First Time Loading...

Nitto Denko Corp
TSE:6988

Watchlist Manager
Nitto Denko Corp Logo
Nitto Denko Corp
TSE:6988
Watchlist
Price: 13 755 JPY -2.58% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

884B
-1%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+20%
5 Years
+7%
7 Years
+20%
10 Years
+21%
121.2B
+2%
Operating Income
Growth Rates:
1 Year
-25%
3 Years
+42%
5 Years
+20%
7 Years
+56%
10 Years
+78%
95B
+6%
Net Income
Growth Rates:
1 Year
-17%
3 Years
+59%
5 Years
+40%
7 Years
+65%
10 Years
+108%

Earnings Waterfall
Nitto Denko Corp

Revenue
884B JPY
Cost of Revenue
-575.3B JPY
Gross Profit
308.7B JPY
Operating Expenses
-187.5B JPY
Operating Income
121.2B JPY
Other Expenses
-26.2B JPY
Net Income
95B JPY

Income Statement
Nitto Denko 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
732 549
N/A
749 835
+2%
756 159
+1%
777 902
+3%
808 773
+4%
825 243
+2%
842 542
+2%
847 461
+1%
825 000
-3%
793 054
-4%
758 254
-4%
732 294
-3%
735 895
+0%
767 710
+4%
800 485
+4%
840 293
+5%
862 231
+3%
857 376
-1%
849 106
-1%
833 492
-2%
826 811
-1%
806 495
-2%
790 815
-2%
781 101
-1%
747 057
-4%
741 018
-1%
727 089
-2%
720 470
-1%
736 492
+2%
761 321
+3%
801 725
+5%
829 533
+3%
841 380
+1%
853 448
+1%
866 099
+1%
912 404
+5%
946 155
+4%
929 036
-2%
921 122
-1%
893 470
-3%
883 956
-1%
Gross Profit
Cost of Revenue
(528 493)
(539 051)
(544 357)
(560 416)
(569 080)
(579 009)
(588 750)
(580 017)
(568 376)
(548 354)
(528 995)
(521 567)
(518 159)
(528 592)
(541 925)
(556 748)
(570 065)
(574 879)
(573 043)
(571 384)
(571 620)
(564 608)
(557 242)
(548 446)
(532 082)
(519 090)
(505 469)
(500 575)
(503 565)
(517 872)
(540 931)
(544 479)
(547 293)
(551 059)
(550 400)
(576 166)
(590 749)
(591 592)
(598 764)
(584 620)
(575 269)
Gross Profit
204 056
N/A
210 784
+3%
211 802
+0%
217 486
+3%
239 693
+10%
246 234
+3%
253 792
+3%
267 444
+5%
256 624
-4%
244 700
-5%
229 259
-6%
210 727
-8%
217 736
+3%
239 118
+10%
258 560
+8%
283 545
+10%
292 166
+3%
282 497
-3%
276 063
-2%
262 108
-5%
255 191
-3%
241 887
-5%
233 573
-3%
232 655
0%
214 975
-8%
221 928
+3%
221 620
0%
219 895
-1%
232 927
+6%
243 449
+5%
260 794
+7%
285 054
+9%
294 087
+3%
302 389
+3%
315 699
+4%
336 238
+7%
355 406
+6%
337 444
-5%
322 358
-4%
308 850
-4%
308 687
0%
Operating Income
Operating Expenses
(136 174)
(138 712)
(137 388)
(136 322)
(140 962)
(132 826)
(139 795)
(143 639)
(142 668)
(143 490)
(141 698)
(139 198)
(140 144)
(148 085)
(147 373)
(152 006)
(155 097)
(157 849)
(154 140)
(153 265)
(154 610)
(151 219)
(152 460)
(150 142)
(146 127)
(155 030)
(149 324)
(148 898)
(147 489)
(152 327)
(154 708)
(160 805)
(167 847)
(168 276)
(174 046)
(183 915)
(193 169)
(187 148)
(191 909)
(190 098)
(187 518)
Selling, General & Administrative
(111 841)
(101 528)
(109 591)
(110 521)
(116 708)
(106 410)
(116 043)
(118 027)
(113 567)
(106 544)
(113 628)
(110 069)
(108 255)
(109 317)
(110 213)
(113 517)
(117 836)
(118 421)
(119 388)
(120 568)
(122 770)
(120 576)
(119 128)
(116 132)
(111 077)
(111 368)
(108 491)
(107 327)
(106 396)
(107 722)
(112 539)
(118 373)
(125 122)
(129 625)
(132 973)
(138 875)
(142 937)
(144 842)
(147 563)
(145 785)
(145 447)
Research & Development
(21 276)
(28 573)
(28 521)
(27 839)
(28 171)
(28 240)
(28 988)
(30 554)
(31 492)
(32 120)
(31 733)
(31 148)
(30 481)
(30 366)
(30 833)
(30 991)
(31 538)
(31 243)
(31 422)
(31 023)
(30 805)
(31 990)
(31 998)
(32 918)
(33 732)
(33 765)
(33 909)
(34 501)
(34 770)
(35 261)
(26 917)
(27 485)
(27 497)
(37 271)
(37 980)
(39 024)
(40 490)
(40 175)
(41 290)
(41 646)
(42 164)
Depreciation & Amortization
0
(8 610)
0
0
0
0
0
0
0
(8 496)
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
(3 057)
(1)
724
2 038
3 917
1 824
5 236
4 942
2 391
3 670
3 663
2 019
(1 408)
(8 402)
(6 327)
(7 498)
(5 723)
(8 185)
(3 330)
(1 674)
(1 035)
1 347
(1 334)
(1 092)
(1 318)
(9 897)
(6 924)
(7 070)
(6 323)
(9 344)
(15 252)
(14 947)
(15 228)
(1 380)
(3 093)
(6 016)
(9 742)
(2 131)
(3 056)
(2 667)
93
Operating Income
67 882
N/A
72 072
+6%
74 414
+3%
81 164
+9%
98 731
+22%
113 408
+15%
113 997
+1%
123 805
+9%
113 956
-8%
101 210
-11%
87 561
-13%
71 529
-18%
77 592
+8%
91 033
+17%
111 187
+22%
131 539
+18%
137 069
+4%
124 648
-9%
121 923
-2%
108 843
-11%
100 581
-8%
90 668
-10%
81 113
-11%
82 513
+2%
68 848
-17%
66 898
-3%
72 296
+8%
70 997
-2%
85 438
+20%
91 122
+7%
106 086
+16%
124 249
+17%
126 240
+2%
134 113
+6%
141 653
+6%
152 323
+8%
162 237
+7%
150 296
-7%
130 449
-13%
118 752
-9%
121 169
+2%
Pre-Tax Income
Interest Income Expense
(2 739)
(5 019)
(1 280)
(1 662)
(1 059)
(786)
(508)
(734)
(521)
35
(1 068)
(382)
(723)
(796)
(162)
(245)
250
445
(245)
(852)
(891)
329
(343)
234
(174)
448
(906)
(1 182)
(910)
385
(354)
(104)
359
1 381
180
(295)
(918)
630
(1 439)
(876)
(820)
Non-Reccuring Items
0
(2 101)
0
0
0
(6 674)
0
0
0
752
0
0
0
1 556
0
0
0
1 074
0
0
0
914
0
0
0
1 666
0
0
0
1 777
0
0
0
(3 124)
(427)
(427)
(427)
(4 061)
614
614
614
Gain/Loss on Disposition of Assets
0
84
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
Total Other Income
317
4 605
(544)
(2)
(1)
(1)
(2)
1
1
(1)
1
(2)
(3)
(2)
(3)
(1)
(2)
1
0
1
2
(1)
0
(1)
0
1
3
3
3
36
0
0
0
8
0
162
213
(25)
717
555
504
Pre-Tax Income
65 460
N/A
69 641
+6%
72 590
+4%
79 500
+10%
97 671
+23%
105 947
+8%
113 487
+7%
123 072
+8%
113 436
-8%
101 996
-10%
86 494
-15%
71 145
-18%
76 866
+8%
91 791
+19%
111 022
+21%
131 293
+18%
137 317
+5%
126 168
-8%
121 678
-4%
107 992
-11%
99 692
-8%
91 910
-8%
80 769
-12%
82 746
+2%
68 673
-17%
69 013
+0%
71 393
+3%
69 818
-2%
84 531
+21%
93 320
+10%
105 732
+13%
124 144
+17%
126 598
+2%
132 378
+5%
141 407
+7%
151 763
+7%
161 105
+6%
146 840
-9%
130 341
-11%
119 045
-9%
121 467
+2%
Net Income
Tax Provision
(19 529)
(18 335)
(19 684)
(20 255)
(26 860)
(27 918)
(28 883)
(29 044)
(21 605)
(20 006)
(16 316)
(14 856)
(19 162)
(28 101)
(33 831)
(40 738)
(39 641)
(38 704)
(37 394)
(32 936)
(31 906)
(25 293)
(21 049)
(22 159)
(20 098)
(21 788)
(22 408)
(21 181)
(24 851)
(23 012)
(26 606)
(32 220)
(33 472)
(35 143)
(38 584)
(43 275)
(46 009)
(37 576)
(32 345)
(28 959)
(26 376)
Income from Continuing Operations
45 931
51 306
52 906
59 245
70 811
78 029
84 604
94 028
91 831
81 990
70 178
56 289
57 704
63 690
77 191
90 555
97 676
87 464
84 284
75 056
67 786
66 617
59 720
60 587
48 575
47 225
48 985
48 637
59 680
70 308
79 126
91 924
93 126
97 235
102 823
108 488
115 096
109 264
97 996
90 086
95 091
Income to Minority Interest
(321)
(288)
(244)
(83)
(150)
(152)
(199)
(476)
(405)
(306)
(282)
(257)
(233)
(236)
(190)
(123)
(91)
(85)
(85)
(82)
(80)
(56)
(47)
(44)
(40)
(68)
(70)
(66)
(71)
(72)
(83)
(94)
(98)
(102)
(94)
(93)
(94)
(91)
(92)
(93)
(82)
Net Income (Common)
45 607
N/A
51 018
+12%
52 661
+3%
59 163
+12%
70 662
+19%
77 876
+10%
84 403
+8%
93 547
+11%
91 421
-2%
81 683
-11%
69 892
-14%
56 028
-20%
57 468
+3%
63 453
+10%
76 999
+21%
90 432
+17%
97 586
+8%
87 377
-10%
84 197
-4%
74 971
-11%
67 702
-10%
66 560
-2%
59 672
-10%
60 542
+1%
48 534
-20%
47 156
-3%
48 912
+4%
48 567
-1%
59 605
+23%
70 235
+18%
79 041
+13%
91 828
+16%
93 025
+1%
97 132
+4%
102 725
+6%
108 391
+6%
115 001
+6%
109 173
-5%
97 903
-10%
89 992
-8%
95 007
+6%
EPS (Diluted)
276.4
N/A
309.2
+12%
319.15
+3%
354.26
+11%
428.25
+21%
470.85
+10%
511.53
+9%
566.95
+11%
554.06
-2%
494.57
-11%
431.43
-13%
343.73
-20%
352.56
+3%
390.44
+11%
472.38
+21%
551.41
+17%
598.68
+9%
538.41
-10%
532.89
-1%
477.52
-10%
431.29
-10%
423.14
-2%
380.15
-10%
385.57
+1%
308.97
-20%
301.08
-3%
324.94
+8%
328.04
+1%
402.6
+23%
472.38
+17%
533.87
+13%
620.15
+16%
628.53
+1%
656
+4%
693.75
+6%
731.89
+5%
776.53
+6%
738.49
-5%
680.82
-8%
631.07
-7%
666.24
+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 129,400+ 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.