First Time Loading...

Nidec Corp
TSE:6594

Watchlist Manager
Nidec Corp Logo
Nidec Corp
TSE:6594
Watchlist
Price: 6 956 JPY 0.29% Market Closed
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.9T
+0.9%
Revenue
Growth Rates:
1 Year
+30%
3 Years
+84%
5 Years
+90%
7 Years
+149%
10 Years
+244%
205.3B
+14%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+57%
5 Years
+24%
7 Years
+54%
10 Years
+463%
150.9B
+17%
Net Income
Growth Rates:
1 Year
+7%
3 Years
+63%
5 Years
+8%
7 Years
+48%
10 Years
+530%

Earnings Waterfall
Nidec Corp

Revenue
2.9T JPY
Cost of Revenue
-2.3T JPY
Gross Profit
591.3B JPY
Operating Expenses
-386B JPY
Operating Income
205.3B JPY
Other Expenses
-54.4B JPY
Net Income
150.9B JPY

Income Statement
Nidec 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
832 785
N/A
875 109
+5%
904 021
+3%
934 986
+3%
982 150
+5%
1 028 385
+5%
1 073 238
+4%
1 126 226
+5%
1 169 972
+4%
1 178 290
+1%
1 169 455
-1%
1 154 968
-1%
1 151 165
0%
1 199 311
+4%
1 266 196
+6%
1 351 171
+7%
1 437 004
+6%
1 488 090
+4%
1 517 222
+2%
1 527 647
+1%
1 504 582
-2%
1 475 436
-2%
1 464 087
-1%
1 471 266
+0%
1 512 631
+3%
1 534 800
+1%
1 510 802
-2%
1 535 317
+2%
1 560 183
+2%
1 618 064
+4%
1 728 658
+7%
1 776 938
+3%
1 840 283
+4%
1 918 174
+4%
2 011 073
+5%
2 138 273
+6%
2 210 711
+3%
2 242 824
+1%
2 268 510
+1%
2 838 774
+25%
2 863 820
+1%
Gross Profit
Cost of Revenue
(659 396)
(674 699)
(693 959)
(714 965)
(750 972)
(786 486)
(823 724)
(866 773)
(902 665)
(909 953)
(901 246)
(885 151)
(877 037)
(913 680)
(960 312)
(1 027 070)
(1 093 103)
(1 131 557)
(1 151 253)
(1 153 625)
(1 142 699)
(1 139 694)
(1 142 246)
(1 158 447)
(1 192 484)
(1 202 253)
(1 184 818)
(1 204 565)
(1 217 703)
(1 251 506)
(1 335 583)
(1 378 233)
(1 436 386)
(1 514 845)
(1 598 312)
(1 705 080)
(1 780 431)
(1 829 623)
(1 839 039)
(2 275 027)
(2 272 516)
Gross Profit
173 389
N/A
200 410
+16%
210 062
+5%
220 021
+5%
231 178
+5%
241 899
+5%
249 514
+3%
259 453
+4%
267 307
+3%
268 337
+0%
268 209
0%
269 817
+1%
274 128
+2%
285 631
+4%
305 884
+7%
324 101
+6%
343 901
+6%
356 533
+4%
365 969
+3%
374 022
+2%
361 883
-3%
335 742
-7%
321 841
-4%
312 819
-3%
320 147
+2%
332 547
+4%
325 984
-2%
330 752
+1%
342 480
+4%
366 558
+7%
393 075
+7%
398 705
+1%
403 897
+1%
403 329
0%
412 761
+2%
433 193
+5%
430 280
-1%
413 201
-4%
429 471
+4%
563 747
+31%
591 304
+5%
Operating Income
Operating Expenses
(136 951)
(115 342)
(118 210)
(122 571)
(127 453)
(130 960)
(133 751)
(140 834)
(146 809)
(150 675)
(148 882)
(142 773)
(140 579)
(146 265)
(159 175)
(171 955)
(184 548)
(189 691)
(192 301)
(192 777)
(196 679)
(206 520)
(210 680)
(217 978)
(222 243)
(221 548)
(217 265)
(214 807)
(211 617)
(204 822)
(216 328)
(218 750)
(225 934)
(231 623)
(242 098)
(255 626)
(269 020)
(296 830)
(313 898)
(383 697)
(386 017)
Selling, General & Administrative
(98 376)
(77 534)
(78 927)
(81 589)
(84 726)
(85 781)
(87 693)
(92 411)
(95 512)
(98 697)
(95 898)
(90 614)
(89 548)
(93 458)
(105 784)
(117 961)
(129 495)
(134 253)
(134 963)
(135 285)
(137 128)
(143 697)
(144 347)
(146 945)
(146 105)
(142 918)
(142 194)
(141 988)
(141 779)
(137 542)
(144 922)
(144 973)
(151 060)
(153 608)
(165 774)
(176 608)
(188 630)
(215 493)
(231 161)
(281 538)
(283 638)
Research & Development
(38 575)
(37 808)
(39 283)
(40 982)
(42 727)
(45 179)
(46 058)
(48 423)
(51 297)
(51 978)
(52 984)
(52 159)
(51 031)
(52 807)
(53 391)
(53 994)
(55 053)
(55 438)
(57 338)
(57 492)
(59 551)
(62 823)
(66 333)
(71 033)
(76 138)
(78 630)
(75 071)
(72 819)
(69 838)
(67 280)
(53 768)
(56 139)
(57 236)
(78 015)
(76 539)
(79 018)
(80 390)
(81 337)
(82 737)
(102 585)
(102 516)
Other Operating Expenses
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
(17 638)
(17 638)
(17 638)
0
215
0
0
0
0
426
137
Operating Income
36 438
N/A
85 068
+133%
91 852
+8%
97 450
+6%
103 725
+6%
110 939
+7%
115 763
+4%
118 619
+2%
120 498
+2%
117 662
-2%
119 327
+1%
127 044
+6%
133 549
+5%
139 366
+4%
146 709
+5%
152 146
+4%
159 353
+5%
166 842
+5%
173 668
+4%
181 245
+4%
165 204
-9%
129 222
-22%
111 161
-14%
94 841
-15%
97 904
+3%
110 999
+13%
108 719
-2%
115 945
+7%
130 863
+13%
161 736
+24%
176 747
+9%
179 955
+2%
177 963
-1%
171 706
-4%
170 663
-1%
177 567
+4%
161 260
-9%
116 371
-28%
115 573
-1%
180 050
+56%
205 287
+14%
Pre-Tax Income
Interest Income Expense
2 942
1 039
931
2 003
2 835
1 746
3 640
3 470
625
(572)
(2 287)
(3 095)
(2 341)
1 814
(1 152)
(4 516)
(6 883)
(2 449)
(1 376)
824
5 904
694
5 801
5 877
176
(1 461)
(6 329)
(7 582)
(7 397)
(8 330)
(8 630)
(7 672)
(7 246)
(488)
12 575
23 615
21 934
20 303
34 138
54 054
52 614
Non-Reccuring Items
0
0
0
0
0
0
0
0
46
151
(2 381)
(2 659)
1 236
405
2 840
3 192
(148)
(275)
1 090
1 556
24
352
(2 085)
(3 301)
(1 423)
(4 085)
(755)
(534)
(2 042)
(711)
1 177
1 773
2 331
(1 119)
0
91
(659)
(16 467)
(26)
(469)
573
Total Other Income
(1 293)
(1 443)
(1 235)
(1 896)
(3 316)
(5 593)
(5 174)
(4 388)
(2 919)
(77)
0
0
0
(272)
0
0
0
(453)
0
0
0
(438)
0
0
0
(293)
0
0
0
283
0
0
0
(67)
0
0
0
386
0
0
0
Pre-Tax Income
38 087
N/A
84 664
+122%
91 548
+8%
97 557
+7%
103 244
+6%
107 092
+4%
114 229
+7%
117 701
+3%
118 250
+0%
117 164
-1%
114 660
-2%
121 291
+6%
132 444
+9%
141 313
+7%
148 397
+5%
150 822
+2%
152 322
+1%
163 665
+7%
173 382
+6%
183 625
+6%
171 132
-7%
129 830
-24%
114 877
-12%
97 417
-15%
96 657
-1%
105 160
+9%
101 635
-3%
107 829
+6%
121 424
+13%
152 978
+26%
169 294
+11%
174 056
+3%
173 048
-1%
170 032
-2%
183 238
+8%
201 273
+10%
182 535
-9%
120 593
-34%
149 685
+24%
233 635
+56%
258 474
+11%
Net Income
Tax Provision
(15 306)
(25 729)
(28 160)
(28 736)
(29 679)
(29 033)
(30 800)
(30 573)
(29 472)
(26 166)
(25 062)
(27 212)
(29 693)
(29 356)
(30 510)
(29 634)
(28 160)
(32 144)
(33 091)
(35 098)
(34 762)
(25 771)
(24 092)
(21 724)
(22 108)
(29 784)
(29 475)
(31 391)
(31 409)
(30 133)
(33 547)
(34 137)
(35 459)
(34 049)
(38 772)
(44 595)
(41 649)
(74 889)
(81 480)
(103 818)
(105 324)
Income from Continuing Operations
22 781
58 935
63 388
68 821
73 565
78 059
83 429
87 128
88 778
90 998
89 598
94 079
102 751
111 957
117 887
121 188
124 162
131 521
140 291
148 527
136 370
104 059
90 785
75 693
74 549
75 376
72 160
76 438
90 015
122 845
135 747
139 919
137 589
135 983
144 466
156 678
140 886
45 704
68 205
129 817
153 150
Income to Minority Interest
1 231
(2 506)
(2 854)
(2 947)
(2 346)
(2 073)
(1 761)
(981)
(1 271)
(1 053)
(876)
(897)
(715)
(950)
(831)
(854)
(788)
(687)
(783)
(775)
(792)
(673)
(1 085)
(1 464)
(1 434)
(1 210)
(927)
(577)
(559)
(640)
(205)
148
392
103
(429)
(552)
(74)
1 282
1 353
460
(492)
Equity Earnings Affiliates
(59)
(25)
(28)
8
31
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
Net Income (Common)
23 953
N/A
56 404
+135%
60 506
+7%
65 882
+9%
71 250
+8%
76 015
+7%
81 693
+7%
86 159
+5%
87 510
+2%
89 945
+3%
88 722
-1%
93 182
+5%
102 036
+10%
111 007
+9%
117 056
+5%
120 334
+3%
123 374
+3%
130 834
+6%
140 044
+7%
149 841
+7%
139 692
-7%
109 960
-21%
75 957
-31%
58 759
-23%
56 444
-4%
58 459
+4%
75 233
+29%
80 010
+6%
92 748
+16%
121 977
+32%
135 349
+11%
139 790
+3%
137 653
-2%
135 759
-1%
143 609
+6%
155 776
+8%
140 504
-10%
45 003
-68%
67 723
+50%
128 459
+90%
150 875
+17%
EPS (Diluted)
81.47
N/A
194.49
+139%
205.8
+6%
217.43
+6%
239.09
+10%
128.12
-46%
274.13
+114%
289.12
+5%
293.65
+2%
150.96
-49%
298.72
+98%
313.74
+5%
343.55
+10%
187.13
-46%
395.45
+111%
406.53
+3%
416.8
+3%
220.95
-47%
473.12
+114%
507.93
+7%
237.33
-53%
186.49
-21%
129.04
-31%
99.83
-23%
95.89
-4%
99.8
+4%
128.44
+29%
136.59
+6%
158.34
+16%
208.24
+32%
231.18
+11%
238.81
+3%
235.49
-1%
232.4
-1%
248.48
+7%
270.91
+9%
244.45
-10%
78.19
-68%
117.86
+51%
223.56
+90%
262.57
+17%

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 135,800+ 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.