First Time Loading...
N

Nippon Seiki Co Ltd
TSE:7287

Watchlist Manager
Nippon Seiki Co Ltd
TSE:7287
Watchlist
Price: 1 396 JPY -1.41% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

305.9B
+3%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+42%
5 Years
+16%
7 Years
+26%
10 Years
+46%
7.9B
+0.5%
Operating Income
Growth Rates:
1 Year
+648%
3 Years
+339%
5 Years
-48%
7 Years
-53%
10 Years
-46%
6.7B
+61%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-38%
7 Years
-23%
10 Years
-49%

Earnings Waterfall
Nippon Seiki Co Ltd

Revenue
305.9B JPY
Cost of Revenue
-261.9B JPY
Gross Profit
43.9B JPY
Operating Expenses
-36B JPY
Operating Income
7.9B JPY
Other Expenses
-1.2B JPY
Net Income
6.7B JPY

Income Statement
Nippon Seiki 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
209 318
N/A
220 144
+5%
225 533
+2%
226 661
+1%
227 589
+0%
226 956
0%
230 906
+2%
235 830
+2%
241 326
+2%
243 606
+1%
244 744
+0%
242 621
-1%
243 338
+0%
245 967
+1%
249 119
+1%
255 118
+2%
261 134
+2%
263 163
+1%
264 425
+0%
263 716
0%
263 059
0%
263 239
+0%
260 446
-1%
259 934
0%
252 058
-3%
246 340
-2%
217 157
-12%
210 703
-3%
215 259
+2%
216 926
+1%
239 635
+10%
233 323
-3%
224 804
-4%
223 621
-1%
224 642
+0%
246 574
+10%
262 436
+6%
275 776
+5%
293 960
+7%
298 012
+1%
305 896
+3%
Gross Profit
Cost of Revenue
(168 482)
(175 146)
(178 495)
(179 353)
(182 099)
(181 176)
(183 932)
(186 888)
(191 237)
(191 858)
(194 078)
(194 761)
(194 494)
(198 311)
(203 406)
(209 420)
(217 039)
(217 924)
(218 295)
(217 132)
(216 432)
(217 644)
(215 484)
(215 559)
(209 712)
(206 792)
(184 704)
(180 290)
(184 547)
(184 090)
(201 197)
(195 914)
(190 489)
(187 514)
(191 398)
(208 627)
(220 650)
(237 151)
(250 414)
(254 861)
(261 949)
Gross Profit
40 836
N/A
44 998
+10%
47 038
+5%
47 308
+1%
45 490
-4%
45 780
+1%
46 974
+3%
48 942
+4%
50 089
+2%
51 748
+3%
50 666
-2%
47 860
-6%
48 844
+2%
47 656
-2%
45 713
-4%
45 698
0%
44 095
-4%
45 239
+3%
46 130
+2%
46 584
+1%
46 627
+0%
45 595
-2%
44 962
-1%
44 375
-1%
42 346
-5%
39 548
-7%
32 453
-18%
30 413
-6%
30 712
+1%
32 836
+7%
38 438
+17%
37 409
-3%
34 315
-8%
36 107
+5%
33 244
-8%
37 947
+14%
41 786
+10%
38 625
-8%
43 546
+13%
43 151
-1%
43 947
+2%
Operating Income
Operating Expenses
(26 179)
(26 783)
(26 473)
(26 919)
(28 264)
(29 344)
(30 784)
(31 898)
(31 292)
(33 665)
(32 966)
(31 417)
(31 945)
(31 467)
(32 606)
(34 549)
(34 259)
(30 927)
(31 663)
(30 930)
(31 397)
(30 999)
(31 588)
(32 046)
(31 879)
(31 342)
(30 647)
(29 179)
(28 906)
(28 795)
(30 924)
(33 078)
(33 793)
(37 210)
(41 004)
(40 646)
(40 727)
(35 774)
(35 104)
(35 270)
(36 023)
Selling, General & Administrative
(26 178)
(25 652)
(26 472)
(26 918)
(28 264)
(27 915)
(30 784)
(31 895)
(31 290)
(32 093)
(31 470)
(30 002)
(30 679)
(30 530)
(32 155)
(32 894)
(32 703)
(28 785)
(30 996)
(31 453)
(31 792)
(30 200)
(31 994)
(32 211)
(32 004)
(29 360)
(30 876)
(30 011)
(29 874)
(27 339)
(31 801)
(33 628)
(34 910)
(35 727)
(39 097)
(38 957)
(38 211)
(33 759)
(35 225)
(35 264)
(36 201)
Depreciation & Amortization
0
(1 130)
0
0
0
(1 428)
0
0
0
(1 571)
0
0
0
(1 392)
0
0
0
(1 557)
0
0
0
(1 608)
0
0
0
(2 590)
0
0
0
(2 665)
0
0
0
(2 633)
0
0
0
(2 370)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
(1)
0
(1)
0
(3)
(2)
(1)
(1 496)
(1 415)
(1 266)
455
(451)
(1 655)
(1 556)
(585)
(667)
523
395
809
406
165
125
608
229
832
968
1 209
877
550
1 117
1 150
(1 907)
(1 689)
(2 516)
355
121
(6)
178
Operating Income
14 657
N/A
18 215
+24%
20 565
+13%
20 389
-1%
17 226
-16%
16 436
-5%
16 190
-1%
17 044
+5%
18 797
+10%
18 083
-4%
17 700
-2%
16 443
-7%
16 899
+3%
16 189
-4%
13 107
-19%
11 149
-15%
9 836
-12%
14 312
+46%
14 467
+1%
15 654
+8%
15 230
-3%
14 596
-4%
13 374
-8%
12 329
-8%
10 467
-15%
8 206
-22%
1 806
-78%
1 234
-32%
1 806
+46%
4 041
+124%
7 514
+86%
4 331
-42%
522
-88%
(1 103)
N/A
(7 760)
-604%
(2 699)
+65%
1 059
N/A
2 851
+169%
8 442
+196%
7 881
-7%
7 924
+1%
Pre-Tax Income
Interest Income Expense
7 747
3 866
872
3 691
6 079
6 793
8 317
5 197
368
(2 708)
(8 965)
(9 038)
(3 040)
185
7 207
8 276
3 085
1 744
195
359
(189)
2 075
1 144
362
1 968
(104)
757
1 038
(17)
2 299
2 478
2 240
2 931
2 882
4 238
3 712
2 395
3 649
3 645
6 326
7 157
Non-Reccuring Items
(1 657)
(820)
(902)
(992)
(1 014)
(608)
(605)
(520)
(387)
(74)
0
0
0
(1 017)
0
0
0
(203)
0
0
0
(381)
0
0
0
(537)
0
0
0
(141)
0
0
0
(3 173)
0
0
0
(11)
0
0
0
Gain/Loss on Disposition of Assets
33
27
10
7
7
0
35
88
87
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
616
948
986
867
1 047
553
495
753
694
1 113
1 062
684
381
(1)
(2)
(2)
(2)
1
0
0
0
1
0
0
(1)
1
0
0
0
0
2
0
0
(5)
0
(2)
(3)
1
319
320
321
Pre-Tax Income
21 396
N/A
22 236
+4%
21 531
-3%
23 962
+11%
23 345
-3%
23 174
-1%
24 432
+5%
22 562
-8%
19 559
-13%
16 414
-16%
9 797
-40%
8 089
-17%
14 240
+76%
15 356
+8%
20 312
+32%
19 423
-4%
12 919
-33%
15 854
+23%
14 662
-8%
16 013
+9%
15 041
-6%
16 291
+8%
14 517
-11%
12 691
-13%
12 434
-2%
7 566
-39%
2 563
-66%
2 272
-11%
1 790
-21%
6 199
+246%
9 994
+61%
6 573
-34%
3 455
-47%
(1 399)
N/A
(3 522)
-152%
1 011
N/A
3 451
+241%
6 490
+88%
12 406
+91%
14 527
+17%
15 402
+6%
Net Income
Tax Provision
(7 082)
(6 969)
(6 544)
(7 477)
(7 687)
(7 629)
(8 123)
(7 173)
(6 751)
(6 293)
(4 756)
(3 908)
(4 570)
(4 159)
(5 030)
(5 228)
(3 183)
(3 801)
(3 538)
(3 639)
(3 237)
(3 869)
(3 272)
(3 490)
(3 744)
(7 194)
(7 537)
(7 649)
(8 314)
(4 961)
(5 179)
(4 455)
(3 164)
(3 143)
(3 085)
(3 522)
(4 679)
(4 400)
(4 910)
(9 854)
(8 287)
Income from Continuing Operations
14 314
15 267
14 987
16 485
15 658
15 545
16 309
15 389
12 808
10 121
5 041
4 181
9 670
11 197
15 282
14 195
9 736
12 053
11 124
12 374
11 804
12 422
11 245
9 201
8 690
372
(4 974)
(5 377)
(6 524)
1 238
4 815
2 118
291
(4 542)
(6 607)
(2 511)
(1 228)
2 090
7 496
4 673
7 115
Income to Minority Interest
(1 197)
(1 358)
(1 479)
(1 354)
(1 150)
(1 077)
(1 067)
(1 115)
(1 113)
(977)
(804)
(663)
(881)
(1 032)
(1 025)
(1 069)
(947)
(947)
(1 001)
(1 028)
(986)
(852)
(818)
(708)
(735)
(722)
(503)
(537)
(586)
(720)
(903)
(808)
(679)
(637)
(575)
(713)
(731)
(709)
(668)
(483)
(376)
Net Income (Common)
13 116
N/A
13 908
+6%
13 507
-3%
15 130
+12%
14 508
-4%
14 467
0%
15 241
+5%
14 273
-6%
11 692
-18%
9 143
-22%
4 236
-54%
3 517
-17%
8 788
+150%
10 164
+16%
14 256
+40%
13 124
-8%
8 786
-33%
11 105
+26%
10 120
-9%
11 343
+12%
10 815
-5%
11 569
+7%
10 422
-10%
8 487
-19%
7 950
-6%
(350)
N/A
(5 480)
-1 466%
(5 916)
-8%
(7 112)
-20%
517
N/A
3 909
+656%
1 308
-67%
(388)
N/A
(5 180)
-1 235%
(7 181)
-39%
(3 224)
+55%
(1 961)
+39%
1 380
N/A
6 824
+394%
4 188
-39%
6 738
+61%
EPS (Diluted)
230.1
N/A
244
+6%
236.96
-3%
265.43
+12%
254.52
-4%
252.32
-1%
267.38
+6%
250.4
-6%
205.12
-18%
159.47
-22%
74.31
-53%
61.7
-17%
154.17
+150%
177.26
+15%
250.1
+41%
230.24
-8%
154.14
-33%
193.67
+26%
177.54
-8%
199
+12%
188.6
-5%
201.73
+7%
181.73
-10%
147.98
-19%
138.61
-6%
-6.11
N/A
-95.66
-1 466%
-103.24
-8%
-124.12
-20%
8.95
N/A
64.82
+624%
21.68
-67%
-6.43
N/A
-85.88
-1 236%
-119.04
-39%
-53.37
+55%
-32.46
+39%
22.84
N/A
112.94
+394%
69.38
-39%
111.71
+61%

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.