First Time Loading...

Nissha Co Ltd
TSE:7915

Watchlist Manager
Nissha Co Ltd Logo
Nissha Co Ltd
TSE:7915
Watchlist
Price: 1 689 JPY -0.76% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

167.7B
-5%
Revenue
Growth Rates:
1 Year
-14%
3 Years
-7%
5 Years
-18%
7 Years
+46%
10 Years
+50%
-706m
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-881%
10 Years
-
-3B
-171%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
+27%
10 Years
-

Earnings Waterfall
Nissha Co Ltd

Revenue
167.7B JPY
Cost of Revenue
-135.1B JPY
Gross Profit
32.6B JPY
Operating Expenses
-33.3B JPY
Operating Income
-706m JPY
Other Expenses
-2.3B JPY
Net Income
-3B JPY

Income Statement
Nissha 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
112 187
N/A
110 922
-1%
115 568
+4%
116 762
+1%
119 517
+2%
118 775
-1%
117 865
-1%
115 137
-2%
109 492
-5%
119 796
+9%
122 975
+3%
119 960
-2%
115 196
-4%
115 802
+1%
128 505
+11%
159 169
+24%
159 518
+0%
195 832
+23%
194 938
0%
205 363
+5%
204 210
-1%
343 720
+68%
345 477
+1%
329 106
-5%
174 035
-47%
177 086
+2%
176 790
0%
176 463
0%
180 006
+2%
187 669
+4%
200 424
+7%
196 752
-2%
189 285
-4%
183 557
-3%
179 917
-2%
185 134
+3%
193 963
+5%
194 980
+1%
188 750
-3%
176 464
-7%
167 726
-5%
Gross Profit
Cost of Revenue
(96 085)
(93 898)
(95 578)
(93 992)
(94 371)
(93 713)
(91 789)
(88 515)
(84 971)
(90 581)
(93 908)
(94 576)
(94 788)
(98 885)
(109 473)
(136 180)
(133 292)
(164 435)
(165 050)
(170 056)
(166 337)
(283 164)
(285 566)
(274 226)
(149 900)
(149 384)
(146 125)
(143 326)
(143 195)
(147 700)
(154 655)
(150 673)
(144 814)
(140 769)
(138 426)
(144 047)
(151 540)
(154 613)
(151 539)
(142 706)
(135 103)
Gross Profit
16 102
N/A
17 024
+6%
19 990
+17%
22 770
+14%
25 146
+10%
25 062
0%
26 076
+4%
26 622
+2%
24 521
-8%
29 215
+19%
29 067
-1%
25 384
-13%
20 408
-20%
16 917
-17%
19 032
+13%
22 989
+21%
26 226
+14%
31 397
+20%
29 888
-5%
35 307
+18%
37 873
+7%
60 556
+60%
59 911
-1%
54 880
-8%
24 135
-56%
27 702
+15%
30 665
+11%
33 137
+8%
36 811
+11%
39 969
+9%
45 769
+15%
46 079
+1%
44 471
-3%
42 788
-4%
41 491
-3%
41 087
-1%
42 423
+3%
40 367
-5%
37 211
-8%
33 758
-9%
32 623
-3%
Operating Income
Operating Expenses
(14 932)
(15 089)
(15 156)
(15 204)
(15 772)
(16 312)
(16 845)
(17 759)
(17 780)
(19 307)
(19 907)
(19 444)
(20 480)
(20 821)
(22 125)
(24 017)
(19 948)
(26 948)
(27 879)
(28 905)
(29 061)
(51 044)
(53 376)
(48 007)
(27 797)
(23 473)
(22 012)
(45 677)
(25 995)
(26 546)
(27 070)
(27 257)
(27 960)
(28 486)
(29 510)
(30 445)
(31 695)
(32 447)
(32 730)
(32 845)
(33 329)
Selling, General & Administrative
(14 931)
(15 089)
(15 156)
(15 204)
(15 771)
(12 515)
(16 845)
(17 757)
(17 779)
(16 149)
(19 266)
(18 806)
(19 842)
(18 398)
(22 124)
(24 015)
(17 561)
(26 031)
(26 963)
(27 988)
(22 618)
(44 020)
(43 675)
(43 094)
(21 393)
(27 166)
(26 625)
(26 309)
(20 656)
(26 061)
(26 507)
(26 757)
(21 588)
(27 769)
(28 834)
(29 954)
(24 731)
(31 912)
(32 160)
(32 221)
(25 716)
Research & Development
0
0
0
0
0
(2 334)
0
0
0
(2 519)
0
0
0
(2 422)
0
0
(2 387)
0
0
0
(3 949)
0
0
0
(3 659)
0
0
0
(2 869)
0
0
0
(2 947)
0
0
0
(3 973)
0
0
0
(4 656)
Depreciation & Amortization
0
0
0
0
0
(1 462)
0
0
0
(638)
0
0
0
0
0
0
0
0
0
0
(2 585)
0
0
0
(2 620)
0
0
0
(2 474)
0
0
0
(2 626)
0
0
0
(2 443)
0
0
0
(2 628)
Other Operating Expenses
(1)
0
0
0
(1)
(1)
0
(2)
(1)
(1)
(641)
(638)
(638)
(1)
(1)
(2)
0
(917)
(916)
(917)
91
(7 024)
(9 701)
(4 913)
(125)
3 693
4 613
(19 368)
4
(485)
(563)
(500)
(799)
(717)
(676)
(491)
(548)
(535)
(570)
(624)
(329)
Operating Income
1 170
N/A
1 935
+65%
4 834
+150%
7 566
+57%
9 374
+24%
8 750
-7%
9 231
+5%
8 863
-4%
6 741
-24%
9 908
+47%
9 160
-8%
5 940
-35%
(72)
N/A
(3 904)
-5 322%
(3 093)
+21%
(1 028)
+67%
6 278
N/A
4 449
-29%
2 009
-55%
6 402
+219%
8 812
+38%
9 512
+8%
6 535
-31%
6 873
+5%
(3 662)
N/A
4 229
N/A
8 653
+105%
(12 540)
N/A
10 816
N/A
13 423
+24%
18 699
+39%
18 822
+1%
16 511
-12%
14 302
-13%
11 981
-16%
10 642
-11%
10 728
+1%
7 920
-26%
4 481
-43%
913
-80%
(706)
N/A
Pre-Tax Income
Interest Income Expense
4 721
2 925
1 643
2 581
3 802
3 641
4 289
2 453
(192)
(1 204)
(3 706)
(3 694)
(2 188)
(900)
1 000
2 101
1 498
(400)
(60)
183
(986)
461
5
(1 027)
(284)
(220)
(154)
(56)
(1 136)
1 053
1 387
1 638
3 052
2 667
5 000
5 892
3 364
1 641
574
(179)
561
Non-Reccuring Items
(77)
(211)
(211)
(611)
(731)
(1 377)
(1 527)
(1 178)
(1 094)
(648)
(866)
(730)
(888)
(897)
(496)
(633)
(417)
(368)
(426)
(371)
(1 447)
(1 756)
0
0
(12 636)
(16 142)
(18 867)
0
(2 637)
(2 367)
307
243
(15)
(101)
(157)
11
(1 713)
(1 546)
(1 146)
(1 313)
(2 609)
Gain/Loss on Disposition of Assets
12
178
105
77
(42)
(357)
(376)
(312)
(241)
(65)
(61)
(196)
(239)
(319)
(331)
(245)
(54)
399
181
44
0
192
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
324
218
222
49
104
80
45
87
(104)
(62)
(6)
8
(110)
(62)
(123)
18
81
91
178
(12)
155
561
628
(52)
0
0
(1)
(4)
0
0
0
(49)
0
0
0
(6)
2
3
3
(8)
Pre-Tax Income
5 826
N/A
5 151
-12%
6 589
+28%
9 835
+49%
12 452
+27%
10 761
-14%
11 697
+9%
9 871
-16%
5 301
-46%
7 887
+49%
4 465
-43%
1 314
-71%
(3 379)
N/A
(6 130)
-81%
(2 982)
+51%
72
N/A
7 323
+10 071%
4 161
-43%
1 795
-57%
6 436
+259%
6 367
-1%
8 564
+35%
7 101
-17%
6 474
-9%
(16 634)
N/A
(12 134)
+27%
(10 369)
+15%
(12 597)
-21%
7 039
N/A
12 110
+72%
20 394
+68%
20 703
+2%
19 499
-6%
16 868
-13%
16 824
0%
16 545
-2%
12 373
-25%
8 017
-35%
3 912
-51%
(576)
N/A
(2 762)
-380%
Net Income
Tax Provision
(889)
(1 185)
(884)
(1 070)
(1 550)
482
573
418
1 121
(990)
(1 312)
(858)
(710)
(1 299)
(1 331)
(1 492)
(594)
(1 030)
(1 269)
(1 104)
(2 113)
(3 543)
(2 960)
(3 549)
(588)
(438)
712
531
22
(536)
(2 505)
(2 477)
(3 658)
(3 165)
(3 680)
(3 401)
(2 253)
(1 966)
(900)
(552)
(252)
Income from Continuing Operations
4 937
3 966
5 705
8 765
10 902
11 243
12 270
10 289
6 422
6 897
3 153
456
(4 089)
(7 429)
(4 313)
(1 420)
6 729
3 131
526
5 332
4 254
5 021
4 141
2 925
(17 222)
(12 572)
(9 657)
(12 066)
7 061
11 574
17 889
18 226
15 841
13 703
13 144
13 144
10 120
6 051
3 012
(1 128)
(3 014)
Income to Minority Interest
2
2
1
1
1
1
0
0
0
0
11
12
10
21
23
25
5
(8)
8
16
269
307
489
238
39
(34)
(245)
(4)
0
4
7
13
18
17
18
14
21
25
25
27
25
Net Income (Common)
4 938
N/A
3 967
-20%
5 706
+44%
8 766
+54%
10 902
+24%
11 245
+3%
12 271
+9%
10 289
-16%
6 423
-38%
6 896
+7%
3 163
-54%
468
-85%
(4 079)
N/A
(7 408)
-82%
(4 290)
+42%
(1 395)
+67%
6 734
N/A
3 122
-54%
534
-83%
5 349
+902%
4 523
-15%
5 328
+18%
4 628
-13%
3 159
-32%
(17 183)
N/A
(12 608)
+27%
(9 903)
+21%
(12 070)
-22%
7 061
N/A
11 578
+64%
17 896
+55%
18 239
+2%
15 859
-13%
13 720
-13%
13 161
-4%
13 158
0%
10 140
-23%
6 074
-40%
3 035
-50%
(1 104)
N/A
(2 988)
-171%
EPS (Diluted)
114.83
N/A
92.25
-20%
132.69
+44%
203.86
+54%
253.53
+24%
261.51
+3%
285.37
+9%
239.27
-16%
149.37
-38%
158.42
+6%
73.55
-54%
10.88
-85%
-92.7
N/A
-169.08
-82%
-91.27
+46%
-22.14
+76%
129.36
N/A
61.21
-53%
10.68
-83%
99.05
+827%
87.53
-12%
106.74
+22%
92.72
-13%
61.7
-33%
-344.27
N/A
-246.21
+28%
-198.25
+19%
-235.43
-19%
137.78
N/A
232.14
+68%
359.52
+55%
366.3
+2%
317.15
-13%
275.39
-13%
264.08
-4%
263.94
0%
203.64
-23%
123.74
-39%
62.17
-50%
-22.6
N/A
-61.12
-170%

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 131,700+ 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.