First Time Loading...

NSK Ltd
TSE:6471

Watchlist Manager
NSK Ltd Logo
NSK Ltd
TSE:6471
Watchlist
Price: 861.1 JPY -0.81% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

826B
-4%
Revenue
Growth Rates:
1 Year
-11%
3 Years
+15%
5 Years
-19%
7 Years
-12%
10 Years
-1%
27.2B
-8%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
-
5 Years
-69%
7 Years
-53%
10 Years
-50%
12.2B
-6%
Net Income
Growth Rates:
1 Year
-21%
3 Years
-
5 Years
-82%
7 Years
-74%
10 Years
-32%

Earnings Waterfall
NSK Ltd

Revenue
826B JPY
Cost of Revenue
-650.7B JPY
Gross Profit
175.3B JPY
Operating Expenses
-148.1B JPY
Operating Income
27.2B JPY
Other Expenses
-15B JPY
Net Income
12.2B JPY

Income Statement
NSK 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
831 166
N/A
871 742
+5%
896 039
+3%
922 529
+3%
945 887
+3%
974 885
+3%
996 800
+2%
1 000 230
+0%
998 438
0%
975 319
-2%
955 914
-2%
941 163
-2%
937 520
0%
949 170
+1%
961 186
+1%
986 915
+3%
1 009 181
+2%
1 020 338
+1%
1 037 198
+2%
1 036 589
0%
1 020 321
-2%
991 365
-3%
953 612
-4%
916 608
-4%
875 332
-5%
831 034
-5%
736 962
-11%
712 106
-3%
719 751
+1%
747 559
+4%
832 146
+11%
849 430
+2%
850 001
+0%
865 166
+2%
871 095
+1%
911 225
+5%
932 565
+2%
938 098
+1%
906 957
-3%
860 964
-5%
825 976
-4%
Gross Profit
Cost of Revenue
(663 442)
(686 109)
(700 522)
(718 986)
(729 190)
(750 725)
(765 452)
(766 199)
(767 225)
(755 663)
(742 843)
(736 577)
(736 074)
(738 434)
(747 119)
(764 575)
(777 864)
(788 052)
(801 021)
(799 720)
(788 454)
(771 783)
(749 048)
(728 577)
(706 899)
(677 511)
(610 871)
(596 638)
(603 312)
(621 318)
(679 010)
(684 269)
(681 940)
(695 440)
(701 709)
(734 195)
(747 736)
(747 033)
(720 474)
(681 329)
(650 660)
Gross Profit
167 724
N/A
185 633
+11%
195 517
+5%
203 543
+4%
216 697
+6%
224 160
+3%
231 348
+3%
234 031
+1%
231 213
-1%
219 656
-5%
213 071
-3%
204 586
-4%
201 446
-2%
210 736
+5%
214 067
+2%
222 340
+4%
231 317
+4%
232 286
+0%
236 177
+2%
236 869
+0%
231 867
-2%
219 582
-5%
204 564
-7%
188 031
-8%
168 433
-10%
153 523
-9%
126 091
-18%
115 468
-8%
116 439
+1%
126 241
+8%
153 136
+21%
165 161
+8%
168 061
+2%
169 726
+1%
169 386
0%
177 030
+5%
184 829
+4%
191 065
+3%
186 483
-2%
179 635
-4%
175 316
-2%
Operating Income
Operating Expenses
(113 146)
(117 584)
(136 163)
(123 500)
(126 340)
(137 173)
(138 814)
(137 429)
(137 017)
(134 189)
(138 086)
(139 599)
(143 921)
(150 248)
(145 878)
(147 577)
(146 745)
(139 673)
(143 350)
(143 108)
(144 268)
(144 016)
(144 398)
(141 949)
(136 019)
(130 930)
(127 379)
(119 930)
(121 428)
(125 554)
(129 840)
(137 644)
(141 533)
(144 819)
(148 209)
(153 527)
(155 881)
(159 087)
(155 152)
(150 134)
(148 127)
Selling, General & Administrative
(113 145)
(104 759)
(119 894)
(123 499)
(126 339)
(117 566)
(118 845)
(120 105)
(119 182)
(115 218)
(130 112)
(129 846)
(129 710)
(115 209)
(132 468)
(135 530)
(139 335)
(119 581)
(140 929)
(140 767)
(141 729)
(120 137)
(140 538)
(138 417)
(133 202)
(107 121)
(125 625)
(121 279)
(122 590)
(103 391)
(131 570)
(136 243)
(140 983)
(120 139)
(148 191)
(153 184)
(155 846)
(133 632)
(155 880)
(150 972)
(146 921)
Research & Development
0
(8 500)
0
0
0
(9 071)
0
0
0
0
0
0
0
(10 984)
0
0
0
(12 605)
0
0
0
(15 186)
0
0
0
(14 383)
0
0
0
(13 110)
0
0
0
(14 583)
0
0
0
(14 725)
0
0
0
Depreciation & Amortization
0
(4 324)
0
0
0
(5 220)
0
0
0
(5 422)
0
0
0
(5 828)
0
0
0
(6 273)
0
0
0
(6 485)
0
0
0
(8 734)
0
0
0
(8 924)
0
0
0
(10 002)
0
0
0
(10 962)
0
0
0
Other Operating Expenses
0
(1)
(16 269)
(1)
(1)
(5 316)
(19 969)
(17 324)
(17 835)
(13 549)
(7 974)
(9 753)
(14 211)
(18 227)
(13 410)
(12 047)
(7 410)
(1 214)
(2 421)
(2 341)
(2 539)
(2 208)
(3 860)
(3 532)
(2 817)
(692)
(1 754)
1 349
1 162
(129)
1 730
(1 401)
(550)
(95)
(18)
(343)
(35)
232
728
838
(1 206)
Operating Income
54 578
N/A
68 049
+25%
59 354
-13%
80 043
+35%
90 357
+13%
86 987
-4%
92 534
+6%
96 602
+4%
94 196
-2%
85 467
-9%
74 985
-12%
64 987
-13%
57 525
-11%
60 488
+5%
68 189
+13%
74 763
+10%
84 572
+13%
92 613
+10%
92 827
+0%
93 761
+1%
87 599
-7%
75 566
-14%
60 166
-20%
46 082
-23%
32 414
-30%
22 593
-30%
(1 288)
N/A
(4 462)
-246%
(4 989)
-12%
687
N/A
23 296
+3 291%
27 517
+18%
26 528
-4%
24 907
-6%
21 177
-15%
23 503
+11%
28 948
+23%
31 978
+10%
31 331
-2%
29 501
-6%
27 189
-8%
Pre-Tax Income
Interest Income Expense
3 657
4 005
3 613
2 282
2 632
(2 360)
(2 493)
(3 460)
(3 928)
1 741
402
1 313
2 106
3 128
4 323
4 779
5 461
4 635
6 136
6 151
5 501
3 664
4 418
3 596
3 484
1 472
2 188
2 303
1 971
2 551
4 599
4 840
4 602
3 054
3 555
3 210
1 238
(622)
348
129
1 858
Non-Reccuring Items
(21 411)
(16 268)
0
(12 544)
(2 544)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(775)
2 151
0
0
760
625
0
0
(91)
(158)
0
0
0
Gain/Loss on Disposition of Assets
933
986
0
53
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
Total Other Income
(2 437)
(2 431)
(2 280)
(2 342)
(3 829)
0
662
999
2 148
0
2
2
2
1
4
2
0
0
1
1
2
(1)
0
(1)
0
0
0
(1)
(2)
500
(3)
0
(2)
930
0
(2)
0
728
3
4
3
Pre-Tax Income
35 320
N/A
54 341
+54%
60 687
+12%
67 492
+11%
86 616
+28%
84 626
-2%
90 703
+7%
94 140
+4%
92 415
-2%
87 208
-6%
75 389
-14%
66 303
-12%
59 634
-10%
63 617
+7%
72 516
+14%
79 544
+10%
90 034
+13%
97 248
+8%
98 962
+2%
99 912
+1%
93 100
-7%
79 229
-15%
64 582
-18%
49 677
-23%
35 897
-28%
24 065
-33%
901
-96%
(2 160)
N/A
(3 795)
-76%
5 889
N/A
27 892
+374%
32 355
+16%
31 888
-1%
29 516
-7%
24 731
-16%
26 711
+8%
30 095
+13%
31 926
+6%
31 682
-1%
29 634
-6%
29 050
-2%
Net Income
Tax Provision
(14 917)
(20 528)
(22 219)
(22 499)
(24 559)
(21 916)
(24 716)
(24 462)
(24 527)
(17 904)
(11 621)
(9 800)
(8 826)
(14 619)
(18 374)
(21 511)
(22 530)
(24 087)
(24 906)
(24 551)
(21 882)
(20 491)
(15 173)
(11 243)
(9 365)
(5 956)
(1 960)
(4 441)
(2 774)
(6 637)
(13 337)
(11 829)
(11 997)
(11 851)
(10 503)
(10 863)
(13 147)
(13 264)
(13 059)
(11 912)
(13 008)
Income from Continuing Operations
20 403
33 813
38 468
44 993
62 057
62 710
65 987
69 678
67 888
69 304
63 768
56 503
50 808
48 998
54 142
58 033
67 504
73 161
74 056
75 361
71 218
58 738
49 409
38 434
26 532
18 109
(1 059)
(6 601)
(6 569)
(748)
14 555
20 526
19 891
17 665
14 228
15 848
16 948
18 662
18 623
17 722
16 042
Income to Minority Interest
(2 363)
(2 645)
(2 628)
(2 685)
(2 968)
(3 326)
(3 474)
(3 626)
(3 601)
(3 584)
(3 633)
(3 471)
(3 432)
(3 437)
(3 668)
(3 958)
(4 140)
(3 848)
(3 586)
(3 488)
(3 210)
(2 928)
(2 463)
(1 749)
(1 228)
(696)
(69)
(93)
(241)
1 103
333
(2)
587
(1 077)
(1 032)
(992)
(1 487)
(249)
20
277
241
Net Income (Common)
18 040
N/A
31 167
+73%
35 838
+15%
42 308
+18%
59 088
+40%
59 383
+0%
62 512
+5%
66 051
+6%
64 283
-3%
65 719
+2%
60 132
-9%
53 028
-12%
47 373
-11%
45 560
-4%
50 471
+11%
54 073
+7%
63 361
+17%
69 312
+9%
70 467
+2%
71 869
+2%
68 005
-5%
55 809
-18%
46 943
-16%
36 682
-22%
25 302
-31%
17 412
-31%
(1 126)
N/A
(6 690)
-494%
(6 807)
-2%
355
N/A
14 888
+4 094%
20 522
+38%
20 478
0%
16 587
-19%
13 194
-20%
14 854
+13%
15 457
+4%
18 412
+19%
16 162
-12%
13 044
-19%
12 209
-6%
EPS (Diluted)
33.34
N/A
57.6
+73%
66.24
+15%
78.05
+18%
109.01
+40%
109.65
+1%
115.33
+5%
121.86
+6%
118.6
-3%
121.3
+2%
113.03
-7%
100.43
-11%
89.72
-11%
86.03
-4%
95.42
+11%
102.21
+7%
119.77
+17%
130.96
+9%
133.2
+2%
136.89
+3%
132.36
-3%
107.24
-19%
91.41
-15%
71.42
-22%
49.28
-31%
33.91
-31%
-2.19
N/A
-13.05
-496%
-13.24
-1%
0.69
N/A
28.94
+4 094%
39.9
+38%
39.9
N/A
32.26
-19%
25.63
-21%
28.85
+13%
30.04
+4%
35.89
+19%
32.25
-10%
26.59
-18%
24.89
-6%

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 133,400+ 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.