N

Nichia Steel Works Ltd
TSE:5658

Watchlist Manager
Nichia Steel Works Ltd
TSE:5658
Watchlist
Price: 366 JPY 0.55% Market Closed
Market Cap: 18.9B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+20%
10Y
+27%
Operating Income
+
3Y
-34%
5Y
-17%
10Y
+199%
Net Income
+
3Y
-62%
5Y
+64%
10Y
-2%

Earnings Waterfall
Nichia Steel Works Ltd

Revenue
33.8B JPY
Cost of Revenue
-27.8B JPY
Gross Profit
5.9B JPY
Operating Expenses
-4.8B JPY
Operating Income
1.1B JPY
Other Expenses
-559.8m JPY
Net Income
576.6m JPY

Income Statement
Nichia Steel Works Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 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
39
0
0
6
0
0
35
0
0
40
0
0
35
0
0
26
51
75
98
94
92
90
90
90
88
83
76
70
66
65
65
71
78
86
94
95
95
91
82
80
74
70
71
68
67
68
69
72
74
74
80
67
63
46
34
40
36
35
32
28
20
26
19
15
18
17
21
22
22
23
19
18
15
12
12
0
0
Revenue
17 951
N/A
18 368
+2%
17 780
-3%
17 570
-1%
17 406
-1%
18 169
+4%
20 821
+15%
23 057
+11%
25 269
+10%
25 929
+3%
26 639
+3%
26 669
+0%
24 011
-10%
22 138
-8%
20 845
-6%
21 466
+3%
21 337
-1%
21 191
-1%
28 455
+34%
27 811
-2%
27 469
-1%
27 598
+0%
27 536
0%
27 826
+1%
27 960
+0%
27 800
-1%
27 444
-1%
27 255
-1%
27 064
-1%
27 895
+3%
28 517
+2%
28 775
+1%
29 267
+2%
28 627
-2%
27 802
-3%
27 250
-2%
26 507
-3%
26 213
-1%
26 217
+0%
25 984
-1%
26 354
+1%
26 097
-1%
26 333
+1%
27 024
+3%
27 306
+1%
27 920
+2%
28 281
+1%
28 939
+2%
29 338
+1%
30 474
+4%
31 247
+3%
31 552
+1%
32 144
+2%
31 429
-2%
30 939
-2%
29 585
-4%
28 125
-5%
27 673
-2%
27 816
+1%
28 696
+3%
30 022
+5%
30 738
+2%
30 721
0%
31 477
+2%
32 024
+2%
33 021
+3%
34 075
+3%
34 459
+1%
34 814
+1%
34 569
-1%
34 498
0%
34 918
+1%
34 581
-1%
34 300
-1%
34 127
-1%
33 744
-1%
33 781
+0%
Gross Profit
Cost of Revenue
(13 726)
(14 135)
(13 879)
(14 214)
(14 390)
(15 160)
(17 059)
(18 767)
(20 459)
(20 915)
(21 165)
(21 202)
(19 666)
(18 980)
(18 097)
(18 499)
(18 038)
(17 900)
(24 138)
(23 444)
(23 300)
(23 476)
(23 532)
(23 840)
(23 930)
(23 633)
(23 207)
(22 846)
(22 557)
(23 124)
(23 431)
(23 860)
(24 396)
(23 910)
(23 318)
(22 868)
(22 321)
(22 227)
(22 113)
(21 744)
(21 804)
(21 487)
(21 613)
(22 081)
(22 155)
(22 553)
(22 952)
(23 504)
(23 931)
(24 776)
(25 310)
(25 425)
(25 796)
(25 121)
(24 568)
(23 447)
(22 360)
(22 057)
(22 066)
(22 653)
(23 553)
(24 148)
(24 317)
(25 263)
(25 850)
(26 748)
(27 762)
(28 114)
(28 561)
(28 632)
(28 605)
(28 946)
(28 539)
(28 125)
(28 031)
(27 713)
(27 845)
Gross Profit
4 226
N/A
4 233
+0%
3 901
-8%
3 356
-14%
3 016
-10%
3 009
0%
3 762
+25%
4 290
+14%
4 810
+12%
5 014
+4%
5 473
+9%
5 468
0%
4 345
-21%
3 158
-27%
2 749
-13%
2 967
+8%
3 298
+11%
3 291
0%
4 317
+31%
4 368
+1%
4 169
-5%
4 123
-1%
4 004
-3%
3 985
0%
4 030
+1%
4 167
+3%
4 237
+2%
4 409
+4%
4 507
+2%
4 771
+6%
5 085
+7%
4 915
-3%
4 871
-1%
4 717
-3%
4 484
-5%
4 382
-2%
4 185
-4%
3 985
-5%
4 104
+3%
4 240
+3%
4 549
+7%
4 610
+1%
4 720
+2%
4 943
+5%
5 151
+4%
5 367
+4%
5 329
-1%
5 435
+2%
5 407
-1%
5 698
+5%
5 937
+4%
6 127
+3%
6 348
+4%
6 309
-1%
6 371
+1%
6 138
-4%
5 766
-6%
5 616
-3%
5 751
+2%
6 043
+5%
6 469
+7%
6 590
+2%
6 404
-3%
6 214
-3%
6 174
-1%
6 273
+2%
6 313
+1%
6 345
+0%
6 253
-1%
5 937
-5%
5 892
-1%
5 972
+1%
6 042
+1%
6 175
+2%
6 096
-1%
6 031
-1%
5 935
-2%
Operating Income
Operating Expenses
(2 247)
(2 226)
(2 135)
(2 102)
(2 040)
(2 058)
(2 487)
(2 859)
(3 243)
(3 228)
(3 238)
(3 201)
(3 036)
(2 944)
(2 885)
(2 944)
(2 915)
(2 885)
(3 827)
(3 802)
(3 834)
(3 856)
(3 845)
(3 752)
(3 636)
(3 557)
(3 471)
(3 452)
(3 481)
(3 556)
(3 617)
(3 662)
(3 679)
(3 655)
(3 777)
(3 783)
(3 805)
(3 888)
(3 837)
(3 925)
(4 014)
(4 046)
(4 145)
(4 209)
(4 254)
(4 354)
(4 382)
(4 483)
(4 583)
(4 670)
(4 776)
(4 802)
(4 793)
(4 714)
(4 621)
(4 494)
(4 400)
(4 307)
(4 260)
(4 297)
(4 311)
(4 364)
(4 391)
(4 429)
(4 459)
(4 489)
(4 491)
(4 491)
(4 515)
(4 544)
(4 556)
(4 638)
(4 667)
(4 681)
(4 747)
(4 766)
(4 799)
Selling, General & Administrative
(2 370)
(2 349)
(2 257)
(2 213)
(2 139)
(2 125)
(2 473)
(2 763)
(3 085)
(3 070)
(3 080)
(3 043)
(2 878)
(2 786)
(2 727)
(2 785)
(2 757)
(2 727)
(3 616)
(3 644)
(3 729)
(3 803)
(3 635)
(3 752)
(3 636)
(3 557)
(3 471)
(3 452)
(3 481)
(3 556)
(3 617)
(3 662)
(3 679)
(3 655)
(3 777)
(3 783)
(3 805)
(3 888)
(3 831)
(3 925)
(4 014)
(4 046)
(4 129)
(4 208)
(4 254)
(4 354)
(4 352)
(4 484)
(4 583)
(4 670)
(4 746)
(4 801)
(4 793)
(4 714)
(4 587)
(4 494)
(4 400)
(4 307)
(4 223)
(4 297)
(4 311)
(4 364)
(4 347)
(4 429)
(4 459)
(4 489)
(4 446)
(4 491)
(4 515)
(4 544)
(4 508)
(4 638)
(4 667)
(4 681)
(4 684)
(4 766)
(4 799)
Research & Development
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
(15)
0
0
0
(31)
0
0
0
(31)
0
0
0
(35)
0
0
0
(37)
0
0
0
(44)
0
0
0
(45)
0
0
0
(48)
0
0
0
(63)
0
0
Depreciation & Amortization
122
122
122
111
99
67
(14)
(96)
(158)
(158)
(158)
(158)
(158)
(158)
(158)
(158)
(158)
(158)
(211)
0
0
0
(211)
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
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(158)
(105)
(53)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(7)
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
Operating Income
1 978
N/A
2 007
+1%
1 766
-12%
1 254
-29%
976
-22%
951
-3%
1 276
+34%
1 431
+12%
1 567
+10%
1 785
+14%
2 235
+25%
2 267
+1%
1 309
-42%
214
-84%
(136)
N/A
24
N/A
384
+1 519%
406
+6%
491
+21%
566
+15%
335
-41%
267
-20%
159
-41%
233
+47%
394
+69%
610
+55%
766
+26%
957
+25%
1 026
+7%
1 215
+18%
1 468
+21%
1 253
-15%
1 192
-5%
1 063
-11%
707
-33%
600
-15%
380
-37%
98
-74%
266
+173%
316
+19%
535
+69%
564
+5%
576
+2%
734
+28%
897
+22%
1 013
+13%
947
-7%
951
+0%
824
-13%
1 028
+25%
1 160
+13%
1 326
+14%
1 555
+17%
1 594
+3%
1 750
+10%
1 644
-6%
1 365
-17%
1 309
-4%
1 491
+14%
1 746
+17%
2 158
+24%
2 226
+3%
2 013
-10%
1 785
-11%
1 714
-4%
1 785
+4%
1 823
+2%
1 854
+2%
1 738
-6%
1 393
-20%
1 336
-4%
1 334
0%
1 375
+3%
1 494
+9%
1 349
-10%
1 265
-6%
1 136
-10%
Pre-Tax Income
Interest Income Expense
412
409
543
779
764
730
1 231
1 183
1 132
447
396
355
338
371
366
441
332
333
387
357
383
399
566
545
527
492
323
411
489
519
313
472
349
472
412
460
449
385
462
338
329
292
275
255
302
279
191
189
159
174
272
249
263
264
210
256
267
277
340
361
381
433
455
573
593
446
373
319
279
380
690
422
385
495
686
683
962
Non-Reccuring Items
115
(72)
(87)
(91)
(103)
(65)
(386)
(563)
(573)
(576)
(906)
(1 428)
(1 132)
(765)
(397)
(499)
(523)
(826)
(1 320)
(1 485)
(1 558)
(1 212)
(712)
(464)
(324)
(15)
(45)
(1)
164
14
(748)
(938)
(948)
(1 000)
(106)
(98)
(83)
(107)
(70)
(72)
(69)
(38)
(11)
3
(20)
(26)
(26)
(26)
(332)
(276)
(410)
(656)
(319)
(388)
(1 391)
(1 147)
(1 175)
(965)
167
164
177
(27)
(32)
(33)
(31)
(22)
(27)
(24)
(47)
(31)
(25)
(47)
(139)
(379)
(709)
(686)
(1 592)
Gain/Loss on Disposition of Assets
(13)
(70)
(139)
(139)
(72)
(2)
(3)
34
33
5
(51)
(52)
(39)
(23)
(22)
110
119
113
105
(11)
(20)
(13)
(8)
(8)
25
19
19
19
(13)
(10)
(15)
(16)
(15)
(20)
(12)
(11)
(21)
(23)
0
(55)
(40)
(36)
(18)
(8)
(10)
(10)
(20)
(23)
(37)
(36)
(26)
(23)
(11)
(2)
(0)
0
0
0
(107)
0
(107)
(107)
0
0
0
0
(0)
(0)
(0)
0
1
1
1
0
1
0
0
Total Other Income
86
102
91
94
87
79
39
45
28
62
68
64
48
34
37
38
34
34
55
51
58
67
62
68
65
81
103
113
121
139
153
78
115
154
184
216
148
62
16
(19)
110
223
174
263
178
79
121
150
137
88
89
60
54
102
74
79
91
83
91
(21)
110
131
152
147
121
109
94
103
108
114
107
397
387
386
105
103
114
Pre-Tax Income
2 579
N/A
2 377
-8%
2 174
-9%
1 896
-13%
1 653
-13%
1 694
+3%
2 156
+27%
2 129
-1%
2 188
+3%
1 723
-21%
1 742
+1%
1 205
-31%
525
-56%
(169)
N/A
(153)
+10%
114
N/A
346
+204%
59
-83%
(283)
N/A
(522)
-84%
(802)
-54%
(493)
+39%
67
N/A
374
+458%
687
+84%
1 187
+73%
1 168
-2%
1 500
+28%
1 786
+19%
1 878
+5%
1 172
-38%
850
-28%
693
-18%
669
-3%
1 185
+77%
1 166
-2%
873
-25%
415
-52%
675
+63%
508
-25%
866
+70%
1 005
+16%
996
-1%
1 248
+25%
1 347
+8%
1 334
-1%
1 213
-9%
1 242
+2%
750
-40%
977
+30%
1 087
+11%
956
-12%
1 543
+61%
1 570
+2%
643
-59%
832
+30%
547
-34%
703
+28%
1 981
+182%
2 250
+14%
2 718
+21%
2 656
-2%
2 589
-3%
2 473
-4%
2 398
-3%
2 318
-3%
2 262
-2%
2 252
0%
2 078
-8%
1 857
-11%
2 108
+14%
2 106
0%
2 010
-5%
1 997
-1%
1 432
-28%
1 365
-5%
621
-55%
Net Income
Tax Provision
(774)
(780)
(722)
(673)
(513)
(541)
(445)
(521)
(518)
(541)
(496)
(303)
(203)
(86)
(88)
(115)
(134)
30
(42)
(36)
16
(2)
(125)
(101)
(148)
(428)
(386)
(484)
(597)
(654)
(484)
(453)
(447)
(453)
(561)
(522)
(420)
(238)
(219)
(158)
(218)
(272)
(222)
(288)
(305)
(379)
(417)
(439)
(379)
(413)
14
60
(47)
(18)
(250)
(296)
(220)
(183)
(568)
(647)
(792)
(872)
(791)
(770)
(753)
(768)
(709)
(734)
(669)
(584)
(667)
(660)
(641)
(628)
(346)
(310)
(6)
Income from Continuing Operations
1 806
1 596
1 453
1 223
1 140
1 153
1 712
1 608
1 671
1 183
1 246
902
322
(255)
(241)
(1)
212
89
(325)
(558)
(786)
(494)
(57)
273
538
759
781
1 016
1 190
1 223
687
397
246
216
624
644
453
177
456
350
648
733
774
961
1 043
955
796
802
371
564
1 101
1 016
1 496
1 552
393
536
327
520
1 413
1 603
1 926
1 784
1 798
1 703
1 645
1 550
1 553
1 518
1 409
1 274
1 442
1 446
1 368
1 368
1 086
1 055
615
Income to Minority Interest
0
0
0
0
0
0
(35)
(53)
(106)
(143)
(220)
(153)
30
201
176
58
(10)
(58)
11
145
191
236
183
34
(34)
(63)
(64)
(87)
(80)
(72)
(57)
49
101
125
167
138
135
127
(2)
(26)
(75)
(73)
(87)
(114)
(144)
(133)
(31)
(34)
126
141
(121)
(110)
(234)
(249)
(8)
1
26
2
(79)
(121)
(162)
(132)
(82)
(79)
(120)
(197)
(220)
(240)
(224)
(168)
(183)
(164)
(134)
(146)
(21)
(24)
(38)
Net Income (Common)
1 806
N/A
1 596
-12%
1 453
-9%
1 223
-16%
1 140
-7%
1 153
+1%
1 677
+45%
1 555
-7%
1 564
+1%
1 039
-34%
1 027
-1%
750
-27%
352
-53%
(54)
N/A
(65)
-21%
57
N/A
202
+257%
31
-85%
(314)
N/A
(413)
-31%
(594)
-44%
(258)
+57%
125
N/A
307
+145%
504
+64%
696
+38%
717
+3%
929
+30%
1 109
+19%
1 151
+4%
630
-45%
445
-29%
347
-22%
341
-2%
791
+132%
782
-1%
589
-25%
304
-48%
454
+49%
324
-29%
573
+77%
660
+15%
687
+4%
847
+23%
898
+6%
823
-8%
765
-7%
769
+0%
498
-35%
704
+42%
979
+39%
906
-7%
1 262
+39%
1 302
+3%
384
-70%
537
+40%
353
-34%
522
+48%
1 334
+155%
1 483
+11%
1 764
+19%
1 651
-6%
1 716
+4%
1 624
-5%
1 526
-6%
1 354
-11%
1 333
-2%
1 278
-4%
1 185
-7%
1 106
-7%
1 259
+14%
1 282
+2%
1 234
-4%
1 222
-1%
1 065
-13%
1 031
-3%
577
-44%
EPS (Diluted)
32.82
N/A
29.12
-11%
26.75
-8%
22.39
-16%
21.06
-6%
22.17
+5%
32.12
+45%
29.51
-8%
30.02
+2%
20.02
-33%
20.57
+3%
14.87
-28%
7.03
-53%
-1.09
N/A
-1.31
-20%
1.15
N/A
4.1
+257%
0.61
-85%
-6.39
N/A
-8.44
-32%
-12.15
-44%
-5.28
+57%
2.57
N/A
6.28
+144%
10.31
+64%
14.26
+38%
14.63
+3%
19.15
+31%
22.92
+20%
23.78
+4%
13.12
-45%
9.19
-30%
7.16
-22%
7.04
-2%
16.34
+132%
16.17
-1%
12.16
-25%
6.28
-48%
9.37
+49%
6.68
-29%
11.83
+77%
13.63
+15%
14.2
+4%
17.49
+23%
18.55
+6%
16.99
-8%
15.8
-7%
15.88
+1%
10.28
-35%
14.55
+42%
20.24
+39%
18.72
-8%
26.08
+39%
26.91
+3%
7.94
-70%
11.1
+40%
7.29
-34%
10.79
+48%
27.56
+155%
30.64
+11%
36.45
+19%
34.12
-6%
35.45
+4%
33.56
-5%
31.52
-6%
27.97
-11%
27.54
-2%
26.4
-4%
24.63
-7%
23.02
-7%
26.19
+14%
26.85
+3%
26.02
-3%
25.81
-1%
22.48
-13%
21.92
-2%
12.57
-43%

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.