Nippon Denko Co Ltd
TSE:5563

Watchlist Manager
Nippon Denko Co Ltd Logo
Nippon Denko Co Ltd
TSE:5563
Watchlist
Price: 353 JPY 0.86% Market Closed
Market Cap: 48.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+3%
5Y
+42%
10Y
-11%
Operating Income
+
3Y
-33%
5Y
+3 246%
10Y
+88%
Net Income
+
3Y
-83%
5Y
-
10Y
+18%

Earnings Waterfall
Nippon Denko Co Ltd

Revenue
79.6B JPY
Cost of Revenue
-66.1B JPY
Gross Profit
13.5B JPY
Operating Expenses
-7.2B JPY
Operating Income
6.4B JPY
Other Expenses
-4.3B JPY
Net Income
2B JPY

Income Statement
Nippon Denko Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2005 Jun-2005 Sep-2005 Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 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
34
0
0
39
0
0
52
0
0
52
0
0
66
0
0
21
0
35
70
42
56
54
53
52
51
47
40
32
23
23
21
35
67
109
157
194
215
220
220
211
196
181
169
165
163
160
180
206
235
266
270
312
375
436
498
512
505
499
491
488
484
480
479
478
479
481
485
487
488
518
545
569
596
593
592
0
0
0
Revenue
46 563
N/A
51 461
+11%
53 259
+3%
52 403
-2%
50 060
-4%
46 722
-7%
47 080
+1%
48 822
+4%
54 016
+11%
61 581
+14%
72 639
+18%
85 471
+18%
78 711
-8%
62 220
-21%
44 015
-29%
44 217
+0%
49 546
+12%
53 256
+7%
71 987
+35%
73 993
+3%
72 874
-2%
72 660
0%
71 212
-2%
67 235
-6%
66 007
-2%
63 802
-3%
60 425
-5%
57 523
-5%
55 447
-4%
53 662
-3%
54 408
+1%
55 401
+2%
54 686
-1%
65 342
+19%
75 864
+16%
84 639
+12%
92 983
+10%
88 974
-4%
82 902
-7%
77 491
-7%
70 493
-9%
63 331
-10%
58 486
-8%
58 840
+1%
62 439
+6%
66 101
+6%
71 346
+8%
73 141
+3%
74 584
+2%
74 750
+0%
73 944
-1%
74 281
+0%
73 025
-2%
72 944
0%
70 477
-3%
66 793
-5%
61 392
-8%
56 135
-9%
54 004
-4%
54 621
+1%
57 485
+5%
62 037
+8%
65 978
+6%
70 149
+6%
73 464
+5%
76 998
+5%
79 341
+3%
80 295
+1%
80 324
+0%
77 680
-3%
76 406
-2%
73 395
-4%
73 485
+0%
75 584
+3%
78 235
+4%
79 906
+2%
79 844
0%
79 623
0%
Gross Profit
Cost of Revenue
(35 702)
(39 598)
(42 362)
(43 349)
(43 012)
(40 689)
(40 568)
(41 301)
(43 201)
(47 132)
(51 523)
(59 735)
(57 129)
(49 587)
(40 223)
(39 405)
(41 056)
(41 072)
(55 591)
(56 600)
(56 128)
(56 548)
(56 104)
(53 570)
(53 596)
(52 911)
(50 800)
(49 002)
(46 837)
(45 145)
(45 457)
(46 421)
(46 534)
(57 140)
(67 241)
(75 129)
(82 279)
(78 994)
(74 238)
(69 242)
(62 802)
(55 414)
(50 461)
(48 995)
(50 788)
(52 865)
(55 503)
(58 445)
(60 984)
(63 383)
(65 640)
(67 667)
(68 080)
(68 474)
(70 197)
(64 443)
(57 175)
(50 705)
(43 389)
(44 124)
(46 592)
(49 156)
(51 617)
(53 598)
(56 818)
(61 125)
(63 961)
(67 068)
(68 782)
(66 904)
(65 013)
(62 657)
(61 891)
(63 214)
(64 626)
(65 947)
(66 160)
(66 078)
Gross Profit
10 861
N/A
11 863
+9%
10 897
-8%
9 054
-17%
7 048
-22%
6 033
-14%
6 512
+8%
7 521
+15%
10 815
+44%
14 449
+34%
21 116
+46%
25 736
+22%
21 582
-16%
12 633
-41%
3 792
-70%
4 812
+27%
8 490
+76%
12 184
+44%
16 396
+35%
17 393
+6%
16 746
-4%
16 112
-4%
15 108
-6%
13 665
-10%
12 411
-9%
10 891
-12%
9 625
-12%
8 521
-11%
8 610
+1%
8 517
-1%
8 951
+5%
8 980
+0%
8 152
-9%
8 202
+1%
8 623
+5%
9 510
+10%
10 704
+13%
9 980
-7%
8 664
-13%
8 249
-5%
7 691
-7%
7 917
+3%
8 025
+1%
9 845
+23%
11 651
+18%
13 236
+14%
15 843
+20%
14 696
-7%
13 600
-7%
11 367
-16%
8 304
-27%
6 614
-20%
4 945
-25%
4 470
-10%
280
-94%
2 350
+739%
4 217
+79%
5 430
+29%
10 615
+95%
10 497
-1%
10 893
+4%
12 881
+18%
14 361
+11%
16 551
+15%
16 646
+1%
15 873
-5%
15 380
-3%
13 227
-14%
11 542
-13%
10 776
-7%
11 393
+6%
10 738
-6%
11 594
+8%
12 370
+7%
13 609
+10%
13 959
+3%
13 684
-2%
13 545
-1%
Operating Income
Operating Expenses
(4 475)
(4 626)
(4 737)
(4 679)
(4 618)
(4 575)
(4 633)
(4 626)
(4 730)
(5 186)
(5 811)
(6 454)
(6 178)
(5 357)
(4 460)
(4 210)
(4 402)
(4 550)
(6 129)
(6 199)
(6 249)
(6 305)
(6 283)
(6 211)
(6 149)
(5 995)
(5 901)
(5 691)
(5 431)
(5 362)
(5 358)
(5 453)
(5 347)
(5 700)
(5 903)
(6 165)
(6 653)
(6 594)
(6 618)
(6 625)
(6 508)
(6 375)
(6 308)
(6 149)
(6 178)
(6 195)
(6 204)
(6 395)
(6 567)
(6 653)
(6 603)
(6 469)
(6 265)
(6 064)
(5 852)
(5 675)
(5 430)
(5 240)
(5 181)
(5 258)
(5 449)
(5 698)
(5 925)
(6 067)
(6 279)
(6 407)
(6 565)
(6 704)
(6 684)
(6 684)
(6 652)
(6 564)
(6 577)
(6 640)
(6 753)
(6 916)
(7 056)
(7 188)
Selling, General & Administrative
(4 475)
(4 605)
(4 737)
(4 679)
(4 631)
(4 575)
(4 641)
(4 658)
(4 750)
(5 204)
(5 831)
(6 472)
(6 100)
(5 368)
(4 190)
(3 955)
(4 164)
(4 328)
(5 832)
(5 899)
(5 946)
(5 996)
(5 960)
(5 966)
(5 981)
(5 906)
(5 590)
(5 689)
(5 428)
(5 360)
(5 144)
(5 452)
(5 345)
(5 699)
(5 490)
(6 164)
(6 653)
(6 593)
(6 095)
(6 625)
(6 509)
(6 374)
(5 870)
(6 150)
(6 178)
(6 196)
(5 790)
(6 393)
(6 564)
(6 652)
(6 151)
(6 470)
(6 267)
(6 064)
(5 430)
(5 675)
(5 431)
(5 242)
(4 834)
(5 256)
(5 446)
(5 695)
(5 571)
(6 066)
(6 278)
(6 405)
(6 005)
(6 703)
(6 684)
(6 684)
(6 020)
(6 564)
(6 576)
(6 639)
(6 163)
(6 913)
(7 053)
(7 186)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(96)
(192)
(288)
(273)
(256)
(240)
(321)
(324)
(327)
(333)
(347)
0
0
0
(310)
0
0
0
(213)
0
0
0
(412)
0
0
0
(523)
0
0
0
(438)
0
0
0
(413)
0
0
0
(452)
0
0
0
(423)
0
0
0
(345)
0
0
0
(353)
0
0
0
(559)
0
0
0
(631)
0
0
0
(588)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
8
14
20
18
18
18
18
18
18
18
18
18
24
24
24
24
24
18
12
6
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
0
0
0
0
0
0
0
Other Operating Expenses
0
(21)
0
0
13
0
0
18
0
0
0
0
0
185
0
0
0
0
0
0
0
0
0
(263)
(180)
(95)
(1)
(2)
(3)
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
0
0
1
(1)
0
0
0
1
(1)
(2)
(3)
(1)
0
0
1
(1)
1
0
1
0
(2)
(2)
(3)
(3)
(1)
(1)
0
(2)
(1)
(1)
0
0
(1)
0
0
(1)
(2)
(3)
(3)
0
Operating Income
6 386
N/A
7 237
+13%
6 160
-15%
4 375
-29%
2 430
-44%
1 458
-40%
1 879
+29%
2 895
+54%
6 085
+110%
9 263
+52%
15 305
+65%
19 282
+26%
15 404
-20%
7 276
-53%
(668)
N/A
602
N/A
4 088
+579%
7 634
+87%
10 267
+34%
11 194
+9%
10 497
-6%
9 807
-7%
8 825
-10%
7 454
-16%
6 262
-16%
4 896
-22%
3 724
-24%
2 830
-24%
3 179
+12%
3 155
-1%
3 593
+14%
3 527
-2%
2 805
-20%
2 502
-11%
2 720
+9%
3 345
+23%
4 051
+21%
3 386
-16%
2 046
-40%
1 624
-21%
1 183
-27%
1 542
+30%
1 717
+11%
3 696
+115%
5 473
+48%
7 041
+29%
9 639
+37%
8 301
-14%
7 033
-15%
4 714
-33%
1 701
-64%
145
-91%
(1 320)
N/A
(1 594)
-21%
(5 572)
-250%
(3 325)
+40%
(1 213)
+64%
190
N/A
5 434
+2 760%
5 239
-4%
5 444
+4%
7 183
+32%
8 436
+17%
10 484
+24%
10 367
-1%
9 466
-9%
8 815
-7%
6 523
-26%
4 858
-26%
4 092
-16%
4 741
+16%
4 174
-12%
5 017
+20%
5 730
+14%
6 856
+20%
7 043
+3%
6 628
-6%
6 357
-4%
Pre-Tax Income
Interest Income Expense
228
411
335
284
(65)
(41)
(221)
338
386
642
333
794
663
437
(112)
(118)
129
305
405
427
331
341
324
187
123
132
(1 042)
95
227
214
576
(14)
(166)
(183)
380
243
278
226
(1 694)
(1 545)
(1 261)
(1 247)
17
40
(221)
(516)
(464)
406
415
1 019
1 119
(94)
(315)
(575)
(581)
(865)
(884)
(1 347)
(1 456)
(1 449)
(1 384)
(1 075)
(217)
600
1 715
2 739
2 176
1 163
541
(823)
(1 360)
(1 457)
(2 015)
(1 650)
(1 330)
(1 099)
(945)
(1 705)
Non-Reccuring Items
(803)
(488)
(478)
(368)
(334)
(226)
(225)
(108)
(91)
(438)
(493)
(557)
(214)
(116)
(279)
(281)
(297)
(129)
(698)
(1 278)
(1 368)
(1 428)
(1 051)
(713)
(794)
(716)
(1 787)
(4 809)
(4 645)
(4 758)
(278)
(329)
(347)
9 746
9 354
9 396
9 397
(910)
(10 110)
(13 132)
(13 387)
(13 681)
(2 406)
(1 873)
(1 706)
(1 198)
(693)
(814)
(728)
(917)
(761)
(770)
(893)
(646)
(7 700)
(8 954)
(8 864)
(8 887)
(1 131)
(591)
(875)
(915)
(1 169)
(1 073)
(841)
(882)
(531)
(683)
(687)
(632)
(589)
(684)
(640)
(597)
(658)
(726)
(709)
(698)
Gain/Loss on Disposition of Assets
0
0
0
0
41
0
0
(41)
0
0
0
0
0
0
0
60
84
71
38
(76)
(135)
(182)
(142)
(149)
(225)
(202)
(305)
1 988
2 077
2 036
(174)
(208)
(261)
(476)
(462)
(401)
(382)
(197)
(3 146)
(288)
(232)
(122)
298
(112)
(112)
(178)
(182)
109
67
1 180
1 116
1 062
1 174
125
(436)
140
143
138
185
0
0
0
(218)
0
0
0
0
0
0
0
157
0
0
334
187
0
0
94
Total Other Income
(21)
(19)
37
48
19
(37)
(75)
(99)
(71)
(186)
75
71
180
(27)
(49)
(34)
(106)
(127)
(167)
(111)
(86)
(99)
(142)
(122)
37
44
76
18
(72)
(217)
(3)
248
226
561
(354)
(170)
167
(157)
151
264
(113)
58
103
(41)
(23)
(54)
(151)
(147)
(88)
(82)
20
91
(65)
(29)
(74)
(163)
(85)
(419)
(644)
(815)
(1 016)
(846)
(686)
(319)
(68)
86
(45)
29
63
61
3
169
72
(164)
(308)
(217)
(314)
(478)
Pre-Tax Income
5 790
N/A
7 141
+23%
6 054
-15%
4 339
-28%
2 091
-52%
1 154
-45%
1 358
+18%
2 985
+120%
6 309
+111%
9 281
+47%
15 220
+64%
19 590
+29%
16 033
-18%
7 570
-53%
(1 108)
N/A
229
N/A
3 898
+1 602%
7 754
+99%
9 845
+27%
10 156
+3%
9 239
-9%
8 439
-9%
7 814
-7%
6 657
-15%
5 403
-19%
4 154
-23%
666
-84%
122
-82%
766
+528%
430
-44%
3 714
+764%
3 224
-13%
2 257
-30%
12 150
+438%
11 638
-4%
12 413
+7%
13 511
+9%
2 348
-83%
(12 753)
N/A
(13 077)
-3%
(13 810)
-6%
(13 450)
+3%
(271)
+98%
1 710
N/A
3 411
+99%
5 095
+49%
8 149
+60%
7 855
-4%
6 699
-15%
5 914
-12%
3 195
-46%
434
-86%
(1 419)
N/A
(2 719)
-92%
(14 363)
-428%
(13 167)
+8%
(10 903)
+17%
(10 325)
+5%
2 388
N/A
2 384
0%
2 169
-9%
4 347
+100%
6 146
+41%
9 692
+58%
11 173
+15%
11 409
+2%
10 415
-9%
7 032
-32%
4 775
-32%
2 698
-43%
2 952
+9%
2 202
-25%
2 434
+11%
3 653
+50%
4 747
+30%
5 001
+5%
4 660
-7%
3 570
-23%
Net Income
Tax Provision
(2 308)
(2 787)
(2 361)
(1 779)
(969)
(677)
(831)
(1 332)
(2 488)
(3 508)
(5 795)
(7 459)
(6 201)
(2 833)
486
71
(1 520)
(3 011)
(3 826)
(3 928)
(3 596)
(3 281)
(3 180)
(2 772)
(2 272)
(1 790)
(1 166)
(970)
(1 182)
(1 057)
(1 425)
(1 216)
(912)
(999)
(841)
(1 011)
(1 142)
(617)
(1 419)
(1 436)
(1 087)
(1 383)
163
128
(151)
(40)
(154)
(784)
(660)
(654)
(847)
21
(241)
(382)
125
(41)
274
360
230
134
142
(139)
1 626
846
327
367
(2 453)
(1 982)
(1 579)
(1 433)
1 423
1 709
1 675
1 497
(1 602)
(1 514)
(1 580)
(1 524)
Income from Continuing Operations
3 482
4 354
3 693
2 560
1 122
477
527
1 653
3 821
5 773
9 425
12 131
9 832
4 737
(622)
300
2 378
4 743
6 019
6 228
5 643
5 158
4 634
3 885
3 131
2 364
(500)
(848)
(416)
(627)
2 289
2 008
1 345
11 151
10 797
11 402
12 369
1 731
(14 172)
(14 513)
(14 897)
(14 833)
(108)
1 838
3 260
5 055
7 995
7 071
6 039
5 260
2 348
455
(1 660)
(3 101)
(14 238)
(13 208)
(10 629)
(9 965)
2 618
2 518
2 311
4 208
7 772
10 538
11 500
11 776
7 962
5 050
3 196
1 265
4 375
3 911
4 109
5 150
3 145
3 487
3 080
2 046
Income to Minority Interest
(5)
(3)
0
1
(7)
49
120
137
73
27
(67)
(191)
(196)
(158)
(26)
(49)
(11)
(14)
(23)
(25)
(24)
(24)
(21)
(18)
(17)
(15)
(16)
(16)
(16)
(17)
(14)
(11)
(10)
3
10
9
9
(3)
(8)
(8)
(6)
(4)
(8)
(8)
(8)
(10)
(6)
(3)
3
2
3
2
(4)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(4)
(11)
(11)
(12)
(11)
(3)
(2)
0
0
0
0
0
0
0
0
Net Income (Common)
3 478
N/A
4 352
+25%
3 693
-15%
2 559
-31%
1 110
-57%
525
-53%
648
+23%
1 791
+176%
3 893
+117%
5 800
+49%
9 358
+61%
11 938
+28%
9 636
-19%
4 582
-52%
(645)
N/A
250
N/A
2 369
+848%
4 725
+99%
5 989
+27%
6 194
+3%
5 605
-10%
5 120
-9%
4 604
-10%
3 857
-16%
3 106
-19%
2 345
-25%
(516)
N/A
(864)
-67%
(432)
+50%
(644)
-49%
2 273
N/A
1 995
-12%
1 333
-33%
11 154
+737%
10 807
-3%
11 410
+6%
12 378
+8%
1 725
-86%
(14 181)
N/A
(14 521)
-2%
(14 904)
-3%
(14 837)
+0%
(116)
+99%
1 828
N/A
3 252
+78%
5 045
+55%
7 988
+58%
7 069
-12%
6 041
-15%
5 262
-13%
2 352
-55%
457
-81%
(1 664)
N/A
(3 103)
-86%
(14 240)
-359%
(13 210)
+7%
(10 630)
+20%
(9 967)
+6%
2 615
N/A
2 514
-4%
2 308
-8%
4 205
+82%
7 768
+85%
10 535
+36%
11 489
+9%
11 763
+2%
7 949
-32%
5 037
-37%
3 192
-37%
1 263
-60%
4 375
+246%
3 912
-11%
4 109
+5%
5 150
+25%
3 144
-39%
3 486
+11%
3 078
-12%
2 044
-34%
EPS (Diluted)
32.5
N/A
40.29
+24%
34.5
-14%
23.92
-31%
10.27
-57%
4.92
-52%
5.89
+20%
15.99
+171%
35.39
+121%
52.72
+49%
84.3
+60%
108.52
+29%
87.6
-19%
41.27
-53%
-5.85
N/A
2.27
N/A
21.34
+840%
42.95
+101%
54.44
+27%
56.3
+3%
50.95
-10%
46.54
-9%
41.85
-10%
35.06
-16%
28.23
-19%
21.31
-25%
-4.68
N/A
-7.85
-68%
-3.93
+50%
-5.85
-49%
20.66
N/A
18.13
-12%
12.1
-33%
78
+545%
85.09
+9%
78.15
-8%
84.78
+8%
11.82
-86%
-96.84
N/A
-99.45
-3%
-102.08
-3%
-101.62
+0%
-0.79
+99%
12.52
N/A
22.27
+78%
34.55
+55%
54.55
+58%
48.41
-11%
41.37
-15%
36.04
-13%
16.06
-55%
3.12
-81%
-11.36
N/A
-21.18
-86%
-97.19
-359%
-90.13
+7%
-72.48
+20%
-67.9
+6%
17.83
N/A
17.14
-4%
15.72
-8%
28.64
+82%
52.91
+85%
71.75
+36%
78.24
+9%
80.06
+2%
54.45
-32%
36.41
-33%
23.27
-36%
9.2
-60%
31.82
+246%
28.51
-10%
29.94
+5%
37.53
+25%
22.91
-39%
25.39
+11%
22.42
-12%
15.57
-31%

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 307,700+ 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.