First Time Loading...

Nissan Shatai Co Ltd
TSE:7222

Watchlist Manager
Nissan Shatai Co Ltd Logo
Nissan Shatai Co Ltd
TSE:7222
Watchlist
Price: 1 025 JPY 0.1% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

320.9B
-0.4%
Revenue
Growth Rates:
1 Year
+11%
3 Years
-11%
5 Years
-47%
7 Years
-39%
10 Years
-28%
5.8B
-1%
Operating Income
Growth Rates:
1 Year
+107%
3 Years
-
5 Years
-7%
7 Years
-46%
10 Years
-36%
4.2B
-12%
Net Income
Growth Rates:
1 Year
+65%
3 Years
+755%
5 Years
-9%
7 Years
-37%
10 Years
-17%

Earnings Waterfall
Nissan Shatai Co Ltd

Revenue
320.9B JPY
Cost of Revenue
-307.6B JPY
Gross Profit
13.2B JPY
Operating Expenses
-7.4B JPY
Operating Income
5.8B JPY
Other Expenses
-1.6B JPY
Net Income
4.2B JPY

Income Statement
Nissan Shatai 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
448 333
N/A
474 239
+6%
500 066
+5%
504 454
+1%
488 867
-3%
475 367
-3%
484 040
+2%
498 172
+3%
509 825
+2%
509 421
0%
499 514
-2%
498 274
0%
529 515
+6%
565 822
+7%
601 325
+6%
614 590
+2%
577 555
-6%
558 600
-3%
562 678
+1%
571 256
+2%
607 225
+6%
602 882
-1%
548 466
-9%
529 248
-4%
515 604
-3%
498 831
-3%
439 812
-12%
391 593
-11%
361 081
-8%
362 869
+0%
381 553
+5%
355 579
-7%
272 020
-23%
215 359
-21%
213 845
-1%
231 153
+8%
288 645
+25%
307 521
+7%
322 490
+5%
322 155
0%
320 885
0%
Gross Profit
Cost of Revenue
(432 170)
(456 277)
(479 543)
(483 465)
(469 609)
(458 136)
(467 291)
(481 546)
(493 024)
(491 494)
(481 451)
(481 748)
(511 985)
(546 332)
(580 603)
(593 711)
(564 891)
(550 559)
(555 116)
(564 225)
(594 316)
(587 983)
(536 827)
(515 456)
(498 515)
(482 149)
(428 112)
(383 630)
(355 076)
(355 190)
(367 738)
(341 746)
(265 053)
(212 146)
(212 451)
(228 523)
(279 020)
(295 930)
(309 032)
(308 868)
(307 646)
Gross Profit
16 163
N/A
17 962
+11%
20 523
+14%
20 989
+2%
19 258
-8%
17 231
-11%
16 749
-3%
16 626
-1%
16 801
+1%
17 927
+7%
18 063
+1%
16 526
-9%
17 530
+6%
19 490
+11%
20 722
+6%
20 879
+1%
12 664
-39%
8 041
-37%
7 562
-6%
7 031
-7%
12 909
+84%
14 899
+15%
11 639
-22%
13 792
+18%
17 089
+24%
16 682
-2%
11 700
-30%
7 963
-32%
6 005
-25%
7 679
+28%
13 815
+80%
13 833
+0%
6 967
-50%
3 213
-54%
1 394
-57%
2 630
+89%
9 625
+266%
11 591
+20%
13 458
+16%
13 287
-1%
13 239
0%
Operating Income
Operating Expenses
(7 035)
(7 800)
(7 980)
(7 796)
(7 814)
(6 898)
(6 767)
(6 826)
(6 721)
(6 462)
(6 677)
(6 721)
(6 804)
(7 313)
(7 419)
(7 436)
(7 214)
(6 722)
(6 536)
(6 421)
(6 623)
(7 121)
(7 123)
(7 382)
(7 468)
(7 384)
(7 426)
(7 275)
(7 174)
(7 199)
(7 191)
(7 251)
(7 186)
(6 756)
(6 742)
(6 664)
(6 798)
(7 209)
(7 248)
(7 369)
(7 395)
Selling, General & Administrative
(7 034)
(7 257)
(7 979)
(7 796)
(7 814)
(6 367)
(6 765)
(6 825)
(6 721)
(5 922)
(6 678)
(6 721)
(6 803)
(6 747)
(7 418)
(7 434)
(7 214)
(6 101)
(6 535)
(6 421)
(6 622)
(6 561)
(7 122)
(7 381)
(7 466)
(6 804)
(7 425)
(7 275)
(7 174)
(6 628)
(7 188)
(7 250)
(7 184)
(6 203)
(6 744)
(6 665)
(6 800)
(6 674)
(7 247)
(7 365)
(7 391)
Depreciation & Amortization
0
(543)
0
0
0
(530)
0
0
0
(540)
0
0
0
(565)
0
0
0
(620)
0
0
0
(559)
0
0
0
(579)
0
0
0
(570)
0
0
0
(554)
0
0
0
(533)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(2)
(1)
0
0
0
0
(1)
(1)
0
(2)
0
(1)
0
0
(2)
(1)
0
(2)
(2)
(1)
0
0
0
(1)
(3)
(1)
(2)
1
2
1
2
(2)
0
(4)
(4)
Operating Income
9 128
N/A
10 162
+11%
12 543
+23%
13 193
+5%
11 444
-13%
10 333
-10%
9 982
-3%
9 800
-2%
10 080
+3%
11 465
+14%
11 386
-1%
9 805
-14%
10 726
+9%
12 177
+14%
13 303
+9%
13 443
+1%
5 450
-59%
1 319
-76%
1 026
-22%
610
-41%
6 286
+930%
7 778
+24%
4 516
-42%
6 410
+42%
9 621
+50%
9 298
-3%
4 274
-54%
688
-84%
(1 169)
N/A
480
N/A
6 624
+1 280%
6 582
-1%
(219)
N/A
(3 543)
-1 518%
(5 348)
-51%
(4 034)
+25%
2 827
N/A
4 382
+55%
6 210
+42%
5 918
-5%
5 844
-1%
Pre-Tax Income
Interest Income Expense
197
494
230
248
264
342
306
325
343
355
345
323
298
276
264
264
260
259
251
249
255
263
263
267
271
276
417
537
617
660
508
388
309
293
301
309
308
289
277
269
263
Non-Reccuring Items
(2 116)
(1 452)
(1 259)
(1 079)
(763)
(894)
(775)
(905)
(872)
(439)
(500)
(1 384)
(1 354)
(1 305)
(1 265)
(4 838)
(4 867)
(4 605)
(4 591)
(4)
(6)
(250)
(260)
(279)
(1 250)
(1 220)
(1 200)
(2 394)
(1 389)
(1 447)
(1 446)
(296)
(438)
(550)
(611)
(663)
(9)
70
75
113
(600)
Gain/Loss on Disposition of Assets
2 320
1 361
1 378
822
(498)
14 466
0
14 871
14 996
0
15
14
15
4
0
4
3
0
0
0
0
0
0
0
0
0
0
1 784
0
1 784
0
1
1
171
1
1
1
1
1
0
0
Total Other Income
(294)
(358)
(341)
(327)
491
409
15 100
820
(112)
156
145
169
163
256
238
245
251
179
151
124
126
133
137
194
207
228
225
295
2 621
834
2 623
717
293
538
764
888
788
447
380
261
217
Pre-Tax Income
9 235
N/A
10 207
+11%
12 551
+23%
12 857
+2%
10 938
-15%
24 656
+125%
24 613
0%
24 911
+1%
24 435
-2%
11 537
-53%
11 391
-1%
8 927
-22%
9 848
+10%
11 408
+16%
12 540
+10%
9 118
-27%
1 097
-88%
(2 848)
N/A
(3 163)
-11%
979
N/A
6 661
+580%
7 924
+19%
4 656
-41%
6 592
+42%
8 849
+34%
8 582
-3%
3 716
-57%
910
-76%
680
-25%
2 311
+240%
8 309
+260%
7 392
-11%
(54)
N/A
(3 091)
-5 624%
(4 893)
-58%
(3 499)
+28%
3 915
N/A
5 189
+33%
6 943
+34%
6 561
-6%
5 724
-13%
Net Income
Tax Provision
(4 093)
(3 506)
(4 347)
(4 311)
(3 488)
(9 016)
(8 901)
(8 891)
(8 594)
(3 598)
(3 538)
(2 788)
(3 054)
(3 185)
(3 555)
(2 508)
(330)
550
659
(554)
(1 995)
(2 339)
(1 287)
(1 920)
(2 658)
(2 755)
(1 211)
(302)
(183)
(393)
(2 277)
(2 027)
212
873
1 386
948
(1 338)
(1 306)
(1 848)
(1 719)
(1 477)
Income from Continuing Operations
5 142
6 701
8 204
8 546
7 450
15 640
15 712
16 020
15 841
7 939
7 853
6 139
6 794
8 223
8 985
6 610
767
(2 298)
(2 504)
425
4 666
5 585
3 369
4 672
6 191
5 827
2 505
608
497
1 918
6 032
5 365
158
(2 218)
(3 507)
(2 551)
2 577
3 883
5 095
4 842
4 247
Net Income (Common)
5 142
N/A
6 701
+30%
8 204
+22%
8 546
+4%
7 449
-13%
15 639
+110%
15 710
+0%
16 019
+2%
15 841
-1%
7 939
-50%
7 853
-1%
6 139
-22%
6 794
+11%
8 223
+21%
8 986
+9%
6 611
-26%
767
-88%
(2 297)
N/A
(2 504)
-9%
424
N/A
4 667
+1 001%
5 585
+20%
3 371
-40%
4 673
+39%
6 191
+32%
5 827
-6%
2 505
-57%
609
-76%
497
-18%
1 917
+286%
6 030
+215%
5 363
-11%
157
-97%
(2 217)
N/A
(3 506)
-58%
(2 550)
+27%
2 578
N/A
3 883
+51%
5 096
+31%
4 841
-5%
4 247
-12%
EPS (Diluted)
34.74
N/A
45.27
+30%
55.43
+22%
57.74
+4%
50.35
-13%
105.72
+110%
106.14
+0%
108.23
+2%
107.03
-1%
53.67
-50%
53.08
-1%
41.47
-22%
45.9
+11%
55.59
+21%
60.71
+9%
46.88
-23%
5.63
-88%
-16.38
N/A
-18.54
-13%
3.14
N/A
34.45
+997%
41.23
+20%
24.89
-40%
34.5
+39%
45.71
+32%
43.02
-6%
18.49
-57%
4.5
-76%
3.67
-18%
14.15
+286%
44.52
+215%
39.59
-11%
1.16
-97%
-16.37
N/A
-25.88
-58%
-18.83
+27%
19.03
N/A
28.67
+51%
37.62
+31%
35.74
-5%
31.35
-12%

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 135,100+ 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.