Nakayama Steel Works Ltd
TSE:5408

Watchlist Manager
Nakayama Steel Works Ltd Logo
Nakayama Steel Works Ltd
TSE:5408
Watchlist
Price: 637 JPY 2.08% Market Closed
Market Cap: 34.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-16%
5Y
+37%
10Y
+11%
Operating Income
+
3Y
-48%
5Y
+106%
10Y
+35%
Net Income
+
3Y
-56%
5Y
+145%
10Y
-49%

Earnings Waterfall
Nakayama Steel Works Ltd

Revenue
156.4B JPY
Cost of Revenue
-136B JPY
Gross Profit
20.4B JPY
Operating Expenses
-13.7B JPY
Operating Income
6.7B JPY
Other Expenses
-2.5B JPY
Net Income
4.2B JPY

Income Statement
Nakayama Steel Works Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
325
0
0
348
0
0
352
714
1 073
1 425
1 432
1 428
1 446
1 496
1 556
1 601
1 591
1 517
1 418
1 300
1 130
1 003
879
787
776
748
715
679
641
606
496
380
271
172
159
158
160
163
166
165
165
163
154
145
140
151
138
129
114
87
88
93
102
113
141
188
203
207
188
155
145
140
156
155
159
169
0
0
Revenue
143 875
N/A
139 938
-3%
143 212
+2%
147 824
+3%
151 331
+2%
152 226
+1%
154 229
+1%
175 639
+14%
201 805
+15%
215 168
+7%
177 705
-17%
138 895
-22%
111 884
-19%
123 231
+10%
128 726
+4%
127 905
-1%
173 959
+36%
172 891
-1%
172 275
0%
174 645
+1%
171 763
-2%
165 478
-4%
158 869
-4%
153 414
-3%
141 650
-8%
134 452
-5%
130 188
-3%
127 270
-2%
132 345
+4%
137 942
+4%
144 370
+5%
149 734
+4%
149 025
0%
145 252
-3%
141 260
-3%
139 846
-1%
132 224
-5%
127 437
-4%
123 150
-3%
118 177
-4%
123 992
+5%
131 771
+6%
137 012
+4%
144 043
+5%
148 719
+3%
150 561
+1%
152 109
+1%
153 680
+1%
153 725
+0%
153 048
0%
153 923
+1%
145 370
-6%
136 245
-6%
126 166
-7%
114 431
-9%
110 771
-3%
110 954
+0%
120 273
+8%
132 528
+10%
150 975
+14%
166 701
+10%
178 955
+7%
186 613
+4%
187 340
+0%
188 514
+1%
188 148
0%
188 124
0%
185 396
-1%
184 445
-1%
184 697
+0%
181 095
-2%
175 866
-3%
169 329
-4%
160 544
-5%
156 398
-3%
Gross Profit
Cost of Revenue
(122 586)
(122 668)
(128 134)
(134 304)
(137 530)
(139 310)
(140 324)
(159 783)
(179 875)
(188 941)
(162 455)
(131 520)
(110 549)
(113 371)
(116 301)
(117 695)
(160 923)
(159 813)
(161 719)
(163 651)
(161 992)
(158 404)
(151 496)
(145 039)
(133 010)
(124 245)
(118 849)
(115 534)
(118 840)
(124 157)
(129 893)
(134 682)
(134 034)
(130 275)
(126 199)
(124 048)
(116 251)
(111 058)
(106 857)
(102 190)
(107 190)
(114 341)
(119 195)
(125 938)
(130 912)
(133 017)
(134 816)
(136 266)
(135 898)
(135 148)
(135 663)
(127 311)
(119 149)
(109 741)
(99 446)
(96 592)
(97 108)
(106 203)
(116 940)
(133 356)
(146 903)
(156 788)
(161 465)
(161 355)
(162 454)
(161 502)
(162 958)
(160 654)
(159 288)
(160 419)
(157 258)
(152 915)
(147 249)
(139 339)
(136 013)
Gross Profit
21 289
N/A
17 270
-19%
15 078
-13%
13 520
-10%
13 801
+2%
12 916
-6%
13 905
+8%
15 856
+14%
21 930
+38%
26 227
+20%
15 250
-42%
7 375
-52%
1 335
-82%
9 860
+639%
12 425
+26%
10 210
-18%
13 036
+28%
13 078
+0%
10 556
-19%
10 994
+4%
9 771
-11%
7 074
-28%
7 373
+4%
8 375
+14%
8 640
+3%
10 207
+18%
11 339
+11%
11 736
+4%
13 505
+15%
13 785
+2%
14 477
+5%
15 052
+4%
14 991
0%
14 977
0%
15 061
+1%
15 798
+5%
15 973
+1%
16 379
+3%
16 293
-1%
15 987
-2%
16 802
+5%
17 430
+4%
17 817
+2%
18 105
+2%
17 807
-2%
17 544
-1%
17 293
-1%
17 414
+1%
17 827
+2%
17 900
+0%
18 260
+2%
18 059
-1%
17 096
-5%
16 425
-4%
14 985
-9%
14 179
-5%
13 846
-2%
14 070
+2%
15 588
+11%
17 619
+13%
19 798
+12%
22 167
+12%
25 148
+13%
25 985
+3%
26 060
+0%
26 646
+2%
25 166
-6%
24 742
-2%
25 157
+2%
24 278
-3%
23 837
-2%
22 951
-4%
22 080
-4%
21 205
-4%
20 385
-4%
Operating Income
Operating Expenses
(8 070)
(8 134)
(8 024)
(8 032)
(9 623)
(9 557)
(11 175)
(11 471)
(13 719)
(13 238)
(12 009)
(10 948)
(10 423)
(10 790)
(10 844)
(10 912)
(14 348)
(14 328)
(14 173)
(14 283)
(14 412)
(14 264)
(14 284)
(13 978)
(12 885)
(11 860)
(10 853)
(9 941)
(9 982)
(10 047)
(10 124)
(10 338)
(10 160)
(10 126)
(10 118)
(10 099)
(10 094)
(10 092)
(10 112)
(10 237)
(10 521)
(10 775)
(10 992)
(11 150)
(11 238)
(11 404)
(11 473)
(11 715)
(11 909)
(12 105)
(12 441)
(12 498)
(12 387)
(12 112)
(11 750)
(11 385)
(11 310)
(11 437)
(11 794)
(12 186)
(12 545)
(12 587)
(12 436)
(12 347)
(12 416)
(12 500)
(12 744)
(12 874)
(12 830)
(13 135)
(13 285)
(13 416)
(13 644)
(13 575)
(13 713)
Selling, General & Administrative
(8 070)
(8 134)
(7 821)
(8 032)
(9 623)
(9 520)
(11 175)
(11 393)
(13 894)
(13 484)
(12 335)
(11 103)
(10 459)
(10 889)
(10 984)
(11 063)
(13 945)
(14 578)
(14 463)
(14 611)
(13 823)
(14 590)
(14 611)
(14 305)
(12 382)
(12 116)
(11 072)
(10 125)
(9 965)
(10 231)
(10 309)
(10 484)
(10 137)
(10 310)
(10 302)
(10 285)
(10 073)
(10 276)
(10 295)
(10 420)
(10 479)
(10 958)
(11 175)
(11 334)
(11 184)
(11 587)
(11 655)
(11 896)
(11 830)
0
(9 458)
0
(12 304)
(9 059)
(8 696)
(11 569)
(11 199)
(11 574)
(11 888)
(12 233)
(12 250)
(12 589)
(12 437)
(12 347)
(12 053)
(9 229)
(9 471)
(9 601)
(12 476)
(13 133)
(13 285)
(13 418)
(13 249)
(10 121)
(10 258)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(244)
0
0
0
(283)
0
0
0
(211)
0
0
0
(6)
0
0
0
(5)
0
0
0
0
0
0
0
(8)
0
0
0
(6)
0
0
0
(7)
0
0
0
(5)
0
0
0
(8)
0
0
0
(10)
0
0
0
(20)
0
0
0
(24)
0
0
0
(30)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
(78)
94
246
326
155
36
99
140
151
(159)
250
290
328
(305)
328
328
328
(292)
256
220
185
(10)
185
185
185
(17)
185
185
185
(11)
185
185
185
(32)
185
185
185
(46)
185
185
185
(72)
185
185
185
(78)
185
185
185
(102)
139
94
48
(284)
0
0
0
(343)
0
0
0
(330)
0
0
0
(364)
0
0
Other Operating Expenses
0
0
(203)
0
0
(37)
0
0
81
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
(1)
(1)
0
0
0
0
(1)
(1)
0
(39)
(1)
(1)
(1)
0
(10)
(1)
0
0
(2)
(2)
0
(1)
(2)
(2)
(3)
(4)
0
(12 290)
(3 168)
(12 683)
0
(3 238)
(3 239)
(1)
(1)
(2)
0
(1)
(1)
2
(1)
(1)
0
(3 271)
(3 273)
(3 273)
0
(2)
0
2
(1)
(3 454)
(3 455)
Operating Income
13 219
N/A
9 136
-31%
7 054
-23%
5 488
-22%
4 178
-24%
3 359
-20%
2 730
-19%
4 385
+61%
8 211
+87%
12 989
+58%
3 241
-75%
(3 573)
N/A
(9 088)
-154%
(930)
+90%
1 581
N/A
(702)
N/A
(1 312)
-87%
(1 250)
+5%
(3 617)
-189%
(3 289)
+9%
(4 641)
-41%
(7 190)
-55%
(6 911)
+4%
(5 603)
+19%
(4 245)
+24%
(1 653)
+61%
486
N/A
1 795
+269%
3 523
+96%
3 738
+6%
4 353
+16%
4 714
+8%
4 831
+2%
4 851
+0%
4 943
+2%
5 699
+15%
5 879
+3%
6 287
+7%
6 181
-2%
5 750
-7%
6 281
+9%
6 655
+6%
6 825
+3%
6 955
+2%
6 569
-6%
6 140
-7%
5 820
-5%
5 699
-2%
5 918
+4%
5 795
-2%
5 819
+0%
5 561
-4%
4 709
-15%
4 313
-8%
3 235
-25%
2 794
-14%
2 536
-9%
2 633
+4%
3 794
+44%
5 433
+43%
7 253
+33%
9 580
+32%
12 712
+33%
13 638
+7%
13 644
+0%
14 146
+4%
12 422
-12%
11 868
-4%
12 327
+4%
11 143
-10%
10 552
-5%
9 535
-10%
8 436
-12%
7 630
-10%
6 672
-13%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
(195)
(696)
(928)
(1 003)
(821)
(915)
(907)
(942)
(943)
(1 290)
(1 290)
(1 286)
(1 287)
(1 587)
(1 048)
(1 091)
(1 100)
(1 026)
(1 305)
(1 202)
(1 013)
(903)
(769)
(652)
(623)
(591)
(553)
(509)
(479)
(446)
(326)
(206)
(93)
123
11
(7)
(22)
769
(7)
(1)
(283)
(264)
(248)
(223)
94
82
84
101
102
134
126
136
134
141
145
105
105
98
122
144
157
656
195
167
142
743
743
727
Non-Reccuring Items
(2 096)
(848)
(630)
(462)
(476)
(1 341)
(1 342)
(1 350)
(671)
(2 619)
(781)
(11 540)
(9 532)
(12 580)
(1 280)
(1 267)
(1 782)
(451)
(456)
(514)
(4 206)
(4 285)
(5 122)
(5 170)
(55 757)
(57 713)
10 398
10 419
67 056
67 109
(131)
0
(41)
(46)
(130)
(538)
(546)
(555)
(544)
(327)
(1 504)
(1 370)
(1 429)
(1 345)
(971)
(205)
(381)
(1 132)
(849)
(855)
(660)
53
(386)
(273)
(166)
(159)
(89)
(148)
(287)
109
95
117
(243)
(594)
(686)
(992)
(1 069)
(846)
(1 121)
(407)
162
(33)
(539)
(628)
(923)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
9
9
9
304
293
432
198
247
108
511
444
406
399
(27)
(226)
(226)
(220)
(1 803)
77
90
112
124
38
1 301
2 425
4 511
4 393
3 117
1 972
0
(122)
(96)
(95)
(87)
35
13
12
6
(32)
(35)
(41)
(43)
78
374
444
502
467
178
0
257
168
163
173
18
332
553
794
968
1 357
1 166
920
750
43
10
3
0
5
53
Total Other Income
(1 201)
(983)
(941)
(936)
(905)
(980)
(895)
(779)
(485)
(717)
(696)
(563)
(314)
(361)
(653)
(731)
(1 319)
(1 182)
(912)
(927)
(391)
(514)
(471)
(265)
(422)
(305)
(236)
(330)
(343)
(375)
(435)
(488)
(413)
(303)
(293)
(199)
(566)
(410)
(447)
(520)
(259)
(285)
(223)
(150)
(222)
(264)
(250)
(255)
(454)
(438)
(443)
(499)
(352)
(416)
(338)
(114)
(9)
(135)
(266)
(329)
(740)
(531)
(522)
(546)
(371)
(374)
(378)
(402)
(323)
(353)
(303)
(243)
(473)
(462)
(459)
Pre-Tax Income
9 922
N/A
7 305
-26%
5 483
-25%
4 090
-25%
2 797
-32%
1 038
-63%
493
-53%
2 070
+320%
6 368
+208%
8 734
+37%
1 065
-88%
(16 204)
N/A
(19 417)
-20%
(14 580)
+25%
(1 047)
+93%
(3 535)
-238%
(5 192)
-47%
(3 729)
+28%
(5 865)
-57%
(5 618)
+4%
(10 852)
-93%
(13 263)
-22%
(13 821)
-4%
(12 358)
+11%
(63 253)
-412%
(60 899)
+4%
9 536
N/A
10 983
+15%
69 457
+532%
69 741
+0%
4 436
-94%
6 028
+36%
8 297
+38%
8 342
+1%
7 128
-15%
6 455
-9%
4 321
-33%
4 874
+13%
4 888
+0%
4 715
-4%
4 554
-3%
5 046
+11%
5 179
+3%
5 450
+5%
6 151
+13%
5 632
-8%
5 153
-9%
3 988
-23%
4 308
+8%
4 332
+1%
4 867
+12%
5 653
+16%
4 555
-19%
4 175
-8%
3 010
-28%
2 623
-13%
2 829
+8%
2 644
-7%
3 540
+34%
5 520
+56%
6 767
+23%
9 643
+43%
12 605
+31%
13 397
+6%
13 653
+2%
14 259
+4%
12 285
-14%
11 697
-5%
12 289
+5%
10 621
-14%
10 588
0%
9 404
-11%
8 167
-13%
7 288
-11%
6 070
-17%
Net Income
Tax Provision
(414)
(809)
(1 709)
(1 736)
(1 537)
(909)
(684)
(877)
(1 234)
(1 400)
(1 158)
(633)
(450)
(420)
(572)
(563)
(732)
(679)
(657)
360
161
328
376
(534)
6 955
6 601
3 950
4 020
(3 350)
(3 160)
(486)
(570)
824
1 062
1 134
1 018
(184)
(262)
(601)
(351)
1 254
806
913
765
(708)
(383)
(451)
(562)
(843)
(1 108)
(1 135)
(1 255)
(1 641)
(1 319)
(1 301)
(1 013)
(473)
(707)
(784)
(1 393)
(1 952)
(2 223)
(3 084)
(3 531)
(3 426)
(4 244)
(3 639)
(3 389)
(3 385)
(2 903)
(2 864)
(2 495)
(2 471)
(2 209)
(1 875)
Income from Continuing Operations
9 508
6 496
3 774
2 354
1 260
129
(191)
1 193
5 134
7 334
(93)
(16 837)
(19 867)
(15 000)
(1 619)
(4 098)
(5 924)
(4 408)
(6 522)
(5 258)
(10 691)
(12 935)
(13 445)
(12 892)
(56 298)
(54 298)
13 486
15 003
66 107
66 581
3 950
5 458
9 121
9 404
8 262
7 473
4 137
4 612
4 287
4 364
5 808
5 852
6 092
6 215
5 443
5 249
4 702
3 426
3 465
3 224
3 732
4 398
2 914
2 856
1 709
1 610
2 356
1 937
2 756
4 127
4 815
7 420
9 521
9 866
10 227
10 015
8 646
8 308
8 904
7 718
7 724
6 909
5 696
5 079
4 195
Income to Minority Interest
(1 015)
(970)
(655)
(781)
(662)
(621)
(436)
(715)
(952)
(1 082)
(250)
329
476
(158)
(612)
(683)
(855)
(892)
(697)
(1 009)
(929)
(681)
(632)
(310)
(452)
(454)
(478)
(268)
(34)
13
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
0
0
0
0
0
0
Net Income (Common)
8 491
N/A
5 525
-35%
3 110
-44%
1 571
-49%
596
-62%
(494)
N/A
(625)
-27%
480
N/A
4 185
+772%
6 248
+49%
(343)
N/A
(16 507)
-4 713%
(19 388)
-17%
(15 159)
+22%
(2 234)
+85%
(4 786)
-114%
(6 779)
-42%
(5 299)
+22%
(7 216)
-36%
(6 259)
+13%
(11 619)
-86%
(13 610)
-17%
(14 074)
-3%
(13 203)
+6%
(56 750)
-330%
(54 754)
+4%
13 008
N/A
14 736
+13%
66 071
+348%
66 592
+1%
3 949
-94%
5 457
+38%
9 121
+67%
9 406
+3%
8 263
-12%
7 472
-10%
4 137
-45%
4 611
+11%
4 285
-7%
4 364
+2%
5 808
+33%
5 851
+1%
6 093
+4%
6 216
+2%
5 443
-12%
5 250
-4%
4 701
-10%
3 425
-27%
3 464
+1%
3 223
-7%
3 731
+16%
4 398
+18%
2 913
-34%
2 855
-2%
1 709
-40%
1 609
-6%
2 355
+46%
1 936
-18%
2 755
+42%
4 125
+50%
4 815
+17%
7 419
+54%
9 521
+28%
9 867
+4%
10 227
+4%
10 015
-2%
8 646
-14%
8 307
-4%
8 904
+7%
7 718
-13%
7 724
+0%
6 910
-11%
5 695
-18%
5 078
-11%
4 193
-17%
EPS (Diluted)
653.15
N/A
425
-35%
239.23
-44%
120.84
-49%
45.84
-62%
-38
N/A
-48.07
-27%
36.92
N/A
321.92
+772%
480.61
+49%
-26.38
N/A
-1 269.76
-4 713%
-1 491.38
-17%
-1 166.07
+22%
-171.84
+85%
-368.15
-114%
-521.46
-42%
-407.61
+22%
-555.07
-36%
-481.46
+13%
-893.76
-86%
-1 046.92
-17%
-1 082.61
-3%
-1 015.61
+6%
-4 365.38
-330%
-4 211.84
+4%
302.51
N/A
334.9
+11%
1 738.71
+419%
1 233.18
-29%
73.12
-94%
101.05
+38%
168.46
+67%
174.18
+3%
153.01
-12%
138.37
-10%
76.41
-45%
85.38
+12%
79.35
-7%
80.81
+2%
107.27
+33%
108.35
+1%
112.83
+4%
115.11
+2%
100.54
-13%
97.22
-3%
87.05
-10%
63.27
-27%
63.98
+1%
59.53
-7%
68.92
+16%
81.24
+18%
53.81
-34%
52.74
-2%
31.57
-40%
29.72
-6%
43.5
+46%
35.76
-18%
50.89
+42%
76.2
+50%
88.94
+17%
137.04
+54%
175.87
+28%
182.26
+4%
188.91
+4%
185
-2%
159.66
-14%
153.38
-4%
164.43
+7%
142.52
-13%
142.58
+0%
127.54
-11%
105.13
-18%
93.74
-11%
77.35
-17%

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
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.