)
(5 389)
(5 702)
(4 649)
(6 032)
(4 697)
(5 586)
(8 352)
(7 161)
(9 414)
(6 039)
(3 969)
(3 459)
(404)
(1 590)
855
(165)
(3 088)
(3 038)
(5 100)
(7 976)
(2 393)
(8 183)
(9 084)
(9 289)
(15 458)
(8 072)
Income from Continuing Operations
(14 432)
(16 485)
(13 025)
3 355
3 603
2 893
7 457
(6 341)
(14 084)
(47 500)
(42 586)
(40 783)
(29 288)
7 292
5 586
7 725
10 579
17 497
20 842
21 933
19 684
14 378
11 416
6 799
4 877
(17 518)
(37 102)
(37 121)
(32 933)
(16 316)
3 093
10 440
7 710
6 759
7 171
(39 804)
(38 572)
(31 017)
(26 766)
16 487
17 878
Income to Minority Interest
(1 403)
(1 145)
(1 214)
(1 022)
(763)
(1 225)
(1 767)
(1 959)
(2 325)
(2 338)
(1 969)
(2 076)
(1 859)
(1 687)
(1 543)
(1 596)
(1 691)
(1 743)
(2 015)
(1 683)
(1 309)
(1 091)
(654)
(865)
(873)
(1 407)
(1 150)
(1 027)
(1 165)
(614)
(1 046)
(1 457)
(2 069)
(2 625)
(3 196)
(3 476)
(3 087)
(2 744)
(2 350)
(1 661)
(976)
Net Income (Common)
(15 835)
N/A
(17 630)
-11%
(14 239)
+19%
2 333
N/A
2 840
+22%
1 668
-41%
5 690
+241%
(8 300)
N/A
(16 409)
-98%
(49 838)
-204%
(44 555)
+11%
(42 859)
+4%
(31 147)
+27%
5 605
N/A
3 594
-36%
5 226
+45%
(2 059)
N/A
4 364
N/A
7 336
+68%
8 658
+18%
16 291
+88%
10 423
-36%
7 236
-31%
2 549
-65%
740
-71%
(21 375)
N/A
(39 977)
-87%
(39 951)
+0%
(35 978)
+10%
(18 880)
+48%
96
N/A
7 032
+7 225%
3 690
-48%
2 184
-41%
2 024
-7%
(45 231)
N/A
(43 610)
+4%
(35 711)
+18%
(31 066)
+13%
12 878
N/A
14 956
+16%
EPS (Diluted)
-175.94
N/A
-195.88
-11%
-158.21
+19%
25.63
N/A
31.55
+23%
18.38
-42%
63.22
+244%
-92.22
N/A
-182.32
-98%
-551.76
-203%
-495.05
+10%
-476.21
+4%
-342.27
+28%
61.49
N/A
22.6
-63%
32.86
+45%
-22.87
N/A
27.51
N/A
46.13
+68%
54.45
+18%
180
+231%
66.79
-63%
79.33
+19%
28.13
-65%
8.16
-71%
-235.96
N/A
-441.14
-87%
-440.84
+0%
-252.71
+43%
-208.32
+18%
0.67
N/A
49.52
+7 291%
40.66
-18%
23.92
-41%
14.25
-40%
-497.85
N/A
-306.84
+38%
-393.06
-28%
-218.49
+44%
90.63
N/A
164.21
+81%

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 129,500+ 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.