NHK Spring Co Ltd
TSE:5991

Watchlist Manager
NHK Spring Co Ltd Logo
NHK Spring Co Ltd
TSE:5991
Watchlist
Price: 2 501.5 JPY -2.29% Market Closed
Market Cap: 578B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+26%
5Y
+39%
10Y
+28%
Operating Income
+
3Y
+125%
5Y
+717%
10Y
+42%
Net Income
+
3Y
-7%
5Y
-
10Y
+65%

Earnings Waterfall
NHK Spring Co Ltd

Revenue
804.4B JPY
Cost of Revenue
-692.6B JPY
Gross Profit
111.8B JPY
Operating Expenses
-64B JPY
Operating Income
47.7B JPY
Other Expenses
-7.2B JPY
Net Income
40.5B JPY

Income Statement
NHK Spring Co 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
0
0
0
282
0
0
452
0
0
322
0
0
354
0
0
253
500
739
960
938
924
902
887
870
835
807
777
718
662
599
538
487
447
407
398
416
346
330
299
223
222
198
184
171
175
290
334
376
402
338
296
295
308
280
303
286
336
362
333
353
312
295
351
358
365
364
260
226
187
181
184
235
191
291
385
0
0
Revenue
255 836
N/A
264 930
+4%
280 167
+6%
293 525
+5%
306 946
+5%
314 767
+3%
319 483
+1%
333 820
+4%
351 076
+5%
368 257
+5%
376 107
+2%
359 521
-4%
314 957
-12%
286 875
-9%
286 315
0%
322 549
+13%
336 657
+4%
344 306
+2%
456 198
+32%
435 689
-4%
431 330
-1%
434 735
+1%
440 752
+1%
473 227
+7%
488 478
+3%
492 977
+1%
507 985
+3%
515 129
+1%
532 524
+3%
550 723
+3%
569 711
+3%
578 305
+2%
580 459
+0%
591 504
+2%
601 434
+2%
615 862
+2%
626 585
+2%
636 807
+2%
640 516
+1%
634 277
-1%
629 036
-1%
623 877
-1%
626 950
+0%
635 665
+1%
645 134
+1%
649 882
+1%
659 730
+2%
668 855
+1%
677 588
+1%
691 468
+2%
681 006
-2%
675 137
-1%
669 033
-1%
661 003
-1%
664 499
+1%
601 961
-9%
577 041
-4%
571 027
-1%
572 639
+0%
614 330
+7%
615 312
+0%
600 882
-2%
586 903
-2%
600 277
+2%
640 588
+7%
670 464
+5%
693 246
+3%
717 503
+3%
722 829
+1%
744 202
+3%
766 934
+3%
781 424
+2%
795 969
+2%
797 319
+0%
801 698
+1%
807 868
+1%
804 398
0%
Gross Profit
Cost of Revenue
(217 955)
(225 933)
(238 480)
(249 839)
(262 906)
(266 566)
(271 518)
(284 491)
(301 854)
(318 807)
(325 973)
(320 805)
(285 335)
(260 500)
(254 083)
(278 878)
(288 838)
(293 875)
(389 142)
(374 147)
(373 001)
(377 342)
(384 643)
(410 679)
(422 823)
(428 033)
(441 316)
(449 053)
(464 018)
(476 687)
(492 603)
(500 562)
(506 332)
(519 193)
(526 436)
(539 396)
(547 503)
(556 071)
(561 668)
(555 223)
(548 946)
(542 685)
(542 830)
(550 542)
(560 572)
(567 175)
(578 784)
(587 779)
(597 339)
(611 446)
(608 053)
(608 549)
(604 897)
(599 411)
(596 787)
(548 221)
(525 549)
(516 726)
(517 479)
(541 393)
(537 156)
(524 045)
(513 099)
(526 085)
(560 846)
(588 452)
(612 410)
(636 978)
(649 819)
(668 554)
(677 519)
(682 628)
(688 204)
(684 381)
(688 643)
(695 070)
(692 622)
Gross Profit
37 881
N/A
38 997
+3%
41 687
+7%
43 686
+5%
44 040
+1%
48 201
+9%
47 965
0%
49 329
+3%
49 222
0%
49 450
+0%
50 134
+1%
38 716
-23%
29 622
-23%
26 375
-11%
32 232
+22%
43 671
+35%
47 819
+9%
50 431
+5%
67 056
+33%
61 542
-8%
58 329
-5%
57 393
-2%
56 109
-2%
62 548
+11%
65 655
+5%
64 944
-1%
66 669
+3%
66 076
-1%
68 506
+4%
74 036
+8%
77 108
+4%
77 743
+1%
74 127
-5%
72 311
-2%
74 998
+4%
76 466
+2%
79 082
+3%
80 736
+2%
78 848
-2%
79 054
+0%
80 090
+1%
81 192
+1%
84 120
+4%
85 123
+1%
84 562
-1%
82 707
-2%
80 946
-2%
81 076
+0%
80 249
-1%
80 022
0%
72 953
-9%
66 588
-9%
64 136
-4%
61 592
-4%
67 712
+10%
53 740
-21%
51 492
-4%
54 301
+5%
55 160
+2%
72 937
+32%
78 156
+7%
76 837
-2%
73 804
-4%
74 192
+1%
79 742
+7%
82 012
+3%
80 836
-1%
80 525
0%
73 010
-9%
75 648
+4%
89 415
+18%
98 796
+10%
107 765
+9%
112 938
+5%
113 055
+0%
112 798
0%
111 776
-1%
Operating Income
Operating Expenses
(25 241)
(25 752)
(27 070)
(27 934)
(27 383)
(30 824)
(31 070)
(31 074)
(30 221)
(29 342)
(30 682)
(26 666)
(25 538)
(24 711)
(23 620)
(24 309)
(24 051)
(25 151)
(34 298)
(34 033)
(33 883)
(34 161)
(33 616)
(34 525)
(35 723)
(36 594)
(36 649)
(36 828)
(36 920)
(37 244)
(39 628)
(41 506)
(40 840)
(41 397)
(42 296)
(46 127)
(45 499)
(45 908)
(43 807)
(43 743)
(43 824)
(43 933)
(43 507)
(48 259)
(48 740)
(48 558)
(45 405)
(51 979)
(52 199)
(46 592)
(46 303)
(46 336)
(46 750)
(46 468)
(46 997)
(51 972)
(45 651)
(44 895)
(44 697)
(44 518)
(47 846)
(50 713)
(52 445)
(60 192)
(58 550)
(52 223)
(51 998)
(59 689)
(53 503)
(53 869)
(54 763)
(64 779)
(58 115)
(60 743)
(60 895)
(61 303)
(64 031)
Selling, General & Administrative
(25 241)
(24 913)
(27 070)
(27 934)
(27 281)
(30 824)
(31 070)
(30 963)
(30 221)
(29 342)
(31 734)
(26 666)
(25 538)
(24 711)
(23 620)
(24 309)
(24 051)
(25 151)
(30 673)
(34 033)
(33 883)
(34 161)
(29 989)
(34 525)
(35 723)
(36 594)
(32 498)
(36 826)
(36 919)
(37 243)
(35 046)
(39 740)
(40 839)
(41 396)
(37 548)
(43 695)
(43 855)
(44 378)
(43 806)
(43 742)
(43 823)
(43 933)
(43 505)
(43 585)
(44 063)
(44 210)
(45 404)
(45 817)
(46 035)
(46 591)
(46 302)
(46 335)
(46 749)
(46 468)
(28 589)
(46 054)
(45 651)
(44 893)
(44 695)
(45 982)
(48 582)
(50 671)
(52 443)
(53 033)
(51 391)
(52 222)
(51 997)
(52 708)
(53 502)
(53 868)
(54 763)
(56 919)
(58 115)
(60 742)
(60 894)
(61 755)
(64 030)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 640)
0
0
0
(1 672)
0
0
0
(1 869)
0
0
0
(2 015)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(18 407)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 985)
0
0
0
(1 955)
0
0
0
(2 281)
0
0
0
(2 566)
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
(839)
0
0
(102)
0
0
(111)
0
0
1 052
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
(1)
0
(1)
(1 766)
(1)
(1)
(4 748)
(2 432)
(1 644)
(1 530)
(1)
(1)
(1)
0
(2)
(4 674)
(4 677)
(4 348)
(1)
(6 162)
(6 164)
(1)
(1)
(1)
0
0
(1)
(5 918)
0
(2)
(2)
1 464
736
(42)
(2)
(7 159)
(7 159)
0
(1)
(6 981)
(1)
(1)
0
(7 860)
0
(1)
(1)
452
0
Operating Income
12 640
N/A
13 245
+5%
14 617
+10%
15 752
+8%
16 657
+6%
17 377
+4%
16 895
-3%
18 255
+8%
19 001
+4%
20 108
+6%
19 452
-3%
12 050
-38%
4 084
-66%
1 664
-59%
8 612
+418%
19 362
+125%
23 768
+23%
25 280
+6%
32 758
+30%
27 509
-16%
24 446
-11%
23 232
-5%
22 493
-3%
28 023
+25%
29 932
+7%
28 350
-5%
30 020
+6%
29 248
-3%
31 586
+8%
36 792
+16%
37 480
+2%
36 237
-3%
33 287
-8%
30 914
-7%
32 702
+6%
30 339
-7%
33 583
+11%
34 828
+4%
35 041
+1%
35 311
+1%
36 266
+3%
37 259
+3%
40 613
+9%
36 864
-9%
35 822
-3%
34 149
-5%
35 541
+4%
29 097
-18%
28 050
-4%
33 430
+19%
26 650
-20%
20 252
-24%
17 386
-14%
15 124
-13%
20 715
+37%
1 768
-91%
5 841
+230%
9 406
+61%
10 463
+11%
28 419
+172%
30 310
+7%
26 124
-14%
21 359
-18%
14 000
-34%
21 192
+51%
29 789
+41%
28 838
-3%
20 836
-28%
19 507
-6%
21 779
+12%
34 652
+59%
34 017
-2%
49 650
+46%
52 195
+5%
52 160
0%
51 495
-1%
47 745
-7%
Pre-Tax Income
Interest Income Expense
0
0
0
616
889
1 304
817
3 893
3 448
4 142
1 014
1 385
291
(704)
(1 115)
(870)
(368)
(327)
195
244
400
1 409
1 653
1 891
1 959
3 262
4 403
5 809
5 729
6 088
3 732
2 401
4 358
5 035
6 152
6 787
4 518
2 241
(43)
(3 792)
(3 788)
(635)
879
4 751
5 710
4 388
3 508
3 089
4 913
2 099
4 332
3 483
(107)
1 794
(465)
34
(28)
(391)
4 249
5 914
8 059
9 252
9 443
13 944
17 281
13 446
8 401
6 936
8 957
9 872
29 062
31 173
22 157
22 689
6 675
167
2 826
Non-Reccuring Items
(813)
(471)
1 260
1 345
1 286
(814)
(865)
(450)
(571)
(573)
(825)
(670)
(624)
(124)
(16)
(830)
(1 495)
(1 421)
(2 965)
(2 171)
(1 941)
(2 709)
(1 023)
(1 353)
(1 573)
607
(2 677)
(1 626)
(1 160)
(2 776)
(1 604)
0
(2 320)
(2 314)
(2 431)
0
0
0
(2 429)
(1 729)
(1 724)
(2 054)
(3 971)
0
0
0
(6 162)
0
0
(6 526)
(13 011)
(15 874)
(15 874)
(15 498)
(9 052)
0
(5 190)
(4 424)
1 762
0
0
0
(7 717)
0
0
(8 545)
(7 271)
0
(7 153)
(5 842)
(7 859)
0
(5 905)
(5 868)
452
0
(1 506)
Gain/Loss on Disposition of Assets
0
0
0
253
834
1 130
1 270
1 202
1 411
1 569
1 706
1 541
990
472
134
141
9
20
41
0
0
0
99
199
199
199
199
0
0
0
0
153
153
153
0
0
(68)
(68)
0
0
0
0
0
0
0
0
0
0
0
0
1 400
0
0
0
0
0
0
0
0
0
0
0
26 692
0
0
0
0
0
289
289
0
0
0
(981)
(695)
0
0
Total Other Income
1 276
3 030
1 953
1 558
(1 452)
529
790
640
361
439
349
(150)
(343)
180
527
481
478
554
922
884
667
547
577
328
526
523
756
288
375
529
723
718
1 137
1 270
768
1 351
1 073
1 172
1 002
705
584
410
148
(63)
67
(740)
(243)
14
(520)
1 693
745
1 707
2 482
1 079
1 015
446
(406)
(1 060)
(1 715)
(629)
(636)
(443)
328
25 931
26 365
26 822
343
443
834
731
970
556
(215)
525
1 025
771
1 413
Pre-Tax Income
13 103
N/A
15 804
+21%
17 830
+13%
19 524
+10%
18 214
-7%
19 526
+7%
18 907
-3%
23 540
+25%
23 650
+0%
25 685
+9%
21 696
-16%
14 156
-35%
4 398
-69%
1 488
-66%
8 142
+447%
18 284
+125%
22 392
+22%
24 106
+8%
30 951
+28%
26 466
-14%
23 572
-11%
22 479
-5%
23 799
+6%
29 088
+22%
31 043
+7%
32 941
+6%
32 701
-1%
33 719
+3%
36 530
+8%
40 633
+11%
40 331
-1%
39 509
-2%
36 615
-7%
35 058
-4%
37 191
+6%
38 477
+3%
39 106
+2%
38 173
-2%
33 571
-12%
30 495
-9%
31 338
+3%
34 980
+12%
37 669
+8%
41 552
+10%
41 599
+0%
37 797
-9%
32 644
-14%
32 200
-1%
32 443
+1%
30 696
-5%
20 116
-34%
9 568
-52%
3 887
-59%
2 499
-36%
12 213
+389%
2 248
-82%
217
-90%
3 531
+1 527%
14 759
+318%
33 704
+128%
37 733
+12%
34 933
-7%
50 105
+43%
53 875
+8%
64 838
+20%
61 512
-5%
30 311
-51%
28 215
-7%
22 434
-20%
26 829
+20%
56 825
+112%
65 746
+16%
65 687
0%
68 560
+4%
59 617
-13%
52 433
-12%
50 478
-4%
Net Income
Tax Provision
(5 007)
(5 269)
(5 516)
(5 899)
(5 837)
(6 521)
(6 456)
(8 063)
(8 209)
(8 203)
(6 359)
(3 668)
(1 036)
(18)
(1 769)
(4 756)
(6 372)
(7 100)
(9 398)
(7 234)
(6 208)
(6 118)
(5 597)
(8 017)
(8 513)
(9 257)
(10 981)
(11 035)
(12 236)
(13 527)
(13 979)
(13 076)
(12 199)
(11 321)
(11 758)
(12 827)
(12 931)
(12 200)
(10 257)
(9 277)
(9 122)
(10 337)
(10 744)
(11 871)
(11 861)
(10 904)
(10 031)
(9 975)
(9 873)
(9 244)
(11 320)
(9 421)
(8 442)
(8 453)
(6 345)
(3 115)
(2 501)
(2 988)
(4 318)
(9 219)
(10 424)
(10 113)
(16 830)
(17 669)
(19 980)
(18 365)
(7 241)
(6 762)
(5 301)
(7 005)
(17 072)
(17 922)
(18 259)
(19 451)
(9 662)
(8 634)
(8 565)
Income from Continuing Operations
8 096
10 535
12 314
13 625
12 377
13 005
12 451
15 477
15 441
17 482
15 337
10 488
3 362
1 470
6 373
13 528
16 020
17 006
21 553
19 232
17 364
16 361
18 202
21 071
22 530
23 684
21 720
22 684
24 294
27 106
26 352
26 433
24 416
23 737
25 433
25 650
26 175
25 973
23 314
21 218
22 216
24 643
26 925
29 681
29 738
26 893
22 613
22 225
22 570
21 452
8 796
147
(4 555)
(5 954)
5 868
(867)
(2 284)
543
10 441
24 485
27 309
24 820
33 275
36 206
44 858
43 147
23 070
21 453
17 133
19 824
39 753
47 824
47 428
49 109
49 955
43 799
41 913
Income to Minority Interest
(961)
(901)
(897)
(1 061)
(1 011)
(994)
(1 073)
(1 390)
(1 332)
(1 416)
(1 329)
(865)
(245)
(91)
(533)
(1 312)
(1 559)
(1 703)
(2 129)
(1 889)
(1 665)
(1 466)
(1 460)
(1 585)
(1 636)
(1 527)
(1 385)
(1 335)
(1 363)
(1 544)
(1 674)
(1 613)
(1 620)
(1 505)
(1 559)
(1 587)
(1 582)
(1 734)
(1 721)
(1 679)
(1 713)
(1 645)
(1 826)
(1 957)
(2 158)
(2 161)
(2 117)
(2 168)
(2 068)
(2 035)
(1 691)
(1 461)
(1 196)
(1 172)
(1 256)
(1 149)
(933)
(916)
(1 044)
(1 278)
(1 517)
(1 303)
(1 276)
(1 237)
(1 403)
(1 664)
(1 532)
(1 354)
(1 114)
(986)
(564)
(729)
(1 046)
(1 038)
(1 788)
(1 715)
(1 385)
Net Income (Common)
7 132
N/A
9 635
+35%
11 417
+18%
12 562
+10%
11 368
-10%
12 011
+6%
11 379
-5%
14 084
+24%
14 108
+0%
16 064
+14%
14 009
-13%
9 621
-31%
3 118
-68%
1 377
-56%
5 841
+324%
12 214
+109%
14 456
+18%
15 296
+6%
19 420
+27%
17 340
-11%
15 698
-9%
14 896
-5%
16 741
+12%
19 484
+16%
20 895
+7%
22 157
+6%
20 333
-8%
21 349
+5%
22 929
+7%
25 560
+11%
24 677
-3%
24 818
+1%
22 794
-8%
22 231
-2%
23 873
+7%
24 061
+1%
24 593
+2%
24 238
-1%
21 592
-11%
19 539
-10%
20 501
+5%
22 997
+12%
25 098
+9%
27 723
+10%
27 578
-1%
24 731
-10%
20 495
-17%
20 056
-2%
20 502
+2%
19 416
-5%
7 104
-63%
(1 315)
N/A
(5 750)
-337%
(7 128)
-24%
4 612
N/A
(2 015)
N/A
(3 218)
-60%
(373)
+88%
9 396
N/A
23 205
+147%
25 789
+11%
23 517
-9%
31 998
+36%
34 968
+9%
43 455
+24%
41 482
-5%
21 537
-48%
20 097
-7%
16 017
-20%
18 837
+18%
39 188
+108%
47 095
+20%
46 382
-2%
48 070
+4%
48 167
+0%
42 085
-13%
40 528
-4%
EPS (Diluted)
29.34
N/A
39.32
+34%
46.98
+19%
51.9
+10%
46.4
-11%
49.63
+7%
47.02
-5%
57.48
+22%
58.29
+1%
66.38
+14%
57.65
-13%
40.59
-30%
13.15
-68%
5.76
-56%
24.66
+328%
51.53
+109%
60.99
+18%
65.36
+7%
82.28
+26%
74.1
-10%
67.08
-9%
63.65
-5%
71.54
+12%
80.18
+12%
85.98
+7%
91.18
+6%
83.67
-8%
87.85
+5%
94.35
+7%
105.18
+11%
101.55
-3%
102.13
+1%
93.41
-9%
88.21
-6%
96.39
+9%
98.2
+2%
98.37
+0%
95.42
-3%
85.66
-10%
79.75
-7%
82
+3%
90.53
+10%
99.91
+10%
115.99
+16%
113.02
-3%
99.32
-12%
83.22
-16%
83.91
+1%
84.02
+0%
78.09
-7%
28.85
-63%
-5.54
N/A
-24.25
-338%
-30.06
-24%
19.46
N/A
-8.58
N/A
-13.77
-60%
-1.6
+88%
40.45
N/A
101.76
+152%
113.1
+11%
103.12
-9%
140.33
+36%
153.36
+9%
190.58
+24%
181.92
-5%
94.5
-48%
88.72
-6%
70.7
-20%
83.15
+18%
173.27
+108%
216.95
+25%
215.92
0%
224.09
+4%
224.73
+0%
207.4
-8%
199.99
-4%

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 301,300+ 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

© 2025 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.