First Time Loading...

Noritz Corp
TSE:5943

Watchlist Manager
Noritz Corp Logo
Noritz Corp
TSE:5943
Watchlist
Price: 1 741 JPY -0.68% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

201.9B
-2%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+10%
5 Years
-4%
7 Years
-5%
10 Years
+1%
3.8B
-21%
Operating Income
Growth Rates:
1 Year
-44%
3 Years
-19%
5 Years
-20%
7 Years
-57%
10 Years
-60%
868m
-72%
Net Income
Growth Rates:
1 Year
-82%
3 Years
-
5 Years
-85%
7 Years
-81%
10 Years
-86%

Earnings Waterfall
Noritz Corp

Revenue
201.9B JPY
Cost of Revenue
-138.1B JPY
Gross Profit
63.8B JPY
Operating Expenses
-60B JPY
Operating Income
3.8B JPY
Other Expenses
-3B JPY
Net Income
868m JPY

Income Statement
Noritz Corp

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
200 327
N/A
213 871
+7%
217 848
+2%
222 718
+2%
218 943
-2%
212 683
-3%
215 762
+1%
219 747
+2%
218 909
0%
218 149
0%
215 575
-1%
211 795
-2%
211 872
+0%
211 640
0%
212 248
+0%
212 930
+0%
214 648
+1%
214 506
0%
213 682
0%
211 321
-1%
209 868
-1%
207 180
-1%
204 557
-1%
208 846
+2%
208 396
0%
202 267
-3%
196 250
-3%
188 648
-4%
183 859
-3%
188 346
+2%
194 534
+3%
194 369
0%
178 142
-8%
172 447
-3%
179 789
+4%
190 747
+6%
210 966
+11%
221 797
+5%
215 014
-3%
205 587
-4%
201 891
-2%
Gross Profit
Cost of Revenue
(140 773)
(149 516)
(151 315)
(153 616)
(150 599)
(145 589)
(146 884)
(148 741)
(147 543)
(146 499)
(144 594)
(141 880)
(141 498)
(141 198)
(141 795)
(142 637)
(145 064)
(145 698)
(145 678)
(144 448)
(143 170)
(142 112)
(140 865)
(144 245)
(143 935)
(140 658)
(136 560)
(129 992)
(125 854)
(126 716)
(129 507)
(130 029)
(120 949)
(118 730)
(124 675)
(131 451)
(143 642)
(150 394)
(145 582)
(139 512)
(138 066)
Gross Profit
59 554
N/A
64 355
+8%
66 533
+3%
69 102
+4%
68 344
-1%
67 094
-2%
68 878
+3%
71 006
+3%
71 366
+1%
71 650
+0%
70 981
-1%
69 915
-2%
70 374
+1%
70 442
+0%
70 453
+0%
70 293
0%
69 584
-1%
68 808
-1%
68 004
-1%
66 873
-2%
66 698
0%
65 068
-2%
63 692
-2%
64 601
+1%
64 461
0%
61 609
-4%
59 690
-3%
58 656
-2%
58 005
-1%
61 630
+6%
65 027
+6%
64 340
-1%
57 193
-11%
53 717
-6%
55 114
+3%
59 296
+8%
67 324
+14%
71 403
+6%
69 432
-3%
66 075
-5%
63 825
-3%
Operating Income
Operating Expenses
(49 883)
(54 655)
(56 656)
(60 293)
(60 937)
(61 840)
(64 089)
(70 676)
(70 903)
(70 251)
(68 490)
(61 508)
(61 434)
(61 331)
(61 873)
(62 683)
(62 876)
(62 800)
(62 557)
(62 056)
(61 889)
(61 648)
(61 230)
(61 286)
(61 768)
(60 082)
(57 218)
(55 357)
(53 242)
(53 296)
(55 412)
(55 827)
(54 693)
(55 028)
(55 908)
(58 049)
(60 435)
(61 973)
(62 069)
(61 219)
(59 985)
Selling, General & Administrative
(49 884)
(53 540)
(56 655)
(60 293)
(60 936)
(61 839)
(64 089)
(65 988)
(66 242)
(65 590)
(63 828)
(61 534)
(61 433)
(61 330)
(61 872)
(62 683)
(62 876)
(62 799)
(62 558)
(62 055)
(61 888)
(61 649)
(61 229)
(61 285)
(61 766)
(60 079)
(57 217)
(55 355)
(53 241)
(53 295)
(55 410)
(55 826)
(54 693)
(55 058)
(55 908)
(58 048)
(60 433)
(61 970)
(62 067)
(61 219)
(59 984)
Depreciation & Amortization
0
0
0
0
0
0
0
(4 686)
(4 660)
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
1
(1 115)
(1)
0
0
(1)
0
(2)
(1)
(4 661)
(4 662)
26
(1)
(1)
(1)
0
0
(1)
1
(1)
(1)
0
(1)
0
(2)
(3)
(1)
(2)
(1)
(1)
0
0
0
30
0
(1)
(2)
(3)
0
0
(1)
Operating Income
9 671
N/A
9 700
+0%
9 877
+2%
8 809
-11%
7 407
-16%
5 254
-29%
4 789
-9%
330
-93%
463
+40%
1 399
+202%
2 491
+78%
8 407
+237%
8 940
+6%
9 111
+2%
8 580
-6%
7 610
-11%
6 708
-12%
6 008
-10%
5 447
-9%
4 817
-12%
4 809
0%
3 420
-29%
2 462
-28%
3 315
+35%
2 693
-19%
1 527
-43%
2 472
+62%
3 299
+33%
4 763
+44%
8 334
+75%
9 615
+15%
8 513
-11%
2 500
-71%
(1 311)
N/A
(794)
+39%
1 247
N/A
6 889
+452%
9 430
+37%
7 363
-22%
4 856
-34%
3 840
-21%
Pre-Tax Income
Interest Income Expense
1 335
1 257
1 122
1 452
1 392
1 478
1 628
1 213
819
351
(244)
(191)
268
637
1 358
1 739
1 431
1 461
1 288
1 118
5 008
5 030
4 872
4 755
954
922
1 059
1 067
773
3 497
3 418
3 403
4 339
1 893
1 990
2 120
807
335
258
(53)
(1 049)
Non-Reccuring Items
(1 376)
0
(3 153)
(2 790)
(3 916)
(3 746)
(1 756)
(2 979)
(3 722)
(4 370)
(3 978)
(6 358)
(2 549)
(1 599)
(2 099)
442
(905)
(1 705)
(2 193)
(1 387)
(252)
(191)
224
454
(667)
(9 294)
(9 519)
(9 654)
(9 918)
(1 126)
(645)
(431)
28
0
(297)
(128)
(128)
(351)
169
0
0
Gain/Loss on Disposition of Assets
(235)
(227)
(192)
(18)
(26)
4
21
(19)
(19)
(19)
(76)
(74)
(72)
(87)
(69)
(78)
110
187
185
192
11
(55)
(57)
(57)
(64)
(63)
(67)
(74)
(30)
(35)
21
1 665
1 655
1 641
1 577
(62)
(63)
(69)
(46)
(8)
(96)
Total Other Income
150
173
365
547
564
638
263
95
74
51
307
324
369
383
424
450
438
489
503
480
497
334
141
63
17
134
284
404
351
304
289
311
395
464
314
253
182
198
316
327
341
Pre-Tax Income
9 545
N/A
10 903
+14%
8 019
-26%
8 000
0%
5 421
-32%
3 628
-33%
4 945
+36%
(1 360)
N/A
(2 385)
-75%
(2 588)
-9%
(1 500)
+42%
2 108
N/A
6 956
+230%
8 445
+21%
8 194
-3%
10 163
+24%
7 782
-23%
6 440
-17%
5 230
-19%
5 220
0%
10 073
+93%
8 538
-15%
7 642
-10%
8 530
+12%
2 933
-66%
(6 774)
N/A
(5 771)
+15%
(4 958)
+14%
(4 061)
+18%
10 974
N/A
12 698
+16%
13 461
+6%
8 917
-34%
2 687
-70%
2 790
+4%
3 430
+23%
7 687
+124%
9 543
+24%
8 060
-16%
5 122
-36%
3 036
-41%
Net Income
Tax Provision
(2 945)
(3 710)
(2 952)
(2 628)
(1 901)
(1 338)
(2 310)
(2 048)
(1 793)
(1 578)
(1 465)
(1 000)
(2 036)
(2 350)
(2 425)
(3 019)
(2 233)
(1 760)
(1 486)
(1 531)
(4 080)
(3 598)
(3 648)
(3 979)
(1 370)
1 221
1 297
1 005
966
(3 264)
(3 624)
(3 804)
(3 216)
(1 334)
(1 585)
(1 727)
(2 639)
(2 872)
(2 461)
(1 752)
(1 852)
Income from Continuing Operations
6 600
7 193
5 067
5 372
3 520
2 290
2 635
(3 408)
(4 178)
(4 166)
(2 965)
1 108
4 920
6 095
5 769
7 144
5 549
4 680
3 744
3 689
5 993
4 940
3 994
4 551
1 563
(5 553)
(4 474)
(3 953)
(3 095)
7 710
9 074
9 657
5 701
1 353
1 205
1 703
5 048
6 671
5 599
3 370
1 184
Income to Minority Interest
(211)
(167)
(236)
(168)
(40)
(50)
52
8
220
161
16
(72)
(265)
(282)
(148)
(122)
(146)
(181)
(232)
(242)
(215)
(192)
(72)
(1)
(50)
252
176
110
81
(204)
(292)
(354)
(220)
(300)
(236)
(227)
(247)
(203)
(251)
(239)
(314)
Net Income (Common)
6 387
N/A
7 024
+10%
4 829
-31%
5 203
+8%
3 479
-33%
2 239
-36%
2 687
+20%
(3 401)
N/A
(3 958)
-16%
(4 006)
-1%
(2 950)
+26%
1 036
N/A
4 654
+349%
5 812
+25%
5 620
-3%
7 021
+25%
5 402
-23%
4 498
-17%
3 511
-22%
3 445
-2%
5 778
+68%
4 748
-18%
3 924
-17%
4 550
+16%
1 512
-67%
(5 300)
N/A
(4 299)
+19%
(3 843)
+11%
(3 013)
+22%
7 504
N/A
8 782
+17%
9 303
+6%
5 479
-41%
1 053
-81%
966
-8%
1 474
+53%
4 800
+226%
6 466
+35%
5 346
-17%
3 131
-41%
868
-72%
EPS (Diluted)
133.06
N/A
146.33
+10%
100.6
-31%
108.39
+8%
72.75
-33%
46.64
-36%
55.97
+20%
-70.85
N/A
-82.77
-17%
-83.45
-1%
-61.45
+26%
21.58
N/A
97.3
+351%
121.08
+24%
117.08
-3%
146.27
+25%
112.89
-23%
93.7
-17%
73.14
-22%
71.77
-2%
120.69
+68%
99.16
-18%
82.05
-17%
95.44
+16%
31.71
-67%
-112.84
N/A
-91.86
+19%
-82.73
+10%
-64.78
+22%
162.79
N/A
190.43
+17%
201.73
+6%
118.82
-41%
22.89
-81%
21.08
-8%
32.06
+52%
104.48
+226%
140.17
+34%
115.88
-17%
67.87
-41%
18.8
-72%

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 129,400+ 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.