First Time Loading...

NHK Spring Co Ltd
TSE:5991

Watchlist Manager
NHK Spring Co Ltd Logo
NHK Spring Co Ltd
TSE:5991
Watchlist
Price: 1 595 JPY 2.01% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

744.2B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+30%
5 Years
+8%
7 Years
+19%
10 Years
+35%
21.8B
+12%
Operating Income
Growth Rates:
1 Year
-27%
3 Years
+132%
5 Years
-35%
7 Years
-42%
10 Years
-41%
18.8B
+18%
Net Income
Growth Rates:
1 Year
-55%
3 Years
-
5 Years
-3%
7 Years
-18%
10 Years
-26%

Earnings Waterfall
NHK Spring Co Ltd

Revenue
744.2B JPY
Cost of Revenue
-668.6B JPY
Gross Profit
75.6B JPY
Operating Expenses
-53.9B JPY
Operating Income
21.8B JPY
Other Expenses
-2.9B JPY
Net Income
18.8B JPY

Income Statement
NHK Spring 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
550 723
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
74 036
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
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
Depreciation & Amortization
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
Other Operating Expenses
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)
Operating Income
36 792
N/A
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%
Pre-Tax Income
Interest Income Expense
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
Non-Reccuring Items
(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)
Gain/Loss on Disposition of Assets
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
Total Other Income
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
Pre-Tax Income
40 633
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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)
Net Income (Common)
25 560
N/A
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%
EPS (Diluted)
105.18
N/A
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%

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 132,000+ 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.