First Time Loading...

Nihon Plast Co Ltd
TSE:7291

Watchlist Manager
Nihon Plast Co Ltd Logo
Nihon Plast Co Ltd
TSE:7291
Watchlist
Price: 503 JPY 0.8% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

118.4B
+4%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+43%
5 Years
+3%
7 Years
-9%
10 Years
+7%
2.8B
Operating Income
Growth Rates:
1 Year
-
3 Years
+361%
5 Years
-46%
7 Years
-53%
10 Years
+355%
922m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-71%
7 Years
-76%
10 Years
-

Earnings Waterfall
Nihon Plast Co Ltd

Revenue
118.4B JPY
Cost of Revenue
-106B JPY
Gross Profit
12.4B JPY
Operating Expenses
-9.6B JPY
Operating Income
2.8B JPY
Other Expenses
-1.9B JPY
Net Income
922m JPY

Income Statement
Nihon Plast 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
110 226
N/A
116 756
+6%
119 358
+2%
119 197
0%
117 544
-1%
123 325
+5%
127 821
+4%
133 653
+5%
139 439
+4%
139 183
0%
138 406
-1%
134 241
-3%
130 492
-3%
128 652
-1%
125 082
-3%
122 421
-2%
118 622
-3%
114 689
-3%
113 128
-1%
113 063
0%
115 065
+2%
115 563
+0%
115 928
+0%
114 112
-2%
110 227
-3%
106 141
-4%
95 231
-10%
83 723
-12%
82 542
-1%
83 065
+1%
88 420
+6%
93 545
+6%
88 361
-6%
86 504
-2%
87 545
+1%
91 414
+4%
100 170
+10%
103 359
+3%
108 654
+5%
114 203
+5%
118 392
+4%
Gross Profit
Cost of Revenue
(103 195)
(108 650)
(111 145)
(110 910)
(109 031)
(113 022)
(117 009)
(121 928)
(126 301)
(126 425)
(124 994)
(120 928)
(116 829)
(115 199)
(112 268)
(109 579)
(107 588)
(103 102)
(101 202)
(101 426)
(102 421)
(102 432)
(102 816)
(100 751)
(97 352)
(94 321)
(86 108)
(76 437)
(75 521)
(75 634)
(79 121)
(84 145)
(80 477)
(79 920)
(81 537)
(85 632)
(93 803)
(95 821)
(100 309)
(103 353)
(106 015)
Gross Profit
7 031
N/A
8 106
+15%
8 213
+1%
8 287
+1%
8 513
+3%
10 303
+21%
10 812
+5%
11 725
+8%
13 138
+12%
12 758
-3%
13 412
+5%
13 313
-1%
13 663
+3%
13 453
-2%
12 814
-5%
12 842
+0%
11 034
-14%
11 587
+5%
11 926
+3%
11 637
-2%
12 644
+9%
13 131
+4%
13 112
0%
13 361
+2%
12 875
-4%
11 820
-8%
9 123
-23%
7 286
-20%
7 021
-4%
7 431
+6%
9 299
+25%
9 400
+1%
7 884
-16%
6 584
-16%
6 008
-9%
5 782
-4%
6 367
+10%
7 538
+18%
8 345
+11%
10 850
+30%
12 377
+14%
Operating Income
Operating Expenses
(6 411)
(6 626)
(6 788)
(6 313)
(6 796)
(7 388)
(7 602)
(8 392)
(8 464)
(8 004)
(8 414)
(8 285)
(7 689)
(7 783)
(7 667)
(7 802)
(7 898)
(7 702)
(7 632)
(7 429)
(7 451)
(7 655)
(7 728)
(7 765)
(7 454)
(7 313)
(6 877)
(6 438)
(6 410)
(6 143)
(8 630)
(9 075)
(9 314)
(7 306)
(13 144)
(7 554)
(7 825)
(8 504)
(10 747)
(10 925)
(9 559)
Selling, General & Administrative
(6 411)
(6 381)
(6 785)
(6 311)
(6 795)
(7 122)
(7 601)
(8 391)
(8 461)
(7 660)
(8 216)
(8 087)
(7 677)
(7 493)
(7 665)
(7 800)
(7 896)
(7 368)
(7 630)
(7 427)
(7 449)
(7 315)
(7 744)
(7 765)
(7 454)
(6 977)
(6 881)
(6 437)
(6 409)
(5 760)
(6 446)
(6 893)
(7 132)
(6 945)
(7 562)
(7 556)
(7 825)
(8 234)
(8 570)
(8 806)
(9 559)
Depreciation & Amortization
0
(244)
0
0
0
(264)
0
0
0
(344)
0
0
0
(288)
0
0
0
(332)
0
0
0
(339)
0
0
0
(334)
0
0
0
(381)
0
0
0
(362)
0
0
0
(270)
0
0
0
Other Operating Expenses
0
(1)
(3)
0
(1)
0
(1)
(1)
(3)
0
(198)
(198)
(12)
(2)
(2)
0
0
(2)
(2)
0
(2)
(1)
16
0
0
(2)
4
(1)
(1)
(2)
(2 184)
(2 182)
(2 182)
1
(5 582)
2
0
0
(2 177)
(2 119)
0
Operating Income
620
N/A
1 480
+139%
1 425
-4%
1 974
+39%
1 717
-13%
2 915
+70%
3 210
+10%
3 333
+4%
4 674
+40%
4 754
+2%
4 998
+5%
5 028
+1%
5 974
+19%
5 670
-5%
5 147
-9%
5 040
-2%
3 136
-38%
3 885
+24%
4 294
+11%
4 208
-2%
5 193
+23%
5 476
+5%
5 384
-2%
5 596
+4%
5 421
-3%
4 507
-17%
2 246
-50%
848
-62%
611
-28%
1 288
+111%
669
-48%
325
-51%
(1 430)
N/A
(722)
+50%
(7 136)
-888%
(1 772)
+75%
(1 458)
+18%
(966)
+34%
(2 402)
-149%
(75)
+97%
2 818
N/A
Pre-Tax Income
Interest Income Expense
(81)
(82)
(311)
(353)
118
490
410
273
(480)
(1 126)
(1 567)
(1 516)
(961)
(326)
270
452
401
(273)
(348)
(459)
(561)
(249)
(427)
(538)
(456)
(595)
(592)
(290)
(270)
12
122
22
197
142
393
505
302
(89)
(294)
(102)
(200)
Non-Reccuring Items
(845)
29
0
0
65
0
0
0
(250)
(185)
0
0
0
(54)
(54)
(54)
(54)
0
84
84
84
101
0
21
21
5
0
0
0
(2 180)
0
0
0
(5 585)
0
(5 644)
(5 644)
(2 176)
0
0
(1 695)
Gain/Loss on Disposition of Assets
156
145
0
0
0
(33)
0
0
0
0
0
0
0
28
0
0
0
(27)
0
0
0
(38)
0
0
(176)
(238)
0
0
0
(16)
0
0
0
(32)
0
0
0
7
2
2
2
Total Other Income
126
246
500
330
304
162
3
22
(75)
(85)
(75)
(19)
72
103
111
30
39
92
70
97
97
152
111
169
174
166
(24)
70
371
536
512
370
299
322
307
381
358
299
285
218
196
Pre-Tax Income
(24)
N/A
1 818
N/A
1 614
-11%
1 951
+21%
2 204
+13%
3 534
+60%
3 623
+3%
3 628
+0%
3 869
+7%
3 358
-13%
3 356
0%
3 493
+4%
5 085
+46%
5 421
+7%
5 474
+1%
5 468
0%
3 522
-36%
3 677
+4%
4 100
+12%
3 930
-4%
4 813
+22%
5 442
+13%
5 068
-7%
5 248
+4%
4 984
-5%
3 845
-23%
1 630
-58%
628
-61%
712
+13%
(360)
N/A
1 303
N/A
717
-45%
(934)
N/A
(5 875)
-529%
(6 436)
-10%
(6 530)
-1%
(6 442)
+1%
(2 925)
+55%
(2 409)
+18%
43
N/A
1 121
+2 507%
Net Income
Tax Provision
(1 782)
(695)
(705)
(797)
(893)
(1 075)
(824)
(885)
(779)
(1 242)
(1 352)
(1 259)
(1 221)
(1 434)
(1 561)
(1 884)
(1 832)
(1 662)
(1 605)
(1 399)
(1 581)
(1 560)
(1 720)
(1 685)
(1 524)
(1 488)
(1 156)
(851)
(911)
(685)
(760)
(805)
(571)
(2 143)
(2 304)
(2 511)
(2 615)
(676)
(414)
(343)
(198)
Income from Continuing Operations
(1 806)
1 123
909
1 154
1 311
2 459
2 799
2 743
3 090
2 116
2 004
2 234
3 864
3 987
3 913
3 584
1 690
2 015
2 495
2 531
3 232
3 882
3 348
3 563
3 460
2 357
474
(223)
(199)
(1 045)
543
(88)
(1 505)
(8 018)
(8 740)
(9 041)
(9 057)
(3 601)
(2 823)
(300)
923
Income to Minority Interest
60
(70)
(92)
(103)
(102)
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)
(1 747)
N/A
1 052
N/A
815
-23%
1 050
+29%
1 209
+15%
2 388
+98%
2 749
+15%
2 722
-1%
3 089
+13%
2 115
-32%
2 003
-5%
2 233
+11%
3 864
+73%
3 986
+3%
3 912
-2%
3 582
-8%
1 689
-53%
2 015
+19%
2 496
+24%
2 532
+1%
3 232
+28%
3 882
+20%
3 348
-14%
3 562
+6%
3 459
-3%
2 356
-32%
473
-80%
(224)
N/A
(199)
+11%
(1 045)
-425%
542
N/A
(87)
N/A
(1 505)
-1 630%
(8 018)
-433%
(8 740)
-9%
(9 041)
-3%
(9 057)
0%
(3 602)
+60%
(2 823)
+22%
(302)
+89%
922
N/A
EPS (Diluted)
-134.38
N/A
75.14
N/A
67.91
-10%
87.5
+29%
100.75
+15%
179.78
+78%
171.81
-4%
170.12
-1%
193.06
+13%
128.66
-33%
125.18
-3%
139.56
+11%
241.5
+73%
247.35
+2%
244.5
-1%
223.87
-8%
99.35
-56%
119.77
+21%
131.36
+10%
133.26
+1%
166.71
+25%
200.25
+20%
172.7
-14%
183.74
+6%
178.43
-3%
121.54
-32%
24.39
-80%
-11.62
N/A
-10.39
+11%
-54.34
-423%
28.34
N/A
-4.55
N/A
-78.7
-1 630%
-419.37
-433%
-457.18
-9%
-472.63
-3%
-473.39
0%
-188.32
+60%
-147.57
+22%
-15.78
+89%
48.2
N/A

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.