First Time Loading...

Nippon Light Metal Holdings Co Ltd
TSE:5703

Watchlist Manager
Nippon Light Metal Holdings Co Ltd Logo
Nippon Light Metal Holdings Co Ltd
TSE:5703
Watchlist
Price: 1 864 JPY -1.17% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

519.6B
+1%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+21%
5 Years
+3%
7 Years
+16%
10 Years
+32%
15.1B
+58%
Operating Income
Growth Rates:
1 Year
+110%
3 Years
+36%
5 Years
-49%
7 Years
-48%
10 Years
+97%
8.6B
+56%
Net Income
Growth Rates:
1 Year
+55%
3 Years
+65%
5 Years
-55%
7 Years
-52%
10 Years
+189%

Earnings Waterfall
Nippon Light Metal Holdings Co Ltd

Revenue
519.6B JPY
Cost of Revenue
-434.6B JPY
Gross Profit
85B JPY
Operating Expenses
-69.9B JPY
Operating Income
15.1B JPY
Other Expenses
-6.5B JPY
Net Income
8.6B JPY

Income Statement
Nippon Light Metal Holdings 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
392 481
N/A
402 829
+3%
406 858
+1%
411 750
+1%
419 293
+2%
431 477
+3%
443 907
+3%
458 340
+3%
465 399
+2%
464 405
0%
461 156
-1%
451 766
-2%
448 227
-1%
448 381
+0%
451 766
+1%
459 681
+2%
472 946
+3%
481 439
+2%
492 701
+2%
498 409
+1%
504 085
+1%
500 451
-1%
491 945
-2%
486 700
-1%
471 700
-3%
465 946
-1%
447 356
-4%
432 860
-3%
429 297
-1%
432 568
+1%
452 658
+5%
470 117
+4%
480 081
+2%
486 579
+1%
494 131
+2%
503 625
+2%
511 114
+1%
516 954
+1%
516 184
0%
514 312
0%
519 617
+1%
Gross Profit
Cost of Revenue
(325 952)
(333 826)
(336 515)
(339 887)
(346 153)
(354 490)
(364 029)
(374 126)
(377 423)
(375 168)
(371 539)
(362 345)
(358 208)
(356 817)
(359 305)
(366 625)
(378 250)
(387 404)
(397 792)
(402 223)
(406 845)
(403 194)
(396 194)
(390 553)
(378 290)
(372 337)
(356 892)
(345 338)
(341 381)
(342 499)
(356 700)
(371 945)
(383 476)
(395 229)
(406 601)
(422 284)
(433 413)
(440 024)
(440 846)
(434 829)
(434 572)
Gross Profit
66 529
N/A
69 003
+4%
70 343
+2%
71 863
+2%
73 140
+2%
76 987
+5%
79 878
+4%
84 214
+5%
87 976
+4%
89 237
+1%
89 617
+0%
89 421
0%
90 019
+1%
91 564
+2%
92 461
+1%
93 056
+1%
94 696
+2%
94 035
-1%
94 909
+1%
96 186
+1%
97 240
+1%
97 257
+0%
95 751
-2%
96 147
+0%
93 410
-3%
93 609
+0%
90 464
-3%
87 522
-3%
87 916
+0%
90 069
+2%
95 958
+7%
98 172
+2%
96 605
-2%
91 350
-5%
87 530
-4%
81 341
-7%
77 701
-4%
76 930
-1%
75 338
-2%
79 483
+6%
85 045
+7%
Operating Income
Operating Expenses
(58 868)
(56 386)
(58 901)
(56 405)
(56 672)
(57 682)
(64 696)
(67 142)
(68 540)
(62 416)
(63 087)
(62 473)
(61 116)
(61 339)
(62 418)
(63 208)
(63 386)
(64 142)
(67 762)
(66 230)
(67 411)
(67 205)
(68 084)
(68 989)
(68 961)
(69 002)
(78 951)
(77 738)
(76 790)
(65 875)
(83 043)
(67 832)
(68 762)
(69 152)
(69 833)
(71 556)
(70 495)
(69 391)
(67 382)
(69 920)
(69 915)
Selling, General & Administrative
(56 042)
(56 386)
(56 549)
(56 405)
(56 672)
(57 682)
(58 882)
(60 387)
(61 785)
(62 416)
(62 409)
(61 795)
(61 116)
(61 339)
(61 226)
(62 016)
(63 386)
(64 142)
(64 983)
(66 230)
(67 371)
(67 205)
(68 112)
(68 563)
(68 575)
(69 002)
(67 951)
(66 738)
(65 790)
(65 875)
(66 843)
(67 832)
(68 762)
(69 152)
(69 330)
(69 527)
(69 636)
(69 391)
(69 265)
(69 920)
(69 915)
Other Operating Expenses
(2 826)
0
(2 352)
0
0
0
(5 814)
(6 755)
(6 755)
0
(678)
(678)
0
0
(1 192)
(1 192)
0
0
(2 779)
0
(40)
0
28
(426)
(386)
0
(11 000)
(11 000)
(11 000)
0
(16 200)
0
0
0
(503)
(2 029)
(859)
0
1 883
0
0
Operating Income
7 661
N/A
12 617
+65%
11 442
-9%
15 458
+35%
16 468
+7%
19 305
+17%
15 182
-21%
17 072
+12%
19 436
+14%
26 821
+38%
26 530
-1%
26 948
+2%
28 903
+7%
30 225
+5%
30 043
-1%
29 848
-1%
31 310
+5%
29 893
-5%
27 147
-9%
29 956
+10%
29 829
0%
30 052
+1%
27 667
-8%
27 158
-2%
24 449
-10%
24 607
+1%
11 513
-53%
9 784
-15%
11 126
+14%
24 194
+117%
12 915
-47%
30 340
+135%
27 843
-8%
22 198
-20%
17 697
-20%
9 785
-45%
7 206
-26%
7 539
+5%
7 956
+6%
9 563
+20%
15 130
+58%
Pre-Tax Income
Interest Income Expense
(847)
365
(226)
387
816
1 832
1 071
554
(1 063)
(1 722)
(2 678)
(2 410)
(759)
1 588
2 892
2 826
1 377
395
(1 341)
(1 317)
(1 307)
(251)
(597)
(587)
(561)
(556)
(902)
(869)
(831)
(17)
142
491
906
1 126
1 167
2 262
747
2 273
1 342
878
1 155
Non-Reccuring Items
0
(2 352)
0
(1 411)
(1 411)
(5 814)
0
0
0
(678)
0
0
(1 026)
(1 192)
0
0
(1 311)
(2 779)
0
(2 325)
(1 858)
28
0
0
0
(11 000)
0
0
0
(16 200)
0
(14 674)
(15 844)
(503)
0
0
0
1 243
0
87
87
Gain/Loss on Disposition of Assets
0
0
0
0
1 397
1 397
0
1 065
(332)
0
77
409
409
409
0
0
0
(564)
0
0
0
(575)
0
0
0
(466)
0
0
0
(581)
0
0
2 872
2 874
0
0
0
0
0
0
0
Total Other Income
4 496
(252)
712
965
777
(537)
1 158
(839)
(372)
(905)
(1 107)
(398)
(838)
(2 740)
(2 700)
(2 607)
(1 513)
(191)
1 701
1 992
1 522
1 858
1 492
875
988
(110)
(389)
(242)
(601)
434
(33)
(250)
(275)
(396)
3 003
2 722
510
(313)
244
(100)
(27)
Pre-Tax Income
11 310
N/A
10 378
-8%
11 928
+15%
15 399
+29%
18 047
+17%
16 183
-10%
17 411
+8%
17 852
+3%
17 669
-1%
23 516
+33%
22 822
-3%
24 549
+8%
26 689
+9%
28 290
+6%
30 235
+7%
30 067
-1%
29 863
-1%
26 754
-10%
27 507
+3%
28 306
+3%
28 186
0%
31 112
+10%
28 562
-8%
27 446
-4%
24 876
-9%
12 475
-50%
10 222
-18%
8 673
-15%
9 694
+12%
7 830
-19%
13 024
+66%
15 907
+22%
15 502
-3%
25 299
+63%
21 867
-14%
14 769
-32%
8 465
-43%
10 742
+27%
9 542
-11%
10 428
+9%
16 345
+57%
Net Income
Tax Provision
(7 102)
(3 890)
(4 120)
(4 605)
(4 541)
(5 210)
(6 012)
(5 772)
(5 745)
(7 015)
(5 847)
(6 747)
(8 113)
(7 809)
(8 670)
(8 707)
(7 916)
(6 751)
(7 090)
(7 356)
(7 498)
(9 106)
(8 225)
(7 641)
(6 857)
(3 190)
(2 864)
(2 699)
(3 038)
(2 733)
(3 966)
(4 353)
(5 066)
(7 924)
(7 206)
(6 064)
(4 096)
(5 091)
(5 211)
(5 320)
(7 359)
Income from Continuing Operations
4 208
6 488
7 808
10 794
13 506
10 973
11 399
12 080
11 924
16 501
16 975
17 802
18 576
20 481
21 565
21 360
21 947
20 003
20 417
20 950
20 688
22 006
20 337
19 805
18 019
9 285
7 358
5 974
6 656
5 097
9 058
11 554
10 436
17 375
14 661
8 705
4 369
5 651
4 331
5 108
8 986
Income to Minority Interest
(1 217)
(1 360)
(1 596)
(1 553)
(1 467)
(1 328)
(1 622)
(1 438)
(1 493)
(968)
(233)
(490)
(474)
(961)
(1 601)
(1 728)
(1 665)
(1 991)
(1 622)
(1 465)
(1 585)
(1 446)
(1 535)
(1 693)
(1 771)
(1 809)
(1 615)
(1 459)
(1 430)
(1 731)
(2 135)
(2 095)
(1 280)
(616)
(120)
1 045
1 207
1 552
1 439
435
(341)
Net Income (Common)
2 991
N/A
5 128
+71%
6 212
+21%
9 241
+49%
12 039
+30%
9 645
-20%
9 777
+1%
10 642
+9%
10 431
-2%
15 533
+49%
16 742
+8%
17 312
+3%
18 102
+5%
19 520
+8%
19 964
+2%
19 632
-2%
20 282
+3%
18 012
-11%
18 795
+4%
19 485
+4%
19 103
-2%
20 560
+8%
18 802
-9%
18 112
-4%
16 248
-10%
7 476
-54%
5 743
-23%
4 515
-21%
5 226
+16%
3 366
-36%
6 923
+106%
9 459
+37%
9 156
-3%
16 759
+83%
14 541
-13%
9 750
-33%
5 576
-43%
7 203
+29%
5 770
-20%
5 543
-4%
8 645
+56%
EPS (Diluted)
5.31
N/A
9.04
+70%
10.03
+11%
16.98
+69%
15.65
-8%
15.59
0%
15.79
+1%
17.19
+9%
19.17
+12%
251.01
+1 209%
27.04
-89%
27.96
+3%
28.87
+3%
314.65
+990%
32.25
-90%
31.71
-2%
32.76
+3%
290.88
+788%
30.36
-90%
31.47
+4%
30.85
-2%
332.03
+976%
303.64
-9%
292.49
-4%
262.39
-10%
120.73
-54%
92.75
-23%
72.92
-21%
84.42
+16%
54.37
-36%
111.86
+106%
152.81
+37%
147.93
-3%
270.77
+83%
234.92
-13%
157.45
-33%
90.04
-43%
116.33
+29%
93.18
-20%
89.48
-4%
139.56
+56%

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 129,500+ 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.