Nissin Shoji Co Ltd
TSE:7490
Nissin Shoji Co Ltd
TSE:7490
Price:
897 JPY
-0.22%
Updated:
Apr 29, 2024
Income Statement
Earnings Waterfall
Nissin Shoji Co Ltd
Nissin Shoji Co Ltd
|
Revenue
|
39.4B
JPY
|
|
Cost of Revenue
|
-32B
JPY
|
|
Gross Profit
|
7.4B
JPY
|
|
Operating Expenses
|
-6.8B
JPY
|
|
Operating Income
|
595.8m
JPY
|
|
Other Expenses
|
-302.2m
JPY
|
|
Net Income
|
293.6m
JPY
|
Income Statement
Nissin Shoji Co Ltd
Nissin Shoji Co Ltd
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 |
73 866
N/A
|
76 251
+3%
|
76 052
0%
|
75 462
-1%
|
74 923
-1%
|
69 739
-7%
|
68 874
-1%
|
66 646
-3%
|
63 373
-5%
|
60 996
-4%
|
57 455
-6%
|
54 643
-5%
|
53 358
-2%
|
54 618
+2%
|
56 307
+3%
|
57 348
+2%
|
58 626
+2%
|
60 038
+2%
|
61 237
+2%
|
64 373
+5%
|
65 629
+2%
|
64 976
-1%
|
64 827
0%
|
63 114
-3%
|
62 054
-2%
|
61 996
0%
|
57 845
-7%
|
55 777
-4%
|
54 218
-3%
|
53 692
-1%
|
50 787
-5%
|
46 181
-9%
|
42 034
-9%
|
36 466
-13%
|
38 049
+4%
|
38 534
+1%
|
38 485
0%
|
38 897
+1%
|
38 130
-2%
|
39 077
+2%
|
39 396
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67 550)
|
(69 767)
|
(69 604)
|
(69 088)
|
(68 342)
|
(63 142)
|
(62 062)
|
(59 712)
|
(56 534)
|
(54 144)
|
(50 849)
|
(48 155)
|
(46 944)
|
(48 342)
|
(49 813)
|
(50 874)
|
(52 151)
|
(53 427)
|
(54 628)
|
(57 532)
|
(58 531)
|
(57 819)
|
(57 500)
|
(55 688)
|
(54 748)
|
(54 550)
|
(50 209)
|
(48 071)
|
(46 326)
|
(45 952)
|
(43 167)
|
(38 648)
|
(34 624)
|
(29 154)
|
(30 742)
|
(31 092)
|
(31 067)
|
(31 395)
|
(30 729)
|
(31 725)
|
(31 963)
|
|
| Gross Profit |
6 315
N/A
|
6 484
+3%
|
6 448
-1%
|
6 374
-1%
|
6 581
+3%
|
6 597
+0%
|
6 812
+3%
|
6 934
+2%
|
6 839
-1%
|
6 852
+0%
|
6 607
-4%
|
6 489
-2%
|
6 416
-1%
|
6 275
-2%
|
6 496
+4%
|
6 476
0%
|
6 476
N/A
|
6 611
+2%
|
6 609
0%
|
6 841
+4%
|
7 098
+4%
|
7 156
+1%
|
7 327
+2%
|
7 426
+1%
|
7 305
-2%
|
7 446
+2%
|
7 636
+3%
|
7 707
+1%
|
7 892
+2%
|
7 740
-2%
|
7 620
-2%
|
7 533
-1%
|
7 410
-2%
|
7 312
-1%
|
7 307
0%
|
7 442
+2%
|
7 418
0%
|
7 502
+1%
|
7 401
-1%
|
7 352
-1%
|
7 432
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 229)
|
(6 302)
|
(6 267)
|
(6 329)
|
(6 362)
|
(6 366)
|
(6 402)
|
(6 359)
|
(6 376)
|
(6 474)
|
(6 512)
|
(6 429)
|
(6 414)
|
(6 357)
|
(6 648)
|
(6 491)
|
(6 564)
|
(6 604)
|
(6 678)
|
(6 693)
|
(6 776)
|
(6 845)
|
(6 954)
|
(7 025)
|
(7 074)
|
(7 140)
|
(7 045)
|
(7 030)
|
(7 005)
|
(7 039)
|
(7 427)
|
(7 144)
|
(7 033)
|
(6 884)
|
(6 762)
|
(6 698)
|
(6 788)
|
(6 862)
|
(6 869)
|
(6 894)
|
(6 836)
|
|
| Selling, General & Administrative |
(6 227)
|
(6 302)
|
(6 266)
|
(6 329)
|
(6 363)
|
(6 366)
|
(6 400)
|
(6 359)
|
(6 376)
|
(6 474)
|
(6 443)
|
(6 429)
|
(6 414)
|
(6 357)
|
(6 412)
|
(6 491)
|
(6 564)
|
(6 604)
|
(6 645)
|
(6 691)
|
(6 774)
|
(6 845)
|
(6 953)
|
(7 025)
|
(7 074)
|
(7 140)
|
(7 045)
|
(7 030)
|
(7 005)
|
(7 039)
|
(7 151)
|
(7 144)
|
(7 033)
|
(6 884)
|
(6 762)
|
(6 698)
|
(6 788)
|
(6 862)
|
(6 869)
|
(6 894)
|
(6 836)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(69)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
(0)
|
(33)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(276)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
86
N/A
|
182
+112%
|
181
-1%
|
45
-75%
|
219
+387%
|
230
+5%
|
410
+78%
|
575
+40%
|
463
-19%
|
378
-18%
|
94
-75%
|
59
-37%
|
0
N/A
|
(81)
N/A
|
(153)
-88%
|
(17)
+89%
|
(89)
-424%
|
7
N/A
|
(68)
N/A
|
150
N/A
|
324
+116%
|
312
-4%
|
373
+20%
|
401
+8%
|
231
-42%
|
306
+32%
|
591
+93%
|
677
+15%
|
887
+31%
|
702
-21%
|
193
-72%
|
389
+101%
|
377
-3%
|
428
+13%
|
545
+27%
|
744
+37%
|
630
-15%
|
640
+2%
|
532
-17%
|
458
-14%
|
596
+30%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
94
|
91
|
89
|
92
|
97
|
155
|
103
|
100
|
102
|
101
|
93
|
89
|
169
|
225
|
217
|
214
|
135
|
74
|
72
|
53
|
36
|
17
|
55
|
47
|
50
|
72
|
28
|
28
|
32
|
(2)
|
15
|
9
|
20
|
50
|
136
|
118
|
113
|
121
|
73
|
130
|
92
|
|
| Non-Reccuring Items |
(93)
|
(74)
|
(67)
|
(65)
|
(65)
|
(61)
|
0
|
(7)
|
(7)
|
(77)
|
0
|
(56)
|
(180)
|
(235)
|
0
|
(246)
|
(122)
|
(33)
|
0
|
(52)
|
(52)
|
(77)
|
(84)
|
(53)
|
(73)
|
(221)
|
(243)
|
(288)
|
(268)
|
(305)
|
0
|
(229)
|
(229)
|
(103)
|
(164)
|
(173)
|
(189)
|
(368)
|
(309)
|
(237)
|
(250)
|
|
| Gain/Loss on Disposition of Assets |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
101
|
98
|
98
|
0
|
1 569
|
0
|
1 546
|
0
|
131
|
131
|
191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
113
|
108
|
113
|
122
|
121
|
117
|
115
|
115
|
102
|
110
|
102
|
88
|
105
|
82
|
94
|
70
|
74
|
113
|
113
|
138
|
150
|
138
|
170
|
156
|
146
|
152
|
260
|
162
|
1 742
|
171
|
1 744
|
212
|
207
|
230
|
384
|
251
|
256
|
193
|
199
|
205
|
184
|
|
| Pre-Tax Income |
202
N/A
|
310
+53%
|
317
+2%
|
193
-39%
|
371
+92%
|
442
+19%
|
627
+42%
|
783
+25%
|
660
-16%
|
512
-22%
|
289
-44%
|
181
-37%
|
95
-48%
|
(9)
N/A
|
159
N/A
|
21
-87%
|
(3)
N/A
|
161
N/A
|
115
-29%
|
287
+150%
|
457
+59%
|
416
-9%
|
514
+24%
|
652
+27%
|
453
-30%
|
407
-10%
|
635
+56%
|
2 148
+238%
|
2 394
+11%
|
2 112
-12%
|
1 953
-8%
|
513
-74%
|
507
-1%
|
796
+57%
|
901
+13%
|
940
+4%
|
809
-14%
|
587
-28%
|
496
-15%
|
557
+12%
|
622
+12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(110)
|
(165)
|
(170)
|
(125)
|
(180)
|
(230)
|
(298)
|
(349)
|
(309)
|
(246)
|
(183)
|
(146)
|
(125)
|
(79)
|
(134)
|
(95)
|
(78)
|
(119)
|
(107)
|
(155)
|
(204)
|
(187)
|
(183)
|
(195)
|
(142)
|
(161)
|
(267)
|
(751)
|
(819)
|
(732)
|
(687)
|
(256)
|
(233)
|
(305)
|
(339)
|
(365)
|
(328)
|
(285)
|
(257)
|
(228)
|
(280)
|
|
| Income from Continuing Operations |
91
|
144
|
148
|
70
|
192
|
212
|
330
|
434
|
350
|
266
|
105
|
34
|
(30)
|
(88)
|
25
|
(74)
|
(80)
|
42
|
10
|
134
|
254
|
229
|
331
|
457
|
311
|
246
|
368
|
1 397
|
1 575
|
1 380
|
1 266
|
257
|
274
|
491
|
562
|
575
|
481
|
302
|
239
|
329
|
342
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
20
|
22
|
34
|
20
|
24
|
26
|
17
|
19
|
24
|
12
|
8
|
2
|
(35)
|
(34)
|
(27)
|
(23)
|
(14)
|
(14)
|
(21)
|
(47)
|
(44)
|
(43)
|
(41)
|
(0)
|
(2)
|
(3)
|
2
|
(15)
|
(11)
|
(42)
|
(49)
|
|
| Net Income (Common) |
91
N/A
|
144
+58%
|
148
+3%
|
70
-53%
|
192
+174%
|
212
+11%
|
330
+55%
|
434
+32%
|
350
-19%
|
283
-19%
|
125
-56%
|
55
-56%
|
3
-95%
|
(68)
N/A
|
48
N/A
|
(47)
N/A
|
(62)
-32%
|
62
N/A
|
36
-42%
|
148
+311%
|
264
+78%
|
231
-12%
|
297
+29%
|
423
+42%
|
284
-33%
|
223
-22%
|
354
+58%
|
1 383
+291%
|
1 553
+12%
|
1 333
-14%
|
1 222
-8%
|
214
-83%
|
233
+9%
|
490
+111%
|
560
+14%
|
572
+2%
|
483
-16%
|
287
-41%
|
228
-21%
|
287
+26%
|
294
+2%
|
|
| EPS (Diluted) |
13
N/A
|
20.57
+58%
|
21.14
+3%
|
10
-53%
|
27.42
+174%
|
31.56
+15%
|
47.14
+49%
|
62
+32%
|
50
-19%
|
42.02
-16%
|
17.85
-58%
|
7.85
-56%
|
0.42
-95%
|
-10.11
N/A
|
6.85
N/A
|
-6.71
N/A
|
-8.85
-32%
|
9.16
N/A
|
5.14
-44%
|
21.14
+311%
|
39.22
+86%
|
34.34
-12%
|
44.16
+29%
|
62.88
+42%
|
42.29
-33%
|
33.19
-22%
|
52.59
+58%
|
205.57
+291%
|
230.93
+12%
|
198.16
-14%
|
181.96
-8%
|
32.02
-82%
|
34.84
+9%
|
73.34
+111%
|
83.88
+14%
|
85.68
+2%
|
72.38
-16%
|
42.96
-41%
|
34.12
-21%
|
42.92
+26%
|
43.98
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
