First Time Loading...
N

Nishimatsuya Chain Co Ltd
TSE:7545

Watchlist Manager
Nishimatsuya Chain Co Ltd
TSE:7545
Watchlist
Price: 2 203 JPY 0.14% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.2B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+11%
5 Years
+28%
7 Years
+30%
10 Years
+39%
11.9B
+4%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
-1%
5 Years
+231%
7 Years
+52%
10 Years
+124%
8.2B
+1%
Net Income
Growth Rates:
1 Year
+7%
3 Years
-1%
5 Years
+276%
7 Years
+60%
10 Years
+174%

Earnings Waterfall
Nishimatsuya Chain Co Ltd

Revenue
177.2B JPY
Cost of Revenue
-115.7B JPY
Gross Profit
61.5B JPY
Operating Expenses
-49.5B JPY
Operating Income
11.9B JPY
Other Expenses
-3.7B JPY
Net Income
8.2B JPY

Income Statement
Nishimatsuya Chain Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024
Revenue
Revenue
127 677
N/A
129 767
+2%
128 932
-1%
128 473
0%
128 526
+0%
129 581
+1%
130 303
+1%
131 224
+1%
132 810
+1%
133 894
+1%
135 726
+1%
136 547
+1%
136 273
0%
135 871
0%
136 744
+1%
136 935
+0%
137 309
+0%
138 328
+1%
137 820
0%
137 116
-1%
138 167
+1%
139 202
+1%
140 369
+1%
141 239
+1%
142 954
+1%
146 128
+2%
152 013
+4%
157 415
+4%
159 418
+1%
160 983
+1%
159 689
-1%
161 170
+1%
163 016
+1%
165 747
+2%
166 812
+1%
168 551
+1%
169 524
+1%
171 315
+1%
173 519
+1%
175 270
+1%
177 188
+1%
Gross Profit
Cost of Revenue
(81 239)
(83 017)
(82 291)
(81 605)
(81 727)
(82 120)
(83 171)
(83 910)
(85 176)
(85 320)
(85 990)
(85 640)
(85 082)
(84 181)
(84 763)
(84 861)
(85 099)
(85 489)
(85 645)
(86 303)
(88 120)
(89 528)
(90 467)
(91 838)
(93 178)
(95 497)
(98 598)
(100 639)
(100 879)
(101 554)
(101 002)
(102 476)
(103 682)
(105 598)
(106 612)
(108 863)
(110 465)
(112 374)
(113 878)
(114 580)
(115 720)
Gross Profit
46 437
N/A
46 750
+1%
46 641
0%
46 868
+0%
46 799
0%
47 461
+1%
47 132
-1%
47 314
+0%
47 634
+1%
48 574
+2%
49 736
+2%
50 907
+2%
51 191
+1%
51 690
+1%
51 981
+1%
52 074
+0%
52 210
+0%
52 839
+1%
52 175
-1%
50 813
-3%
50 047
-2%
49 674
-1%
49 902
+0%
49 401
-1%
49 776
+1%
50 631
+2%
53 415
+5%
56 776
+6%
58 539
+3%
59 429
+2%
58 687
-1%
58 694
+0%
59 334
+1%
60 149
+1%
60 200
+0%
59 688
-1%
59 059
-1%
58 941
0%
59 641
+1%
60 690
+2%
61 468
+1%
Operating Income
Operating Expenses
(41 112)
(41 473)
(41 406)
(41 623)
(41 487)
(41 564)
(41 583)
(41 431)
(41 724)
(41 950)
(42 234)
(42 608)
(43 320)
(44 111)
(44 794)
(45 272)
(45 353)
(45 397)
(45 614)
(45 939)
(46 445)
(46 803)
(47 200)
(47 603)
(47 868)
(47 574)
(47 287)
(46 873)
(46 445)
(46 399)
(46 592)
(46 799)
(47 075)
(47 587)
(47 692)
(47 881)
(48 126)
(48 273)
(48 665)
(49 189)
(49 542)
Selling, General & Administrative
(41 111)
(41 469)
(41 402)
(41 618)
(40 578)
(41 562)
(41 582)
(41 431)
(40 832)
(41 950)
(42 233)
(42 605)
(42 464)
(44 108)
(44 793)
(45 272)
(44 230)
(45 397)
(45 613)
(45 938)
(45 139)
(46 803)
(47 199)
(47 603)
(46 522)
(47 573)
(47 286)
(46 871)
(45 068)
(46 398)
(46 591)
(46 798)
(45 678)
(47 586)
(47 691)
(47 880)
(46 760)
(48 273)
(48 664)
(49 187)
(49 541)
Depreciation & Amortization
0
(3)
0
0
(908)
0
0
0
(891)
0
0
0
(854)
0
0
0
(1 123)
0
0
0
(1 305)
0
0
0
(1 345)
0
0
0
(1 376)
0
0
0
(1 396)
0
0
0
(1 365)
0
0
0
0
Other Operating Expenses
0
(1)
(4)
(5)
0
(2)
(1)
0
(1)
0
(1)
(3)
(2)
(3)
(1)
0
0
0
(1)
(1)
(1)
0
(1)
0
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
(2)
(1)
Operating Income
5 326
N/A
5 277
-1%
5 235
-1%
5 245
+0%
5 312
+1%
5 897
+11%
5 549
-6%
5 883
+6%
5 910
+0%
6 624
+12%
7 502
+13%
8 299
+11%
7 871
-5%
7 579
-4%
7 187
-5%
6 802
-5%
6 857
+1%
7 442
+9%
6 561
-12%
4 874
-26%
3 602
-26%
2 871
-20%
2 702
-6%
1 798
-33%
1 908
+6%
3 057
+60%
6 128
+100%
9 903
+62%
12 094
+22%
13 030
+8%
12 095
-7%
11 895
-2%
12 259
+3%
12 562
+2%
12 508
0%
11 807
-6%
10 933
-7%
10 668
-2%
10 976
+3%
11 501
+5%
11 926
+4%
Pre-Tax Income
Interest Income Expense
123
121
120
118
121
112
108
108
114
98
98
93
105
89
87
86
106
103
75
82
149
48
106
71
161
41
(9)
(3)
87
78
162
183
258
398
494
506
318
246
284
351
453
Non-Reccuring Items
(264)
(264)
102
85
86
78
(143)
(90)
(102)
(114)
(146)
(140)
(123)
(111)
(66)
(34)
(37)
(33)
(70)
(112)
(212)
(256)
(321)
(303)
(246)
(237)
(20)
(8)
(27)
5
(107)
(123)
(75)
(100)
(357)
(349)
(120)
(118)
96
73
(197)
Total Other Income
133
126
102
85
79
90
99
103
82
84
91
90
71
93
92
110
167
189
268
294
184
325
267
301
279
326
378
321
193
357
338
412
335
306
247
205
337
246
255
239
208
Pre-Tax Income
5 317
N/A
5 259
-1%
5 559
+6%
5 533
0%
5 598
+1%
6 177
+10%
5 613
-9%
6 004
+7%
6 004
N/A
6 692
+11%
7 545
+13%
8 342
+11%
7 924
-5%
7 650
-3%
7 300
-5%
6 964
-5%
7 093
+2%
7 701
+9%
6 834
-11%
5 138
-25%
3 723
-28%
2 988
-20%
2 754
-8%
1 867
-32%
2 102
+13%
3 187
+52%
6 477
+103%
10 213
+58%
12 347
+21%
13 470
+9%
12 488
-7%
12 367
-1%
12 777
+3%
13 166
+3%
12 892
-2%
12 169
-6%
11 468
-6%
11 042
-4%
11 611
+5%
12 164
+5%
12 390
+2%
Net Income
Tax Provision
(2 325)
(2 292)
(2 315)
(2 317)
(2 343)
(2 499)
(2 297)
(2 280)
(2 206)
(2 395)
(2 707)
(2 952)
(2 805)
(2 599)
(2 443)
(2 254)
(2 332)
(2 584)
(2 389)
(1 915)
(1 542)
(1 318)
(1 246)
(977)
(1 025)
(1 357)
(2 301)
(3 430)
(4 070)
(4 425)
(4 187)
(4 143)
(4 279)
(4 372)
(4 256)
(4 040)
(3 828)
(3 701)
(3 860)
(4 044)
(4 188)
Income from Continuing Operations
2 992
2 967
3 244
3 216
3 255
3 678
3 316
3 724
3 798
4 297
4 838
5 390
5 119
5 051
4 857
4 710
4 761
5 117
4 445
3 223
2 181
1 670
1 508
890
1 077
1 830
4 176
6 783
8 277
9 045
8 301
8 224
8 498
8 794
8 636
8 129
7 640
7 341
7 751
8 120
8 202
Net Income (Common)
2 992
N/A
2 967
-1%
3 243
+9%
3 216
-1%
3 255
+1%
3 677
+13%
3 317
-10%
3 724
+12%
3 797
+2%
4 296
+13%
4 836
+13%
5 388
+11%
5 118
-5%
5 051
-1%
4 857
-4%
4 710
-3%
4 761
+1%
5 117
+7%
4 444
-13%
3 223
-27%
2 181
-32%
1 669
-23%
1 509
-10%
889
-41%
1 077
+21%
1 831
+70%
4 175
+128%
6 783
+62%
8 276
+22%
9 044
+9%
8 301
-8%
8 223
-1%
8 498
+3%
8 793
+3%
8 635
-2%
8 130
-6%
7 640
-6%
7 341
-4%
7 752
+6%
8 119
+5%
8 202
+1%
EPS (Diluted)
45.33
N/A
44.95
-1%
49.13
+9%
48.72
-1%
49.32
+1%
56.56
+15%
51.03
-10%
57.29
+12%
58.25
+2%
66.1
+13%
74.4
+13%
82.89
+11%
78.87
-5%
77.7
-1%
75.89
-2%
73.59
-3%
73.96
+1%
79.95
+8%
69.43
-13%
50.5
-27%
34.18
-32%
26.65
-22%
24.27
-9%
14.31
-41%
17.3
+21%
29.49
+70%
67.24
+128%
109.15
+62%
133.21
+22%
146.38
+10%
135.49
-7%
134.79
-1%
138.78
+3%
145.01
+4%
142.28
-2%
134.75
-5%
126.34
-6%
121.97
-3%
128.84
+6%
135.1
+5%
136.31
+1%

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 132,000+ 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.