First Time Loading...
N

Nichicon Corp
TSE:6996

Watchlist Manager
Nichicon Corp
TSE:6996
Watchlist
Price: 1 323 JPY 1.61% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

186.2B
-2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+64%
5 Years
+54%
7 Years
+85%
10 Years
+84%
9.5B
-14%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
+641%
5 Years
-
7 Years
+263%
10 Years
+441%
9.5B
-14%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+659%
5 Years
-
7 Years
+224%
10 Years
-

Earnings Waterfall
Nichicon Corp

Revenue
186.2B JPY
Cost of Revenue
-153.4B JPY
Gross Profit
32.8B JPY
Operating Expenses
-23.3B JPY
Operating Income
9.5B JPY
Other Expenses
40m JPY
Net Income
9.5B JPY

Income Statement
Nichicon 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
101 130
N/A
104 689
+4%
106 689
+2%
106 929
+0%
107 137
+0%
107 294
+0%
107 590
+0%
110 341
+3%
110 506
+0%
109 815
-1%
107 015
-3%
102 629
-4%
100 513
-2%
100 401
0%
103 574
+3%
108 541
+5%
111 763
+3%
114 767
+3%
116 673
+2%
117 643
+1%
120 752
+3%
122 860
+2%
123 213
+0%
122 790
0%
122 194
0%
119 675
-2%
115 478
-4%
113 462
-2%
113 402
0%
116 073
+2%
122 239
+5%
127 548
+4%
134 472
+5%
142 198
+6%
152 017
+7%
164 751
+8%
176 710
+7%
184 725
+5%
188 621
+2%
189 652
+1%
186 204
-2%
Gross Profit
Cost of Revenue
(87 583)
(88 652)
(90 599)
(90 369)
(90 203)
(90 249)
(89 782)
(91 832)
(91 113)
(90 113)
(87 780)
(84 299)
(83 190)
(82 621)
(84 822)
(88 348)
(90 447)
(92 977)
(95 145)
(96 117)
(98 701)
(101 124)
(101 624)
(101 770)
(102 994)
(101 463)
(98 005)
(97 119)
(96 883)
(99 185)
(104 400)
(108 144)
(112 896)
(117 794)
(124 790)
(134 606)
(143 728)
(150 977)
(154 811)
(155 585)
(153 421)
Gross Profit
13 547
N/A
16 037
+18%
16 090
+0%
16 560
+3%
16 934
+2%
17 045
+1%
17 808
+4%
18 509
+4%
19 393
+5%
19 702
+2%
19 235
-2%
18 330
-5%
17 323
-5%
17 780
+3%
18 752
+5%
20 193
+8%
21 316
+6%
21 790
+2%
21 528
-1%
21 526
0%
22 051
+2%
21 736
-1%
21 589
-1%
21 020
-3%
19 200
-9%
18 212
-5%
17 473
-4%
16 343
-6%
16 519
+1%
16 888
+2%
17 839
+6%
19 404
+9%
21 576
+11%
24 404
+13%
27 227
+12%
30 145
+11%
32 982
+9%
33 748
+2%
33 810
+0%
34 067
+1%
32 783
-4%
Operating Income
Operating Expenses
(11 800)
(11 822)
(11 976)
(12 223)
(12 602)
(13 168)
(14 850)
(15 091)
(14 726)
(14 924)
(14 884)
(14 783)
(14 716)
(14 761)
(15 075)
(15 309)
(15 358)
(15 593)
(26 984)
(15 966)
(26 330)
(16 263)
(26 293)
(25 918)
(17 204)
(15 663)
(15 328)
(15 149)
(15 244)
(15 315)
(15 909)
(16 700)
(17 301)
(17 977)
(18 908)
(19 510)
(20 510)
(21 072)
(27 788)
(23 118)
(23 330)
Selling, General & Administrative
(11 801)
(10 551)
(11 976)
(12 221)
(12 602)
(11 844)
(13 733)
(14 213)
(14 725)
(13 746)
(14 883)
(14 784)
(14 715)
(13 438)
(15 075)
(15 308)
(15 358)
(13 969)
(15 576)
(15 966)
(16 294)
(14 117)
(16 259)
(15 882)
(15 632)
(13 508)
(15 327)
(15 149)
(15 245)
(13 465)
(15 908)
(16 699)
(17 300)
(15 883)
(18 908)
(19 511)
(20 510)
(19 200)
(21 377)
(21 647)
(21 860)
Research & Development
0
(1 055)
0
0
0
(1 090)
0
0
0
0
0
0
0
(1 077)
0
0
0
(1 256)
0
0
0
(1 694)
0
0
0
(1 559)
0
0
0
(1 245)
0
0
0
(1 281)
0
0
0
(1 041)
0
0
0
Depreciation & Amortization
0
(215)
0
0
0
(234)
0
0
0
(238)
0
0
0
(246)
0
0
0
(367)
0
0
0
(451)
0
0
0
(596)
0
0
0
(604)
0
0
0
(813)
0
0
0
(830)
0
0
0
Other Operating Expenses
1
(1)
0
(2)
0
0
(1 117)
(878)
(1)
(940)
(1)
1
(1)
0
0
0
0
(1)
(11 408)
0
(10 036)
(1)
(10 034)
(10 036)
(1 572)
0
(1)
0
0
(1)
(1)
(1)
(1)
0
0
1
0
(1)
(6 411)
(1 471)
(1 470)
Operating Income
1 747
N/A
4 215
+141%
4 114
-2%
4 337
+5%
4 332
0%
3 877
-11%
2 958
-24%
3 418
+16%
4 667
+37%
4 778
+2%
4 351
-9%
3 547
-18%
2 607
-27%
3 019
+16%
3 677
+22%
4 884
+33%
5 958
+22%
6 197
+4%
(5 456)
N/A
5 560
N/A
(4 279)
N/A
5 473
N/A
(4 704)
N/A
(4 898)
-4%
1 996
N/A
2 549
+28%
2 145
-16%
1 194
-44%
1 275
+7%
1 573
+23%
1 930
+23%
2 704
+40%
4 275
+58%
6 427
+50%
8 319
+29%
10 635
+28%
12 472
+17%
12 676
+2%
6 022
-52%
10 949
+82%
9 453
-14%
Pre-Tax Income
Interest Income Expense
2 462
1 180
687
1 700
1 928
2 419
2 769
1 806
916
(117)
(476)
(553)
1 027
1 567
1 826
2 050
679
796
1 331
2 219
2 162
3 111
2 801
1 953
1 970
1 274
1 183
975
779
1 205
1 141
1 817
2 956
3 192
4 491
5 405
3 920
3 545
3 045
2 085
2 467
Non-Reccuring Items
(4 970)
(1 480)
(1 713)
(1 945)
(1 958)
(1 345)
0
0
(4 922)
(4 531)
(4 707)
(4 540)
(474)
(871)
(5 444)
(5 772)
(5 759)
(16 156)
0
(13 997)
(14 019)
(14 356)
(4 321)
(1 571)
0
(112)
(464)
(582)
(582)
(533)
(150)
20
29
(69)
(9)
(5 001)
(5 010)
(6 409)
0
0
0
Gain/Loss on Disposition of Assets
(73)
(10)
(6)
(42)
(55)
(21)
(26)
601
570
0
536
168
163
149
160
(68)
(29)
(13)
(26)
(37)
(51)
(65)
(51)
(33)
(67)
(61)
(67)
(67)
0
(18)
(17)
(14)
(23)
(25)
(23)
(21)
(12)
(6)
(29)
(46)
(55)
Total Other Income
333
431
358
474
443
(550)
(410)
(1 105)
(1 063)
216
(326)
251
232
203
181
149
149
58
(48)
39
60
(124)
(70)
(134)
(166)
16
204
322
394
525
299
94
(28)
62
(25)
134
145
164
177
133
(160)
Pre-Tax Income
(501)
N/A
4 336
N/A
3 440
-21%
4 524
+32%
4 690
+4%
4 380
-7%
5 291
+21%
4 720
-11%
168
-96%
346
+106%
(622)
N/A
(1 127)
-81%
3 555
N/A
4 067
+14%
400
-90%
1 243
+211%
998
-20%
(9 118)
N/A
(4 199)
+54%
(6 216)
-48%
(16 127)
-159%
(5 961)
+63%
(6 345)
-6%
(4 683)
+26%
3 733
N/A
3 666
-2%
3 001
-18%
1 842
-39%
1 866
+1%
2 752
+47%
3 204
+16%
4 622
+44%
7 209
+56%
9 587
+33%
12 753
+33%
11 152
-13%
11 515
+3%
9 970
-13%
9 215
-8%
13 121
+42%
11 705
-11%
Net Income
Tax Provision
(1 260)
(1 017)
(971)
(1 088)
(844)
(1 897)
(2 122)
(1 575)
(2 332)
(774)
(338)
(877)
(417)
(1 165)
(1 394)
(1 352)
(1 427)
(1 404)
(1 627)
(1 561)
(1 232)
(1 755)
(1 569)
(1 566)
(1 324)
(630)
(370)
(308)
(449)
(862)
(915)
(1 053)
(1 277)
(1 544)
(2 090)
(2 686)
(2 211)
(1 896)
(1 279)
(1 671)
(1 781)
Income from Continuing Operations
(1 761)
3 319
2 469
3 436
3 846
2 483
3 169
3 145
(2 164)
(428)
(960)
(2 004)
3 138
2 902
(994)
(109)
(429)
(10 522)
(5 826)
(7 777)
(17 359)
(7 716)
(7 914)
(6 249)
2 409
3 036
2 631
1 534
1 417
1 890
2 289
3 569
5 932
8 043
10 663
8 466
9 304
8 074
7 936
11 450
9 924
Income to Minority Interest
(173)
(135)
(137)
(155)
(182)
(225)
(225)
(167)
(150)
(164)
(173)
(203)
(209)
(277)
(297)
(365)
(399)
(382)
(356)
(323)
(286)
(236)
(256)
(256)
(254)
(223)
(180)
(173)
(167)
(186)
(204)
(154)
(157)
(141)
(126)
(126)
(192)
(259)
(300)
(382)
(430)
Net Income (Common)
(1 937)
N/A
3 183
N/A
2 330
-27%
3 279
+41%
3 663
+12%
2 258
-38%
2 944
+30%
2 978
+1%
(2 313)
N/A
(591)
+74%
(1 131)
-91%
(2 207)
-95%
2 929
N/A
2 623
-10%
(1 292)
N/A
(475)
+63%
(829)
-75%
(10 905)
-1 215%
(6 184)
+43%
(8 101)
-31%
(17 647)
-118%
(7 953)
+55%
(8 172)
-3%
(6 506)
+20%
2 153
N/A
2 812
+31%
2 451
-13%
1 360
-45%
1 250
-8%
1 703
+36%
2 083
+22%
3 414
+64%
5 775
+69%
7 902
+37%
10 538
+33%
8 339
-21%
9 111
+9%
7 814
-14%
7 634
-2%
11 068
+45%
9 493
-14%
EPS (Diluted)
-27.28
N/A
44.83
N/A
32.81
-27%
46.18
+41%
51.59
+12%
31.65
-39%
42.05
+33%
42.54
+1%
-33.04
N/A
-8.48
+74%
-16.15
-90%
-31.52
-95%
41.84
N/A
37.67
-10%
-18.45
N/A
-6.78
+63%
-11.84
-75%
-156.6
-1 223%
-88.34
+44%
-115.72
-31%
-253.41
-119%
-114.21
+55%
-117.35
-3%
-93.43
+20%
30.48
N/A
39.41
+29%
32.45
-18%
18
-45%
16.54
-8%
22.54
+36%
27.57
+22%
45.19
+64%
76.45
+69%
104.61
+37%
139.47
+33%
121.88
-13%
120.59
-1%
103.42
-14%
100.99
-2%
146.43
+45%
125.59
-14%

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 132,300+ 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.