First Time Loading...

Noritake Co Ltd
TSE:5331

Watchlist Manager
Noritake Co Ltd Logo
Noritake Co Ltd
TSE:5331
Watchlist
Price: 3 865 JPY -3.13% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

139.5B
+0.1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+31%
5 Years
+12%
7 Years
+29%
10 Years
+61%
10.1B
+8%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
+874%
5 Years
+44%
7 Years
+242%
10 Years
-
10.5B
-1%
Net Income
Growth Rates:
1 Year
-1%
3 Years
+2 536%
5 Years
-30%
7 Years
+249%
10 Years
+16 331%

Earnings Waterfall
Noritake Co Ltd

Revenue
139.5B JPY
Cost of Revenue
-102.4B JPY
Gross Profit
37B JPY
Operating Expenses
-27B JPY
Operating Income
10.1B JPY
Other Expenses
451m JPY
Net Income
10.5B JPY

Income Statement
Noritake 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
86 505
N/A
88 687
+3%
90 394
+2%
91 454
+1%
95 435
+4%
99 038
+4%
104 211
+5%
108 350
+4%
108 560
+0%
109 631
+1%
108 811
-1%
109 048
+0%
108 494
-1%
108 808
+0%
111 079
+2%
112 298
+1%
117 130
+4%
117 928
+1%
120 294
+2%
122 978
+2%
124 136
+1%
125 802
+1%
126 981
+1%
125 756
-1%
122 800
-2%
120 611
-2%
114 579
-5%
108 885
-5%
106 786
-2%
107 000
+0%
110 784
+4%
118 270
+7%
123 601
+5%
127 641
+3%
130 352
+2%
133 983
+3%
137 689
+3%
139 494
+1%
140 740
+1%
139 252
-1%
139 454
+0%
Gross Profit
Cost of Revenue
(65 655)
(66 150)
(67 001)
(67 308)
(70 117)
(72 857)
(76 703)
(79 678)
(79 554)
(80 385)
(79 729)
(80 017)
(79 668)
(79 537)
(81 137)
(81 915)
(85 583)
(86 484)
(87 950)
(89 838)
(90 535)
(91 852)
(93 108)
(92 633)
(91 131)
(90 045)
(86 058)
(82 732)
(81 152)
(80 327)
(82 442)
(86 440)
(89 568)
(92 571)
(94 518)
(98 114)
(101 800)
(104 138)
(105 258)
(103 315)
(102 410)
Gross Profit
20 850
N/A
22 537
+8%
23 393
+4%
24 146
+3%
25 318
+5%
26 181
+3%
27 508
+5%
28 672
+4%
29 006
+1%
29 246
+1%
29 082
-1%
29 031
0%
28 826
-1%
29 271
+2%
29 942
+2%
30 383
+1%
31 547
+4%
31 444
0%
32 344
+3%
33 140
+2%
33 601
+1%
33 950
+1%
33 873
0%
33 123
-2%
31 669
-4%
30 566
-3%
28 521
-7%
26 153
-8%
25 634
-2%
26 673
+4%
28 342
+6%
31 830
+12%
34 033
+7%
35 070
+3%
35 834
+2%
35 869
+0%
35 889
+0%
35 356
-1%
35 482
+0%
35 937
+1%
37 044
+3%
Operating Income
Operating Expenses
(21 287)
(21 753)
(22 046)
(22 168)
(23 147)
(23 990)
(24 869)
(25 829)
(25 853)
(25 798)
(25 844)
(25 846)
(25 887)
(26 152)
(26 163)
(26 144)
(26 201)
(26 347)
(26 394)
(26 466)
(26 621)
(26 466)
(26 657)
(26 749)
(26 512)
(26 359)
(25 667)
(24 896)
(24 601)
(24 116)
(24 310)
(24 819)
(25 187)
(25 717)
(26 041)
(26 177)
(26 278)
(26 387)
(26 375)
(26 612)
(26 979)
Selling, General & Administrative
(21 287)
(21 101)
(22 042)
(22 165)
(23 144)
(23 099)
(24 869)
(25 828)
(25 852)
(24 706)
(25 843)
(25 846)
(25 885)
(25 086)
(26 162)
(26 142)
(26 200)
(25 261)
(26 393)
(26 465)
(26 621)
(25 334)
(26 656)
(26 748)
(26 511)
(25 126)
(25 666)
(24 896)
(24 599)
(22 831)
(24 309)
(24 816)
(25 186)
(24 388)
(26 039)
(26 177)
(26 277)
(25 062)
(26 374)
(26 610)
(26 977)
Depreciation & Amortization
0
(650)
0
0
0
(890)
0
0
0
(1 091)
0
0
0
(1 065)
0
0
0
(1 085)
0
0
0
(1 131)
0
0
0
(1 232)
0
0
0
(1 284)
0
0
0
(1 327)
0
0
0
(1 324)
0
0
0
Other Operating Expenses
0
(2)
(4)
(3)
(3)
(1)
0
0
0
(1)
(1)
0
(2)
(1)
(1)
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(1)
0
(2)
(1)
(1)
(3)
0
(2)
(2)
0
(1)
(1)
(1)
(2)
(2)
Operating Income
(437)
N/A
784
N/A
1 347
+72%
1 978
+47%
2 171
+10%
2 191
+1%
2 639
+20%
2 843
+8%
3 153
+11%
3 448
+9%
3 238
-6%
3 185
-2%
2 939
-8%
3 119
+6%
3 779
+21%
4 239
+12%
5 346
+26%
5 097
-5%
5 950
+17%
6 674
+12%
6 980
+5%
7 484
+7%
7 216
-4%
6 374
-12%
5 157
-19%
4 207
-18%
2 854
-32%
1 257
-56%
1 033
-18%
2 557
+148%
4 032
+58%
7 011
+74%
8 846
+26%
9 353
+6%
9 793
+5%
9 692
-1%
9 611
-1%
8 969
-7%
9 107
+2%
9 325
+2%
10 065
+8%
Pre-Tax Income
Interest Income Expense
1 619
1 560
801
809
901
853
891
998
1 013
1 047
1 057
1 119
1 175
2 157
2 166
2 226
2 431
1 672
1 762
1 880
1 783
1 860
1 878
1 724
1 802
1 715
1 758
1 577
1 553
1 617
1 778
2 182
2 470
2 747
3 037
3 266
3 660
3 896
3 906
4 942
4 616
Non-Reccuring Items
(20)
(98)
(102)
(64)
29
44
48
(252)
(363)
(355)
(440)
(139)
(116)
(82)
(65)
(118)
(165)
(844)
(733)
(683)
(639)
32
(12)
59
56
(1 263)
(1 303)
(1 372)
(1 368)
(455)
(418)
(703)
(704)
(295)
(288)
(3)
(3)
(567)
(567)
(567)
(568)
Gain/Loss on Disposition of Assets
(266)
(98)
(109)
(148)
(369)
(333)
(310)
1 043
1 267
0
1 232
(274)
(287)
(281)
(65)
109
14
9 884
9 805
9 768
9 869
2 525
2 373
2 404
2 426
(115)
(113)
(106)
0
(92)
(125)
(279)
(345)
(853)
(886)
(784)
(605)
(281)
(205)
(546)
(719)
Total Other Income
295
336
331
351
338
345
353
297
319
1 544
320
343
447
350
444
473
373
378
381
392
393
425
440
424
437
429
449
459
360
469
459
483
510
533
568
566
570
566
552
546
547
Pre-Tax Income
1 191
N/A
2 484
+109%
2 268
-9%
2 926
+29%
3 070
+5%
3 100
+1%
3 621
+17%
4 929
+36%
5 389
+9%
5 684
+5%
5 407
-5%
4 234
-22%
4 158
-2%
5 263
+27%
6 259
+19%
6 929
+11%
7 999
+15%
16 187
+102%
17 165
+6%
18 031
+5%
18 386
+2%
12 326
-33%
11 895
-3%
10 985
-8%
9 878
-10%
4 973
-50%
3 645
-27%
1 815
-50%
1 578
-13%
4 096
+160%
5 724
+40%
8 692
+52%
10 777
+24%
11 485
+7%
12 224
+6%
12 737
+4%
13 233
+4%
12 583
-5%
12 793
+2%
13 700
+7%
13 941
+2%
Net Income
Tax Provision
(1 168)
(1 207)
(1 209)
(1 180)
(1 128)
(994)
(844)
(953)
(972)
(989)
(1 163)
(970)
(867)
(861)
(799)
(944)
(900)
(2 581)
(2 704)
(2 927)
(3 188)
(2 358)
(2 324)
(2 310)
(2 161)
(1 406)
(1 461)
(1 119)
(1 134)
(1 245)
(1 223)
(1 643)
(1 980)
(2 400)
(2 676)
(2 687)
(2 609)
(2 530)
(2 391)
(3 012)
(3 382)
Income from Continuing Operations
23
1 277
1 059
1 746
1 942
2 106
2 777
3 976
4 417
4 695
4 244
3 264
3 291
4 402
5 460
5 985
7 099
13 606
14 461
15 104
15 198
9 968
9 571
8 675
7 717
3 567
2 184
696
444
2 851
4 501
7 049
8 797
9 085
9 548
10 050
10 624
10 053
10 402
10 688
10 559
Income to Minority Interest
40
36
34
28
(8)
(46)
(133)
(204)
(264)
(281)
(268)
(279)
(278)
(294)
(364)
(364)
(339)
(173)
(71)
(71)
(97)
(260)
(269)
(232)
(206)
(151)
(150)
(114)
(43)
(43)
(9)
(14)
(33)
(16)
(17)
(11)
(15)
(28)
(32)
(45)
(43)
Net Income (Common)
64
N/A
1 313
+1 952%
1 094
-17%
1 775
+62%
1 933
+9%
2 059
+7%
2 641
+28%
3 770
+43%
4 152
+10%
4 412
+6%
3 974
-10%
2 983
-25%
3 012
+1%
4 107
+36%
5 094
+24%
5 620
+10%
6 758
+20%
13 432
+99%
14 390
+7%
15 031
+4%
15 100
+0%
9 707
-36%
9 301
-4%
8 444
-9%
7 511
-11%
3 415
-55%
2 033
-40%
581
-71%
399
-31%
2 806
+603%
4 490
+60%
7 032
+57%
8 762
+25%
9 068
+3%
9 530
+5%
10 037
+5%
10 608
+6%
10 024
-6%
10 369
+3%
10 642
+3%
10 516
-1%
EPS (Diluted)
4.26
N/A
87.53
+1 955%
78.14
-11%
126.78
+62%
138.07
+9%
143.36
+4%
188.64
+32%
269.28
+43%
296.57
+10%
307.25
+4%
283.85
-8%
213.07
-25%
215.14
+1%
286.06
+33%
363.85
+27%
401.42
+10%
482.71
+20%
935.57
+94%
1 027.85
+10%
1 073.64
+4%
1 051.01
-2%
675.74
-36%
647.02
-4%
586.18
-9%
521.3
-11%
237.17
-55%
141.05
-41%
40.26
-71%
27.64
-31%
97.24
+252%
311.06
+220%
487.18
+57%
607.04
+25%
314.12
-48%
660.29
+110%
695.42
+5%
734.97
+6%
347.26
-53%
358.98
+3%
367.32
+2%
362.84
-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 129,300+ 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.