First Time Loading...

Nippon Electric Glass Co Ltd
TSE:5214

Watchlist Manager
Nippon Electric Glass Co Ltd Logo
Nippon Electric Glass Co Ltd
TSE:5214
Watchlist
Price: 3 853 JPY 1.88% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

280B
-1%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+15%
5 Years
-7%
7 Years
+17%
10 Years
+11%
-11.8B
-193%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-26.2B
-52%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Nippon Electric Glass Co Ltd

Revenue
280B JPY
Cost of Revenue
-246.8B JPY
Gross Profit
33.2B JPY
Operating Expenses
-45B JPY
Operating Income
-11.8B JPY
Other Expenses
-14.4B JPY
Net Income
-26.2B JPY

Income Statement
Nippon Electric 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
253 089
N/A
252 548
0%
255 985
+1%
256 052
+0%
192 692
-25%
253 786
+32%
251 178
-1%
251 179
+0%
251 177
0%
248 081
-1%
245 480
-1%
239 595
-2%
239 411
0%
247 658
+3%
254 388
+3%
267 482
+5%
282 447
+6%
294 811
+4%
303 770
+3%
305 348
+1%
300 326
-2%
289 594
-4%
279 231
-4%
267 910
-4%
257 511
-4%
254 605
-1%
239 526
-6%
237 476
-1%
242 886
+2%
246 582
+2%
269 849
+9%
285 259
+6%
292 033
+2%
309 425
+6%
322 460
+4%
325 729
+1%
324 634
0%
306 565
-6%
291 041
-5%
282 801
-3%
279 974
-1%
Gross Profit
Cost of Revenue
(206 029)
(208 065)
(213 403)
(216 800)
(164 694)
(213 680)
(206 947)
(203 507)
(198 171)
(194 341)
(192 682)
(187 775)
(187 903)
(193 058)
(194 471)
(202 140)
(211 787)
(222 019)
(229 998)
(234 980)
(233 234)
(226 054)
(219 372)
(209 778)
(202 622)
(201 848)
(189 426)
(187 880)
(191 429)
(190 356)
(204 680)
(211 052)
(209 781)
(218 038)
(225 956)
(232 239)
(239 065)
(238 131)
(241 234)
(242 020)
(246 764)
Gross Profit
47 060
N/A
44 483
-5%
42 582
-4%
39 252
-8%
27 998
-29%
40 106
+43%
44 231
+10%
47 672
+8%
53 006
+11%
53 740
+1%
52 798
-2%
51 820
-2%
51 508
-1%
54 600
+6%
59 917
+10%
65 342
+9%
70 660
+8%
72 792
+3%
73 772
+1%
70 368
-5%
67 092
-5%
63 540
-5%
59 859
-6%
58 132
-3%
54 889
-6%
52 757
-4%
50 100
-5%
49 596
-1%
51 457
+4%
56 226
+9%
65 169
+16%
74 207
+14%
82 252
+11%
91 387
+11%
96 504
+6%
93 490
-3%
85 569
-8%
68 434
-20%
49 807
-27%
40 781
-18%
33 210
-19%
Operating Income
Operating Expenses
(31 012)
(31 348)
(31 553)
(32 218)
(24 611)
(32 697)
(33 339)
(32 525)
(33 121)
(31 171)
(31 310)
(31 381)
(33 236)
(31 085)
(33 001)
(35 699)
(39 366)
(42 043)
(44 101)
(43 766)
(42 227)
(40 821)
(39 672)
(40 089)
(39 215)
(38 026)
(35 951)
(34 751)
(35 025)
(36 869)
(41 172)
(44 611)
(49 830)
(55 022)
(59 900)
(62 206)
(60 239)
(54 706)
(48 522)
(44 802)
(45 004)
Selling, General & Administrative
(27 917)
(28 311)
(28 534)
(29 430)
(18 752)
(30 287)
(30 983)
(30 795)
(26 330)
(31 120)
(31 310)
(31 380)
(26 994)
(32 291)
(32 790)
(35 304)
(33 183)
(41 382)
(43 835)
(43 500)
(37 030)
(40 820)
(39 671)
(39 671)
(33 351)
(37 441)
(35 366)
(33 792)
(29 028)
(35 639)
(39 943)
(44 171)
(44 395)
(55 021)
(59 898)
(62 205)
(59 384)
(54 706)
(48 522)
(44 397)
(37 346)
Research & Development
0
0
0
0
(4 021)
0
0
0
(4 641)
0
0
0
(4 943)
0
0
0
(5 274)
0
0
0
(5 196)
0
0
0
(5 278)
0
0
0
(4 767)
0
0
0
(5 077)
0
0
0
0
0
0
0
(6 285)
Depreciation & Amortization
(3 095)
(3 035)
(3 016)
(2 785)
(1 836)
(2 408)
(2 353)
0
(2 149)
0
0
0
(1 299)
0
(396)
0
(907)
0
0
0
0
0
0
(416)
(584)
0
0
(958)
(1 228)
0
0
0
(357)
0
0
0
(854)
0
0
(405)
(1 374)
Other Operating Expenses
0
(2)
(3)
(3)
(2)
0
(3)
(1 730)
(1)
(51)
0
(1)
0
1 206
185
(395)
(2)
(661)
(266)
(266)
(1)
0
0
0
(2)
(585)
(585)
0
(2)
(1 230)
(1 229)
(440)
(1)
(1)
(2)
0
(1)
0
0
0
1
Operating Income
16 048
N/A
13 135
-18%
11 029
-16%
7 034
-36%
3 387
-52%
7 409
+119%
10 892
+47%
15 147
+39%
19 885
+31%
22 569
+13%
21 488
-5%
20 439
-5%
18 272
-11%
23 515
+29%
26 916
+14%
29 643
+10%
31 294
+6%
30 749
-2%
29 671
-4%
26 602
-10%
24 865
-7%
22 719
-9%
20 187
-11%
18 043
-11%
15 674
-13%
14 731
-6%
14 149
-4%
14 845
+5%
16 432
+11%
19 357
+18%
23 997
+24%
29 596
+23%
32 422
+10%
36 365
+12%
36 604
+1%
31 284
-15%
25 330
-19%
13 728
-46%
1 285
-91%
(4 021)
N/A
(11 794)
-193%
Pre-Tax Income
Interest Income Expense
2 437
2 576
2 273
3 012
3 492
1 816
2 178
(3 813)
(3 146)
(3 774)
(9 684)
(6 052)
(3 704)
(2 869)
4 225
8 174
4 617
4 180
1 544
(1 791)
(2 727)
578
(1 125)
1 147
(310)
(1 531)
449
348
4 752
11 438
13 529
12 923
12 837
12 225
15 527
15 451
8 630
4 190
61
2 307
4 957
Non-Reccuring Items
(1 404)
3 067
6 150
6 024
1 975
1 886
(2 139)
(1 884)
396
0
2 866
2 690
1 234
0
0
(2 893)
(4 756)
(3 520)
(3 699)
708
3 401
3 091
3 367
(386)
(34 905)
(35 188)
(32 991)
(30 174)
(2 285)
(6 202)
(9 684)
(10 477)
(8 807)
(318)
818
1 832
3 344
2 545
(10 732)
(13 368)
(25 292)
Gain/Loss on Disposition of Assets
0
0
0
0
325
0
0
0
0
26
0
0
209
107
(6)
71
1 317
89
298
253
254
277
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 350
Total Other Income
1 053
190
311
394
4
307
(44)
(718)
(336)
(1 776)
(2 018)
(1 773)
(809)
(2 020)
(1 579)
(1 362)
160
317
413
205
(365)
(323)
27
(2 660)
273
329
(131)
3 408
997
1 485
2 361
2 060
2 687
1 442
1 149
932
2 213
247
167
729
1 167
Pre-Tax Income
18 134
N/A
18 968
+5%
19 763
+4%
16 464
-17%
9 183
-44%
11 418
+24%
10 887
-5%
8 732
-20%
16 799
+92%
17 045
+1%
12 652
-26%
15 304
+21%
15 202
-1%
18 733
+23%
29 556
+58%
33 633
+14%
32 632
-3%
31 815
-3%
28 227
-11%
25 977
-8%
25 428
-2%
26 343
+4%
22 456
-15%
16 144
-28%
(19 268)
N/A
(21 659)
-12%
(18 524)
+14%
(11 573)
+38%
19 896
N/A
26 078
+31%
30 203
+16%
34 102
+13%
39 139
+15%
49 714
+27%
54 098
+9%
49 499
-9%
39 517
-20%
20 710
-48%
(9 219)
N/A
(14 353)
-56%
(28 612)
-99%
Net Income
Tax Provision
(2 795)
(5 160)
(4 864)
(4 211)
(2 501)
(5 122)
(5 877)
(5 412)
(6 453)
(5 484)
(4 798)
(6 036)
(9 526)
(9 669)
(10 656)
(10 650)
(4 944)
(5 155)
(4 581)
(4 588)
(9 741)
(9 859)
(9 318)
(8 856)
(13 969)
(13 235)
(13 476)
(12 849)
(4 372)
(6 040)
(8 013)
(9 823)
(10 904)
(13 862)
(14 966)
(13 155)
(11 022)
(5 835)
(2 610)
(2 769)
2 326
Income from Continuing Operations
15 339
13 808
14 899
12 253
6 682
6 296
5 010
3 320
10 346
11 561
7 854
9 268
5 676
9 064
18 900
22 983
27 688
26 660
23 646
21 389
15 687
16 484
13 138
7 288
(33 237)
(34 894)
(32 000)
(24 422)
15 524
20 038
22 190
24 279
28 235
35 852
39 132
36 344
28 495
14 875
(11 829)
(17 122)
(26 286)
Income to Minority Interest
(1 511)
(1 376)
(1 311)
(1 040)
(743)
(865)
(774)
(737)
(708)
(767)
(798)
(791)
(707)
(602)
(622)
(539)
(504)
(530)
(463)
(369)
(487)
(538)
(526)
(575)
(431)
(417)
(338)
(342)
(271)
(216)
(227)
(270)
(329)
(459)
(342)
(69)
(327)
(152)
(133)
(127)
97
Net Income (Common)
13 827
N/A
12 431
-10%
13 587
+9%
11 211
-17%
5 938
-47%
5 430
-9%
4 236
-22%
2 583
-39%
9 636
+273%
10 792
+12%
7 055
-35%
8 475
+20%
4 968
-41%
8 460
+70%
18 276
+116%
22 444
+23%
27 184
+21%
26 130
-4%
23 184
-11%
21 019
-9%
15 199
-28%
15 945
+5%
12 610
-21%
6 711
-47%
(33 669)
N/A
(35 312)
-5%
(32 339)
+8%
(24 764)
+23%
15 252
N/A
19 822
+30%
21 961
+11%
24 008
+9%
27 904
+16%
35 389
+27%
38 788
+10%
36 274
-6%
28 167
-22%
14 724
-48%
(11 961)
N/A
(17 249)
-44%
(26 188)
-52%
EPS (Diluted)
139.66
N/A
125.56
-10%
137.24
+9%
113.24
-17%
59.97
-47%
54.84
-9%
42.78
-22%
26.09
-39%
96.87
+271%
109.01
+13%
71.26
-35%
85.6
+20%
49.94
-42%
85.45
+71%
184.6
+116%
226.7
+23%
273.28
+21%
263.93
-3%
234.18
-11%
214.47
-8%
154.25
-28%
165.05
+7%
130.51
-21%
69.45
-47%
-348.49
N/A
-365.48
-5%
-334.64
+8%
-256.25
+23%
157.83
N/A
205.11
+30%
227.21
+11%
248.4
+9%
290.97
+17%
380.41
+31%
416.9
+10%
389.86
-6%
302.75
-22%
158.25
-48%
-128.53
N/A
-185.37
-44%
-282.9
-53%

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 131,700+ 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.