First Time Loading...

Nippon Yakin Kogyo Co Ltd
TSE:5480

Watchlist Manager
Nippon Yakin Kogyo Co Ltd Logo
Nippon Yakin Kogyo Co Ltd
TSE:5480
Watchlist
Price: 4 600 JPY 0.11% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

187.1B
-5%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+61%
5 Years
+31%
7 Years
+67%
10 Years
+60%
22.1B
-25%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
+207%
5 Years
+135%
7 Years
+484%
10 Years
+1 184%
15B
-25%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+264%
5 Years
+72%
7 Years
+531%
10 Years
+5 303%

Earnings Waterfall
Nippon Yakin Kogyo Co Ltd

Revenue
187.1B JPY
Cost of Revenue
-151.8B JPY
Gross Profit
35.3B JPY
Operating Expenses
-13.3B JPY
Operating Income
22.1B JPY
Other Expenses
-7.1B JPY
Net Income
15B JPY

Income Statement
Nippon Yakin Kogyo 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
117 069
N/A
119 903
+2%
123 077
+3%
126 325
+3%
128 184
+1%
129 500
+1%
129 646
+0%
128 152
-1%
125 467
-2%
121 044
-4%
115 890
-4%
111 953
-3%
111 762
0%
112 962
+1%
115 244
+2%
112 211
-3%
115 166
+3%
119 091
+3%
126 313
+6%
137 624
+9%
142 721
+4%
143 740
+1%
142 515
-1%
140 912
-1%
139 004
-1%
136 373
-2%
130 698
-4%
124 077
-5%
115 940
-7%
112 482
-3%
115 019
+2%
120 441
+5%
132 999
+10%
148 925
+12%
164 348
+10%
181 130
+10%
195 520
+8%
199 324
+2%
200 943
+1%
196 865
-2%
187 095
-5%
Gross Profit
Cost of Revenue
(105 536)
(108 206)
(112 482)
(114 578)
(115 473)
(117 414)
(117 370)
(116 673)
(114 517)
(109 518)
(104 214)
(100 103)
(98 673)
(98 679)
(99 938)
(97 948)
(100 899)
(104 535)
(109 927)
(117 825)
(121 955)
(122 373)
(122 757)
(121 930)
(119 749)
(116 839)
(110 635)
(104 842)
(97 860)
(95 428)
(96 027)
(99 372)
(108 363)
(123 013)
(137 672)
(148 893)
(157 341)
(157 369)
(156 425)
(154 325)
(151 756)
Gross Profit
11 533
N/A
11 697
+1%
10 595
-9%
11 747
+11%
12 711
+8%
12 086
-5%
12 276
+2%
11 479
-6%
10 950
-5%
11 526
+5%
11 676
+1%
11 850
+1%
13 089
+10%
14 283
+9%
15 306
+7%
14 263
-7%
14 267
+0%
14 556
+2%
16 386
+13%
19 799
+21%
20 766
+5%
21 367
+3%
19 758
-8%
18 982
-4%
19 255
+1%
19 534
+1%
20 063
+3%
19 235
-4%
18 080
-6%
17 054
-6%
18 992
+11%
21 069
+11%
24 636
+17%
25 912
+5%
26 676
+3%
32 237
+21%
38 179
+18%
41 955
+10%
44 518
+6%
42 540
-4%
35 339
-17%
Operating Income
Operating Expenses
(9 814)
(9 873)
(9 932)
(9 839)
(9 779)
(9 768)
(9 894)
(9 862)
(9 866)
(9 634)
(9 463)
(9 212)
(9 308)
(9 931)
(10 008)
(10 030)
(10 087)
(10 388)
(9 803)
(9 591)
(11 376)
(11 924)
(12 071)
(12 120)
(12 202)
(11 696)
(11 505)
(11 288)
(10 886)
(10 909)
(11 037)
(11 255)
(11 526)
(11 946)
(17 912)
(12 243)
(12 484)
(12 699)
(12 860)
(13 033)
(13 271)
Selling, General & Administrative
(9 812)
(9 872)
(9 930)
(9 839)
(9 778)
(9 768)
(9 826)
(9 860)
(9 866)
(9 635)
(9 580)
(9 537)
(9 632)
(9 930)
(10 008)
(10 029)
(10 086)
(10 388)
(10 675)
(11 045)
(11 377)
(11 924)
(12 072)
(12 119)
(12 201)
(11 696)
(11 505)
(11 290)
(10 887)
(10 909)
(10 970)
(11 255)
(11 525)
(11 946)
(12 128)
(12 241)
(12 484)
(12 699)
(12 885)
(13 034)
(13 272)
Other Operating Expenses
0
(1)
0
0
(1)
0
(68)
(2)
0
1
117
325
324
(1)
0
(1)
0
0
872
1 454
0
0
0
(2)
(1)
0
0
2
1
0
(67)
0
(1)
0
(5 784)
(2)
0
0
25
0
0
Operating Income
1 719
N/A
1 824
+6%
663
-64%
1 908
+188%
2 932
+54%
2 318
-21%
2 382
+3%
1 617
-32%
1 084
-33%
1 892
+75%
2 213
+17%
2 638
+19%
3 781
+43%
4 352
+15%
5 298
+22%
4 233
-20%
4 180
-1%
4 168
0%
6 583
+58%
10 208
+55%
9 390
-8%
9 443
+1%
7 687
-19%
6 862
-11%
7 053
+3%
7 838
+11%
8 558
+9%
7 947
-7%
7 194
-9%
6 145
-15%
7 955
+29%
9 814
+23%
13 110
+34%
13 966
+7%
8 764
-37%
19 994
+128%
25 695
+29%
29 256
+14%
31 658
+8%
29 507
-7%
22 068
-25%
Pre-Tax Income
Interest Income Expense
(691)
(724)
(740)
(631)
(761)
(726)
(752)
(881)
(1 007)
(621)
(1 094)
(1 041)
(1 313)
(1 211)
(1 083)
(1 007)
(660)
(475)
(555)
(564)
(554)
(585)
(515)
(486)
(408)
(471)
(480)
(463)
(532)
(458)
(377)
(374)
(279)
(203)
(411)
(116)
(656)
(762)
(72)
(436)
(199)
Non-Reccuring Items
(695)
(452)
(190)
(188)
340
(67)
0
(275)
(272)
(291)
0
0
0
(87)
(270)
(851)
603
690
0
0
0
1
0
(85)
(118)
(423)
(394)
(374)
(341)
(820)
0
0
0
(6 113)
0
(5 760)
(5 760)
(226)
0
0
0
Gain/Loss on Disposition of Assets
0
150
1
68
73
(53)
84
16
13
0
5
5
4
(62)
8
8
7
(54)
7
11
11
(86)
0
9
9
(54)
0
8
0
(28)
10
5
(128)
(156)
(131)
(131)
5
(55)
0
8
18
Total Other Income
(31)
(104)
(200)
(211)
(308)
(153)
(289)
(324)
(310)
(329)
(268)
(266)
(242)
(227)
(283)
(209)
(252)
(241)
(318)
(510)
(501)
(537)
(607)
(717)
(743)
(746)
(1 043)
(865)
(789)
(99)
(687)
(724)
(933)
(436)
(803)
(830)
(751)
(382)
(725)
(730)
(765)
Pre-Tax Income
302
N/A
694
+130%
(466)
N/A
946
N/A
2 276
+141%
1 319
-42%
1 425
+8%
153
-89%
(492)
N/A
651
N/A
856
+31%
1 336
+56%
2 230
+67%
2 765
+24%
3 670
+33%
2 174
-41%
3 878
+78%
4 088
+5%
5 717
+40%
9 145
+60%
8 346
-9%
8 236
-1%
6 565
-20%
5 583
-15%
5 793
+4%
6 144
+6%
6 641
+8%
6 253
-6%
5 532
-12%
4 740
-14%
6 901
+46%
8 721
+26%
11 770
+35%
7 058
-40%
7 419
+5%
13 157
+77%
18 533
+41%
27 831
+50%
30 861
+11%
28 349
-8%
21 122
-25%
Net Income
Tax Provision
(17)
(209)
(234)
(333)
(401)
781
827
912
984
170
170
220
142
(416)
(431)
(432)
(534)
488
428
410
333
(550)
(954)
(713)
(674)
(819)
(1 106)
(1 397)
(1 425)
(976)
(407)
(666)
(1 072)
1 413
156
(1 727)
(3 882)
(8 129)
(9 024)
(8 281)
(6 157)
Income from Continuing Operations
285
485
(700)
613
1 875
2 100
2 252
1 065
492
821
1 026
1 556
2 372
2 349
3 239
1 742
3 344
4 576
6 145
9 555
8 679
7 686
5 611
4 870
5 119
5 325
5 535
4 856
4 107
3 764
6 494
8 055
10 698
8 471
7 575
11 430
14 651
19 702
21 837
20 068
14 965
Income to Minority Interest
(7)
(5)
(4)
(6)
(8)
(8)
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)
277
N/A
480
+73%
(703)
N/A
606
N/A
1 868
+208%
2 092
+12%
2 245
+7%
1 062
-53%
491
-54%
821
+67%
1 026
+25%
1 555
+52%
2 372
+53%
2 349
-1%
3 239
+38%
1 742
-46%
3 345
+92%
4 575
+37%
6 144
+34%
9 554
+56%
8 678
-9%
7 686
-11%
5 611
-27%
4 870
-13%
5 118
+5%
5 325
+4%
5 534
+4%
4 855
-12%
4 107
-15%
3 764
-8%
6 495
+73%
8 056
+24%
10 698
+33%
8 471
-21%
7 575
-11%
11 429
+51%
14 650
+28%
19 703
+34%
21 838
+11%
20 070
-8%
14 966
-25%
EPS (Diluted)
18.46
N/A
32
+73%
-46.86
N/A
40.4
N/A
124.53
+208%
135.24
+9%
149.66
+11%
70.8
-53%
32.73
-54%
53.09
+62%
68.4
+29%
103.66
+52%
158.13
+53%
151.89
-4%
215.93
+42%
116.13
-46%
223
+92%
295.83
+33%
409.6
+38%
636.93
+56%
561.14
-12%
497
-11%
366.81
-26%
320.74
-13%
337.08
+5%
350.1
+4%
364.6
+4%
319.66
-12%
270.28
-15%
247.83
-8%
429.67
+73%
534.07
+24%
709.04
+33%
561.25
-21%
505.26
-10%
764.37
+51%
979.67
+28%
1 316.78
+34%
1 484.46
+13%
1 387.29
-7%
1 034.34
-25%

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 134,800+ 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.