First Time Loading...

Nikkiso Co Ltd
TSE:6376

Watchlist Manager
Nikkiso Co Ltd Logo
Nikkiso Co Ltd
TSE:6376
Watchlist
Price: 1 261 JPY Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

192.6B
+7%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+22%
5 Years
+17%
7 Years
+48%
10 Years
+70%
5B
+469%
Operating Income
Growth Rates:
1 Year
-
3 Years
-49%
5 Years
-50%
7 Years
-36%
10 Years
-34%
9.1B
+82%
Net Income
Growth Rates:
1 Year
-33%
3 Years
+38%
5 Years
+22%
7 Years
+86%
10 Years
+50%

Earnings Waterfall
Nikkiso Co Ltd

Revenue
192.6B JPY
Cost of Revenue
-141.7B JPY
Gross Profit
51B JPY
Operating Expenses
-45.9B JPY
Operating Income
5B JPY
Other Expenses
4B JPY
Net Income
9.1B JPY

Income Statement
Nikkiso 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
113 276
N/A
121 548
+7%
126 381
+4%
129 238
+2%
131 240
+2%
129 255
-2%
129 770
+0%
129 816
+0%
110 218
-15%
141 076
+28%
145 802
+3%
141 989
-3%
130 045
-8%
128 709
-1%
131 000
+2%
135 449
+3%
140 912
+4%
145 881
+4%
153 579
+5%
159 149
+4%
165 326
+4%
168 313
+2%
168 704
+0%
171 081
+1%
165 780
-3%
164 780
-1%
161 656
-2%
156 284
-3%
158 542
+1%
160 317
+1%
161 286
+1%
165 614
+3%
167 759
+1%
170 232
+1%
177 734
+4%
180 192
+1%
177 109
-2%
177 234
+0%
176 774
0%
179 403
+1%
192 629
+7%
Gross Profit
Cost of Revenue
(73 665)
(77 595)
(80 051)
(80 978)
(82 063)
(81 342)
(82 389)
(82 450)
(69 362)
(89 405)
(92 531)
(90 696)
(85 189)
(84 292)
(85 834)
(88 874)
(92 304)
(95 837)
(100 884)
(103 678)
(108 349)
(110 299)
(111 836)
(113 760)
(110 997)
(111 503)
(108 088)
(105 827)
(106 438)
(106 282)
(107 640)
(110 926)
(116 613)
(120 272)
(127 535)
(132 731)
(131 465)
(133 736)
(134 278)
(134 597)
(141 666)
Gross Profit
39 611
N/A
43 953
+11%
46 330
+5%
48 260
+4%
49 177
+2%
47 913
-3%
47 381
-1%
47 366
0%
40 856
-14%
51 671
+26%
53 271
+3%
51 293
-4%
44 856
-13%
44 417
-1%
45 166
+2%
46 575
+3%
48 608
+4%
50 044
+3%
52 695
+5%
55 471
+5%
56 977
+3%
58 014
+2%
56 868
-2%
57 321
+1%
54 783
-4%
53 277
-3%
53 568
+1%
50 457
-6%
52 104
+3%
54 035
+4%
53 646
-1%
54 688
+2%
51 146
-6%
49 960
-2%
50 199
+0%
47 461
-5%
45 644
-4%
43 498
-5%
42 496
-2%
44 806
+5%
50 963
+14%
Operating Income
Operating Expenses
(32 030)
(34 530)
(37 265)
(39 297)
(40 647)
(41 793)
(41 915)
(42 642)
(37 012)
(47 154)
(46 511)
(44 851)
(37 013)
(36 053)
(36 360)
(36 640)
(41 331)
(41 607)
(43 284)
(45 459)
(46 894)
(46 504)
(46 225)
(44 410)
(42 825)
(42 220)
(40 955)
(41 450)
(42 274)
(42 811)
(44 423)
(46 581)
(47 692)
(49 482)
(50 669)
(49 875)
(47 992)
(46 511)
(44 547)
(43 923)
(45 937)
Selling, General & Administrative
(32 029)
(34 530)
(37 265)
(39 299)
(40 646)
(35 998)
(41 914)
(42 640)
(31 739)
(44 681)
(44 038)
(42 378)
(34 225)
(33 463)
(34 667)
(36 252)
(37 631)
(43 876)
(45 354)
(46 271)
(42 152)
(46 927)
(46 520)
(45 695)
(37 619)
(43 705)
(42 575)
(42 160)
(37 504)
(43 787)
(45 362)
(47 512)
(42 193)
(50 298)
(51 569)
(50 846)
(42 897)
(47 294)
(45 225)
(44 532)
(39 896)
Research & Development
0
0
0
0
0
(1 685)
0
0
(1 539)
0
0
0
(1 298)
0
0
0
(2 177)
0
0
0
(2 017)
0
0
0
(2 031)
0
0
0
(1 580)
0
0
0
(2 103)
0
0
0
(1 545)
0
0
0
(2 411)
Depreciation & Amortization
0
0
0
0
0
(4 109)
0
0
(3 734)
0
0
0
(1 851)
0
0
0
(2 135)
0
0
0
(2 954)
0
0
0
(4 267)
0
0
0
(4 153)
0
0
0
(4 337)
0
0
0
(4 658)
0
0
0
(4 093)
Other Operating Expenses
(1)
0
0
0
(1)
0
0
(2)
0
(2 473)
(2 473)
(2 473)
361
(2 590)
(1 693)
(388)
612
2 269
2 070
812
229
423
295
1 285
1 092
1 485
1 620
710
963
976
939
931
941
816
900
971
1 108
783
678
609
463
Operating Income
7 581
N/A
9 423
+24%
9 065
-4%
8 963
-1%
8 530
-5%
6 120
-28%
5 466
-11%
4 724
-14%
3 844
-19%
4 517
+18%
6 760
+50%
6 442
-5%
7 843
+22%
8 364
+7%
8 806
+5%
9 935
+13%
7 277
-27%
8 437
+16%
9 411
+12%
10 012
+6%
10 083
+1%
11 510
+14%
10 643
-8%
12 911
+21%
11 958
-7%
11 057
-8%
12 613
+14%
9 007
-29%
9 830
+9%
11 224
+14%
9 223
-18%
8 107
-12%
3 454
-57%
478
-86%
(470)
N/A
(2 414)
-414%
(2 348)
+3%
(3 013)
-28%
(2 051)
+32%
883
N/A
5 026
+469%
Pre-Tax Income
Interest Income Expense
2 562
1 438
612
1 570
1 869
2 426
2 446
1 104
(216)
(1 425)
(3 162)
(3 073)
(1 393)
(801)
1 131
894
(548)
(832)
(827)
(20)
(684)
(48)
(885)
(1 748)
(1 208)
(1 316)
(876)
(424)
(1 221)
(353)
(403)
(338)
749
1 314
3 708
(255)
(1 498)
(940)
423
5 939
5 673
Non-Reccuring Items
(487)
(1 081)
(930)
(705)
(560)
(151)
(140)
(129)
(300)
(436)
(532)
(535)
274
454
0
0
1 441
(94)
33
42
219
82
48
593
508
522
457
(135)
399
464
426
386
(329)
(352)
(275)
36 687
36 570
36 645
36 586
(292)
859
Gain/Loss on Disposition of Assets
13
8
21
(199)
(209)
0
(327)
(105)
11
86
85
149
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
Total Other Income
413
472
438
643
811
101
743
523
352
650
982
874
77
(175)
(623)
(685)
140
139
138
139
123
40
171
168
123
183
50
48
37
67
55
60
78
70
115
40
(42)
(47)
(81)
(22)
68
Pre-Tax Income
10 082
N/A
10 260
+2%
9 206
-10%
10 272
+12%
10 441
+2%
8 496
-19%
8 188
-4%
6 117
-25%
3 691
-40%
3 392
-8%
4 133
+22%
3 857
-7%
6 801
+76%
7 842
+15%
9 314
+19%
10 144
+9%
8 310
-18%
7 650
-8%
8 755
+14%
10 173
+16%
9 741
-4%
11 584
+19%
9 977
-14%
11 924
+20%
11 381
-5%
10 446
-8%
12 244
+17%
8 496
-31%
9 045
+6%
11 402
+26%
9 301
-18%
8 215
-12%
3 952
-52%
1 510
-62%
3 078
+104%
34 058
+1 006%
32 682
-4%
32 645
0%
34 877
+7%
6 508
-81%
11 626
+79%
Net Income
Tax Provision
(3 920)
(4 283)
(4 123)
(4 255)
(4 266)
(3 325)
(3 326)
(2 770)
(1 674)
(1 717)
(1 760)
(1 603)
(1 878)
(2 182)
(2 161)
(2 881)
(3 005)
(2 661)
(3 150)
(3 096)
(2 146)
(2 600)
(2 483)
(3 945)
(4 345)
(4 109)
(4 243)
(1 801)
(2 320)
(3 151)
(4 689)
(4 858)
(3 578)
(2 813)
(1 650)
(19 626)
(18 835)
(19 106)
(18 930)
(1 395)
(2 488)
Income from Continuing Operations
6 162
5 977
5 083
6 017
6 175
5 171
4 862
3 347
2 017
1 675
2 373
2 254
4 923
5 660
7 153
7 263
5 305
4 989
5 605
7 077
7 595
8 984
7 494
7 979
7 036
6 337
8 001
6 695
6 725
8 251
4 612
3 357
374
(1 303)
1 428
14 432
13 847
13 539
15 947
5 113
9 138
Income to Minority Interest
(108)
(79)
(59)
(90)
(89)
(71)
(33)
(24)
13
1
(38)
(17)
(38)
(55)
(49)
(97)
(121)
(132)
(149)
(131)
(146)
(169)
(172)
(186)
(221)
(189)
(245)
(264)
(165)
(196)
(140)
(65)
(152)
(77)
(51)
(271)
(208)
(362)
(347)
(130)
(66)
Net Income (Common)
6 052
N/A
5 897
-3%
5 023
-15%
5 925
+18%
6 085
+3%
5 099
-16%
4 830
-5%
3 323
-31%
2 031
-39%
1 675
-18%
2 335
+39%
2 238
-4%
4 883
+118%
5 604
+15%
7 099
+27%
7 161
+1%
5 182
-28%
4 852
-6%
5 452
+12%
6 942
+27%
7 448
+7%
8 812
+18%
7 319
-17%
7 790
+6%
6 813
-13%
6 144
-10%
7 754
+26%
6 430
-17%
6 560
+2%
8 055
+23%
4 472
-44%
3 291
-26%
221
-93%
(1 380)
N/A
1 376
N/A
14 159
+929%
13 639
-4%
13 176
-3%
15 599
+18%
4 984
-68%
9 071
+82%
EPS (Diluted)
69.56
N/A
68.56
-1%
65.23
-5%
61.71
-5%
70.75
+15%
58.97
-17%
62.72
+6%
40.52
-35%
23.48
-42%
21.75
-7%
31.13
+43%
22.15
-29%
58.62
+165%
69.18
+18%
87.64
+27%
88.4
+1%
64.32
-27%
59.9
-7%
67.3
+12%
93.38
+39%
97.08
+4%
123.57
+27%
102.56
-17%
109.2
+6%
95.52
-13%
86.13
-10%
108.7
+26%
90.14
-17%
91.96
+2%
112.92
+23%
62.76
-44%
46.13
-26%
3.1
-93%
-19.34
N/A
19.27
N/A
201.52
+946%
195
-3%
198.89
+2%
235.42
+18%
75.21
-68%
136.9
+82%

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 134,400+ 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.