First Time Loading...

Net One Systems Co Ltd
TSE:7518

Watchlist Manager
Net One Systems Co Ltd Logo
Net One Systems Co Ltd
TSE:7518
Watchlist
Price: 2 649 JPY 1.05% Market Closed
Updated: Apr 24, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

213B
+1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+10%
5 Years
+23%
7 Years
+41%
10 Years
+51%
19.7B
+6%
Operating Income
Growth Rates:
1 Year
-8%
3 Years
+6%
5 Years
+65%
7 Years
+453%
10 Years
+627%
12.7B
-6%
Net Income
Growth Rates:
1 Year
-19%
3 Years
+6%
5 Years
+80%
7 Years
+498%
10 Years
+2 173%

Earnings Waterfall
Net One Systems Co Ltd

Revenue
213B JPY
Cost of Revenue
-160.2B JPY
Gross Profit
52.8B JPY
Operating Expenses
-33.1B JPY
Operating Income
19.7B JPY
Other Expenses
-7B JPY
Net Income
12.7B JPY

Income Statement
Net One Systems 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
141 201
N/A
142 427
+1%
138 728
-3%
137 981
-1%
139 353
+1%
141 529
+2%
146 655
+4%
147 121
+0%
143 505
-2%
140 170
-2%
145 455
+4%
148 800
+2%
151 417
+2%
153 124
+1%
157 555
+3%
161 393
+2%
166 079
+3%
153 346
-8%
164 731
+7%
171 009
+4%
173 036
+1%
174 825
+1%
180 193
+3%
179 790
0%
181 765
+1%
186 353
+3%
187 287
+1%
186 427
0%
194 471
+4%
202 122
+4%
202 463
+0%
197 587
-2%
192 982
-2%
188 520
-2%
188 185
0%
203 398
+8%
206 212
+1%
209 680
+2%
215 757
+3%
210 029
-3%
212 994
+1%
Gross Profit
Cost of Revenue
(109 724)
(110 728)
(108 150)
(107 333)
(107 597)
(109 250)
(113 954)
(114 934)
(113 124)
(111 155)
(115 722)
(118 339)
(119 327)
(118 281)
(121 433)
(123 806)
(127 488)
(116 831)
(125 410)
(129 596)
(130 249)
(131 619)
(135 560)
(134 140)
(134 950)
(137 399)
(137 329)
(136 233)
(142 084)
(146 209)
(145 905)
(142 669)
(139 347)
(136 734)
(137 319)
(150 721)
(154 043)
(159 312)
(165 166)
(159 341)
(160 179)
Gross Profit
31 477
N/A
31 699
+1%
30 578
-4%
30 648
+0%
31 756
+4%
32 279
+2%
32 701
+1%
32 187
-2%
30 381
-6%
29 015
-4%
29 733
+2%
30 461
+2%
32 090
+5%
34 843
+9%
36 122
+4%
37 587
+4%
38 591
+3%
36 515
-5%
39 321
+8%
41 413
+5%
42 787
+3%
43 206
+1%
44 633
+3%
45 650
+2%
46 815
+3%
48 954
+5%
49 958
+2%
50 194
+0%
52 387
+4%
55 913
+7%
56 558
+1%
54 918
-3%
53 635
-2%
51 786
-3%
50 866
-2%
52 677
+4%
52 169
-1%
50 368
-3%
50 591
+0%
50 688
+0%
52 815
+4%
Operating Income
Operating Expenses
(28 766)
(28 557)
(28 681)
(27 524)
(27 391)
(28 158)
(27 501)
(28 017)
(27 757)
(27 392)
(27 188)
(27 637)
(28 528)
(29 475)
(29 688)
(29 825)
(29 846)
(29 590)
(29 983)
(30 548)
(30 870)
(31 397)
(31 875)
(31 794)
(31 985)
(32 455)
(32 483)
(33 194)
(33 808)
(36 240)
(37 445)
(37 392)
(37 520)
(34 996)
(33 981)
(32 086)
(30 625)
(29 733)
(31 047)
(32 028)
(33 100)
Selling, General & Administrative
(28 763)
(25 021)
(28 679)
(27 523)
(27 391)
(24 405)
(27 501)
(28 016)
(27 757)
(23 496)
(27 188)
(27 636)
(28 527)
(26 081)
(29 686)
(29 825)
(29 845)
(26 369)
(29 982)
(30 546)
(30 869)
(27 042)
(31 874)
(31 793)
(31 984)
(27 870)
(32 481)
(33 193)
(33 806)
(31 200)
(37 445)
(37 389)
(37 519)
(30 554)
(33 376)
(32 087)
(30 625)
(25 907)
(31 046)
(32 025)
(33 098)
Research & Development
0
(2 064)
0
0
0
(2 573)
0
0
0
(2 845)
0
0
0
(2 213)
0
0
0
(1 905)
0
0
0
(3 023)
0
0
0
(3 004)
0
0
0
(3 410)
0
0
0
(3 250)
0
0
0
(3 068)
0
0
0
Depreciation & Amortization
0
(1 471)
0
0
0
(1 179)
0
0
0
(1 050)
0
0
0
(1 181)
0
0
0
(1 316)
0
0
0
(1 332)
0
0
0
(1 579)
0
0
0
(1 629)
0
0
0
(1 191)
0
0
0
(756)
0
0
0
Other Operating Expenses
(3)
(1)
(2)
(1)
0
(1)
0
0
0
(1)
0
(1)
(1)
0
(2)
0
(1)
0
(1)
(2)
(1)
0
(1)
(1)
0
(2)
(2)
(1)
(2)
(1)
0
(3)
(1)
(1)
(605)
1
0
(2)
0
(3)
(2)
Operating Income
2 711
N/A
3 142
+16%
1 897
-40%
3 124
+65%
4 365
+40%
4 121
-6%
5 200
+26%
4 170
-20%
2 624
-37%
1 623
-38%
2 545
+57%
2 824
+11%
3 562
+26%
5 368
+51%
6 434
+20%
7 762
+21%
8 745
+13%
6 925
-21%
9 338
+35%
10 865
+16%
11 917
+10%
11 809
-1%
12 758
+8%
13 856
+9%
14 830
+7%
16 499
+11%
17 475
+6%
17 000
-3%
18 579
+9%
19 673
+6%
19 113
-3%
17 526
-8%
16 115
-8%
16 790
+4%
16 885
+1%
20 591
+22%
21 544
+5%
20 635
-4%
19 544
-5%
18 660
-5%
19 715
+6%
Pre-Tax Income
Interest Income Expense
63
35
10
29
(54)
(9)
(75)
(98)
(40)
86
(63)
(86)
(188)
(159)
(168)
(158)
(40)
6
(51)
4
26
(13)
58
(12)
(102)
47
(45)
26
87
(247)
(231)
(268)
(365)
(197)
35
34
(477)
(61)
(544)
(476)
(108)
Non-Reccuring Items
(1 437)
(1 055)
(131)
(40)
(50)
(557)
(42)
(44)
(38)
(858)
(23)
(23)
(19)
(2 346)
(37)
(37)
(53)
122
(39)
(193)
(1 245)
(724)
(2 358)
(2 208)
(1 137)
(1 348)
(97)
(92)
(92)
(14)
(16)
(13)
(611)
(605)
0
(606)
(8)
(414)
(417)
(416)
(423)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110
0
0
0
Total Other Income
410
377
424
405
128
2
85
107
199
176
259
232
205
112
167
193
221
173
264
221
232
240
265
159
174
(159)
(95)
(335)
(1 600)
(1 219)
(1 128)
(662)
442
331
211
112
227
96
225
108
4
Pre-Tax Income
1 745
N/A
2 497
+43%
2 200
-12%
3 518
+60%
4 389
+25%
3 557
-19%
5 168
+45%
4 135
-20%
2 745
-34%
1 027
-63%
2 718
+165%
2 947
+8%
3 560
+21%
2 975
-16%
6 396
+115%
7 760
+21%
8 873
+14%
7 226
-19%
9 512
+32%
10 897
+15%
10 930
+0%
11 312
+3%
10 723
-5%
11 795
+10%
13 765
+17%
15 039
+9%
17 238
+15%
16 599
-4%
16 974
+2%
18 193
+7%
17 738
-3%
16 583
-7%
15 581
-6%
16 319
+5%
17 131
+5%
20 131
+18%
21 286
+6%
20 366
-4%
18 808
-8%
17 876
-5%
19 188
+7%
Net Income
Tax Provision
(1 114)
(1 414)
(1 237)
(1 562)
(1 824)
(1 741)
(2 086)
(1 803)
(1 274)
(1 151)
(1 177)
(1 216)
(1 437)
(1 899)
(2 067)
(2 495)
(2 851)
(2 675)
(3 044)
(3 476)
(3 877)
(4 156)
(4 364)
(4 860)
(5 120)
(5 241)
(5 340)
(4 944)
(4 989)
(5 875)
(5 737)
(5 400)
(5 352)
(5 142)
(6 054)
(7 103)
(5 524)
(5 859)
(4 773)
(4 386)
(6 492)
Income from Continuing Operations
631
1 083
963
1 956
2 565
1 816
3 082
2 332
1 471
(124)
1 541
1 731
2 123
1 076
4 329
5 265
6 022
4 551
6 468
7 421
7 053
7 156
6 359
6 935
8 645
9 798
11 898
11 655
11 985
12 318
12 001
11 183
10 229
11 177
11 077
13 028
15 762
14 507
14 035
13 490
12 696
Income to Minority Interest
(73)
(99)
0
(67)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
15
19
22
19
11
3
3
15
59
49
30
(16)
(53)
(47)
0
0
0
Net Income (Common)
558
N/A
983
+76%
890
-9%
1 887
+112%
2 537
+34%
1 816
-28%
3 080
+70%
2 332
-24%
1 470
-37%
(124)
N/A
1 541
N/A
1 729
+12%
2 123
+23%
1 075
-49%
4 326
+302%
5 264
+22%
6 021
+14%
4 551
-24%
6 469
+42%
7 422
+15%
7 052
-5%
7 155
+1%
6 358
-11%
6 936
+9%
8 660
+25%
9 817
+13%
11 920
+21%
11 673
-2%
11 997
+3%
12 321
+3%
12 004
-3%
11 199
-7%
10 287
-8%
11 225
+9%
11 105
-1%
13 010
+17%
15 707
+21%
14 458
-8%
14 002
-3%
13 493
-4%
12 686
-6%
EPS (Diluted)
6.48
N/A
11.43
+76%
10.47
-8%
22.18
+112%
29.84
+35%
21.45
-28%
36.23
+69%
27.43
-24%
17.29
-37%
-1.47
N/A
18.12
N/A
20.34
+12%
24.97
+23%
12.68
-49%
50.89
+301%
61.92
+22%
70.83
+14%
53.65
-24%
76.1
+42%
87.43
+15%
83.19
-5%
84.3
+1%
74.91
-11%
81.5
+9%
101.99
+25%
115.63
+13%
140.35
+21%
137.42
-2%
141.31
+3%
145.08
+3%
141.35
-3%
131.94
-7%
123.8
-6%
133.97
+8%
135.04
+1%
158.14
+17%
190.9
+21%
175.75
-8%
170.19
-3%
164.72
-3%
158.73
-4%

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 131,000+ 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.