First Time Loading...

Nichiha Corp
TSE:7943

Watchlist Manager
Nichiha Corp Logo
Nichiha Corp
TSE:7943
Watchlist
Price: 3 630 JPY 0.69% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

142.2B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+18%
5 Years
+21%
7 Years
+23%
10 Years
+28%
11B
+9%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-7%
5 Years
-12%
7 Years
-10%
10 Years
+24%
8.1B
+7%
Net Income
Growth Rates:
1 Year
-5%
3 Years
-10%
5 Years
-23%
7 Years
0%
10 Years
+36%

Earnings Waterfall
Nichiha Corp

Revenue
142.2B JPY
Cost of Revenue
-90.7B JPY
Gross Profit
51.5B JPY
Operating Expenses
-40.5B JPY
Operating Income
11B JPY
Other Expenses
-2.8B JPY
Net Income
8.1B JPY

Income Statement
Nichiha Corp

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
111 349
N/A
114 194
+3%
113 351
-1%
110 444
-3%
107 857
-2%
106 730
-1%
106 848
+0%
108 183
+1%
110 369
+2%
111 324
+1%
113 247
+2%
114 801
+1%
115 210
+0%
118 215
+3%
118 085
0%
118 061
0%
118 662
+1%
116 144
-2%
116 466
+0%
115 860
-1%
117 776
+2%
119 160
+1%
120 553
+1%
123 190
+2%
123 132
0%
123 722
+0%
123 171
0%
120 979
-2%
120 752
0%
120 964
+0%
122 737
+1%
125 790
+2%
127 837
+2%
128 599
+1%
130 342
+1%
133 125
+2%
135 096
+1%
138 063
+2%
138 790
+1%
139 262
+0%
142 193
+2%
Gross Profit
Cost of Revenue
(71 914)
(73 482)
(72 567)
(71 147)
(69 925)
(68 946)
(69 065)
(69 555)
(70 323)
(70 694)
(71 186)
(70 967)
(70 238)
(71 339)
(71 012)
(70 668)
(71 231)
(69 564)
(69 816)
(70 008)
(71 085)
(71 530)
(72 250)
(73 833)
(73 701)
(74 298)
(74 476)
(73 344)
(72 921)
(72 588)
(72 776)
(73 831)
(75 443)
(77 111)
(78 757)
(81 643)
(84 364)
(85 753)
(87 548)
(89 009)
(90 703)
Gross Profit
39 435
N/A
40 712
+3%
40 784
+0%
39 297
-4%
37 932
-3%
37 784
0%
37 783
0%
38 628
+2%
40 046
+4%
40 630
+1%
42 061
+4%
43 834
+4%
44 972
+3%
46 876
+4%
47 073
+0%
47 393
+1%
47 431
+0%
46 580
-2%
46 650
+0%
45 852
-2%
46 691
+2%
47 630
+2%
48 303
+1%
49 357
+2%
49 431
+0%
49 424
0%
48 695
-1%
47 635
-2%
47 831
+0%
48 376
+1%
49 961
+3%
51 959
+4%
52 394
+1%
51 488
-2%
51 585
+0%
51 482
0%
50 732
-1%
52 310
+3%
51 242
-2%
50 253
-2%
51 490
+2%
Operating Income
Operating Expenses
(30 613)
(31 352)
(31 402)
(30 794)
(30 799)
(31 038)
(31 352)
(32 022)
(32 261)
(32 281)
(32 521)
(32 661)
(32 798)
(34 043)
(34 067)
(34 070)
(34 299)
(33 348)
(33 655)
(33 866)
(34 277)
(34 910)
(35 251)
(35 996)
(36 261)
(36 326)
(36 294)
(36 030)
(36 068)
(36 347)
(36 842)
(37 897)
(38 611)
(38 912)
(39 467)
(40 057)
(40 215)
(40 606)
(40 560)
(40 210)
(40 524)
Selling, General & Administrative
(30 613)
(29 145)
(31 403)
(30 794)
(30 798)
(28 727)
(31 351)
(32 022)
(32 262)
(30 201)
(32 519)
(32 660)
(32 797)
(32 138)
(34 067)
(34 069)
(34 298)
(31 253)
(33 653)
(33 866)
(34 277)
(32 851)
(35 256)
(35 998)
(36 264)
(34 367)
(36 294)
(36 030)
(36 069)
(34 310)
(36 841)
(37 898)
(38 610)
(36 727)
(39 468)
(40 056)
(40 215)
(38 842)
(40 559)
(40 210)
(40 523)
Research & Development
0
(1 731)
0
0
0
(1 828)
0
0
0
0
0
0
0
(1 405)
0
0
0
(1 300)
0
0
0
(1 253)
0
0
0
(1 170)
0
0
0
(1 170)
0
0
0
(1 320)
0
0
0
(1 234)
0
0
0
Depreciation & Amortization
0
(476)
0
0
0
(483)
0
0
0
(481)
0
0
0
(499)
0
0
0
(794)
0
0
0
(810)
0
0
0
(789)
0
0
0
(867)
0
0
0
(864)
0
0
0
(530)
0
0
0
Other Operating Expenses
0
0
0
0
(1)
0
(1)
0
1
(1 599)
(2)
(1)
(1)
(1)
0
0
0
(1)
(2)
0
0
4
5
2
3
0
0
0
1
0
(1)
1
(1)
(1)
0
(1)
0
0
(1)
0
0
Operating Income
8 822
N/A
9 360
+6%
9 382
+0%
8 503
-9%
7 133
-16%
6 746
-5%
6 431
-5%
6 606
+3%
7 785
+18%
8 349
+7%
9 540
+14%
11 173
+17%
12 174
+9%
12 833
+5%
13 006
+1%
13 323
+2%
13 132
-1%
13 232
+1%
12 995
-2%
11 986
-8%
12 414
+4%
12 720
+2%
13 052
+3%
13 361
+2%
13 170
-1%
13 098
-1%
12 401
-5%
11 605
-6%
11 763
+1%
12 029
+2%
13 119
+9%
14 062
+7%
13 783
-2%
12 576
-9%
12 118
-4%
11 425
-6%
10 517
-8%
11 704
+11%
10 682
-9%
10 043
-6%
10 966
+9%
Pre-Tax Income
Interest Income Expense
(84)
(209)
(301)
(56)
188
300
440
194
(104)
(316)
(658)
(623)
(486)
(20)
(55)
15
(117)
(40)
18
130
88
206
36
(61)
128
59
132
(4)
(342)
(12)
20
229
603
766
1 643
1 855
1 137
771
818
962
864
Non-Reccuring Items
(248)
(694)
(706)
(666)
(664)
(434)
(259)
(279)
(291)
(310)
(625)
(621)
(606)
(424)
(290)
(293)
(287)
(248)
(220)
(220)
(215)
(72)
(179)
(75)
(77)
(52)
14
(88)
(98)
(213)
(181)
285
295
424
432
(31)
(36)
(135)
(132)
(417)
(412)
Gain/Loss on Disposition of Assets
29
24
32
25
9
15
7
90
92
0
89
6
4
4
5
4
5
7
10
10
11
8
7
567
555
551
550
(8)
0
7
6
5
6
4
4
4
4
7
5
4
4
Total Other Income
257
245
252
430
418
376
397
228
223
277
131
132
555
306
756
750
330
607
555
560
551
211
189
181
251
250
271
273
200
230
227
286
290
257
257
225
261
331
313
292
255
Pre-Tax Income
8 776
N/A
8 726
-1%
8 659
-1%
8 236
-5%
7 084
-14%
7 003
-1%
7 016
+0%
6 839
-3%
7 705
+13%
8 000
+4%
8 477
+6%
10 067
+19%
11 641
+16%
12 699
+9%
13 422
+6%
13 799
+3%
13 063
-5%
13 558
+4%
13 358
-1%
12 466
-7%
12 849
+3%
13 073
+2%
13 105
+0%
13 973
+7%
14 027
+0%
13 906
-1%
13 368
-4%
11 778
-12%
11 525
-2%
12 041
+4%
13 192
+10%
14 868
+13%
14 977
+1%
14 027
-6%
14 454
+3%
13 478
-7%
11 883
-12%
12 678
+7%
11 686
-8%
10 884
-7%
11 677
+7%
Net Income
Tax Provision
(2 846)
(3 327)
(3 193)
(3 082)
(2 750)
(2 104)
(2 155)
(1 931)
(2 093)
(2 606)
(2 719)
(3 149)
(3 481)
(3 065)
(3 180)
(3 235)
(2 928)
(2 326)
(2 198)
(2 051)
(2 203)
(3 093)
(3 144)
(3 334)
(3 347)
(3 040)
(2 854)
(2 488)
(2 436)
(3 079)
(3 505)
(3 952)
(4 113)
(3 827)
(3 920)
(3 738)
(3 309)
(3 627)
(3 402)
(3 278)
(3 506)
Income from Continuing Operations
5 930
5 399
5 466
5 154
4 334
4 899
4 861
4 908
5 612
5 394
5 758
6 918
8 160
9 634
10 242
10 564
10 135
11 232
11 160
10 415
10 646
9 980
9 961
10 639
10 680
10 866
10 514
9 290
9 089
8 962
9 687
10 916
10 864
10 200
10 534
9 740
8 574
9 051
8 284
7 606
8 171
Income to Minority Interest
48
240
213
194
185
(19)
(29)
(22)
(29)
(20)
(16)
(20)
(21)
(38)
(49)
(61)
(69)
(80)
(79)
(68)
(70)
(63)
(65)
(75)
(74)
(92)
(90)
(79)
(72)
(60)
(57)
(66)
(63)
(53)
(48)
(36)
(25)
(13)
(16)
(23)
(38)
Net Income (Common)
5 978
N/A
5 639
-6%
5 679
+1%
5 347
-6%
4 518
-16%
4 878
+8%
4 828
-1%
4 883
+1%
5 581
+14%
5 373
-4%
5 741
+7%
6 898
+20%
8 137
+18%
9 594
+18%
10 191
+6%
10 500
+3%
10 065
-4%
11 151
+11%
11 080
-1%
10 347
-7%
10 576
+2%
9 915
-6%
9 894
0%
10 562
+7%
10 602
+0%
10 773
+2%
10 422
-3%
9 211
-12%
9 018
-2%
8 902
-1%
9 630
+8%
10 850
+13%
10 800
0%
10 146
-6%
10 485
+3%
9 702
-7%
8 548
-12%
9 037
+6%
8 268
-9%
7 581
-8%
8 131
+7%
EPS (Diluted)
161.56
N/A
152.4
-6%
153.48
+1%
144.51
-6%
122.12
-15%
131.84
+8%
130.48
-1%
131.97
+1%
150.83
+14%
145.16
-4%
155.16
+7%
186.43
+20%
219.91
+18%
259.04
+18%
275.43
+6%
283.78
+3%
272.02
-4%
301
+11%
299.45
-1%
279.64
-7%
285.44
+2%
267.6
-6%
267.02
0%
285.25
+7%
287.25
+1%
291.58
+2%
284.03
-3%
250.98
-12%
246.3
-2%
242.53
-2%
262.31
+8%
295.48
+13%
294.06
0%
276.29
-6%
285.36
+3%
264.15
-7%
233.29
-12%
246.67
+6%
227.08
-8%
208.72
-8%
225.09
+8%

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.