First Time Loading...

Nintendo Co Ltd
TSE:7974

Watchlist Manager
Nintendo Co Ltd Logo
Nintendo Co Ltd
TSE:7974
Watchlist
Price: 7 649 JPY 3.28% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
-2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+1%
5 Years
+42%
7 Years
+336%
10 Years
+188%
558.4B
-1%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
-9%
5 Years
+132%
7 Years
+3 242%
10 Years
-
494.6B
+4%
Net Income
Growth Rates:
1 Year
+8%
3 Years
+13%
5 Years
+186%
7 Years
+527%
10 Years
+17 891%

Earnings Waterfall
Nintendo Co Ltd

Revenue
1.7T JPY
Cost of Revenue
-735.3B JPY
Gross Profit
966B JPY
Operating Expenses
-407.6B JPY
Operating Income
558.4B JPY
Other Expenses
-63.9B JPY
Net Income
494.6B JPY

Income Statement
Nintendo 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
591 509
N/A
571 726
-3%
564 873
-1%
546 543
-3%
515 526
-6%
549 780
+7%
565 308
+3%
582 563
+3%
532 524
-9%
504 459
-5%
476 205
-6%
437 089
-8%
389 916
-11%
489 095
+25%
581 195
+19%
726 324
+25%
1 034 986
+42%
1 055 682
+2%
1 069 770
+1%
1 070 546
+0%
1 195 965
+12%
1 200 560
+0%
1 204 514
+0%
1 255 622
+4%
1 225 933
-2%
1 308 519
+7%
1 494 514
+14%
1 634 076
+9%
1 690 314
+3%
1 758 910
+4%
1 723 451
-2%
1 613 658
-6%
1 674 666
+4%
1 695 344
+1%
1 680 157
-1%
1 728 046
+3%
1 670 303
-3%
1 601 677
-4%
1 755 558
+10%
1 740 940
-1%
1 701 295
-2%
Gross Profit
Cost of Revenue
(429 112)
(408 506)
(405 531)
(364 273)
(328 657)
(335 196)
(340 564)
(355 385)
(307 584)
(283 494)
(267 393)
(248 231)
(212 185)
(290 197)
(348 100)
(445 290)
(649 849)
(652 141)
(648 051)
(638 703)
(709 656)
(699 370)
(702 814)
(713 347)
(667 726)
(666 817)
(724 685)
(771 408)
(745 885)
(788 437)
(771 655)
(704 527)
(738 978)
(749 299)
(742 381)
(763 117)
(760 624)
(716 237)
(773 618)
(775 078)
(735 284)
Gross Profit
162 397
N/A
163 220
+1%
159 342
-2%
182 270
+14%
186 869
+3%
214 584
+15%
224 744
+5%
227 178
+1%
224 940
-1%
220 965
-2%
208 812
-5%
188 858
-10%
177 731
-6%
198 898
+12%
233 095
+17%
281 034
+21%
385 137
+37%
403 541
+5%
421 719
+5%
431 843
+2%
486 309
+13%
501 190
+3%
501 700
+0%
542 275
+8%
558 207
+3%
641 702
+15%
769 829
+20%
862 668
+12%
944 429
+9%
970 473
+3%
951 796
-2%
909 131
-4%
935 688
+3%
946 045
+1%
937 776
-1%
964 929
+3%
909 679
-6%
885 440
-3%
981 940
+11%
965 862
-2%
966 011
+0%
Operating Income
Operating Expenses
(194 528)
(209 645)
(210 313)
(205 632)
(200 112)
(189 814)
(189 355)
(193 216)
(189 289)
(188 084)
(183 345)
(170 901)
(161 020)
(169 536)
(182 391)
(205 764)
(225 628)
(225 984)
(229 835)
(232 842)
(245 470)
(251 489)
(255 391)
(264 708)
(265 605)
(289 332)
(300 148)
(313 094)
(333 880)
(329 839)
(336 147)
(339 962)
(343 611)
(353 285)
(363 121)
(371 741)
(378 929)
(381 065)
(393 478)
(401 964)
(407 578)
Selling, General & Administrative
(194 529)
(132 766)
(210 312)
(205 632)
(200 111)
(120 756)
(189 354)
(193 215)
(189 289)
(112 882)
(182 214)
(170 901)
(161 019)
(105 039)
(182 388)
(205 763)
(225 627)
(156 838)
(229 835)
(232 841)
(245 184)
(175 446)
(255 105)
(259 755)
(265 604)
(198 074)
(300 150)
(313 095)
(333 879)
(226 038)
(336 146)
(339 961)
(343 611)
(243 281)
(363 117)
(371 738)
(378 927)
(262 806)
(393 771)
(401 966)
(407 767)
Research & Development
0
(71 718)
0
0
0
(63 296)
0
0
0
0
0
0
0
(59 171)
0
0
0
(63 999)
0
0
0
(69 624)
0
0
0
(84 127)
0
0
0
(93 187)
0
0
0
(102 182)
0
0
0
(110 014)
0
0
0
Depreciation & Amortization
0
(5 161)
0
0
0
(5 762)
0
0
0
(6 137)
0
0
0
(5 325)
0
0
0
(5 146)
0
0
0
(6 418)
0
0
0
(7 130)
0
0
0
(10 613)
0
0
0
(7 820)
0
0
0
(8 245)
0
0
0
Other Operating Expenses
0
0
0
0
(1)
0
(1)
(1)
0
(69 065)
(1 131)
0
(1)
(1)
(3)
(1)
(1)
(1)
0
(1)
(286)
(1)
(286)
(4 953)
(1)
(1)
0
(1)
(2)
(1)
0
(1)
0
(2)
(4)
(3)
(2)
0
293
2
189
Operating Income
(32 131)
N/A
(46 425)
-44%
(50 971)
-10%
(23 362)
+54%
(13 243)
+43%
24 770
N/A
35 389
+43%
33 962
-4%
35 651
+5%
32 881
-8%
25 467
-23%
17 957
-29%
16 711
-7%
29 362
+76%
50 704
+73%
75 270
+48%
159 509
+112%
177 557
+11%
191 884
+8%
199 001
+4%
240 839
+21%
249 701
+4%
246 309
-1%
277 567
+13%
292 602
+5%
352 370
+20%
469 681
+33%
549 574
+17%
610 549
+11%
640 634
+5%
615 649
-4%
569 169
-8%
592 077
+4%
592 760
+0%
574 655
-3%
593 188
+3%
530 750
-11%
504 375
-5%
588 462
+17%
563 898
-4%
558 433
-1%
Pre-Tax Income
Interest Income Expense
70 900
44 566
25 270
38 800
44 370
43 302
54 165
41 179
8 997
(4 577)
(38 983)
28 758
30 877
83 642
89 702
33 023
34 777
18 310
16 627
18 256
1 618
25 066
7 137
(13 590)
17 219
8 316
18 843
24 943
3 075
35 176
39 636
45 383
68 195
75 681
122 708
145 114
106 142
91 595
95 197
88 512
118 625
Non-Reccuring Items
1 526
1 420
(2)
(2 164)
(2 266)
(1 729)
(307)
435
(374)
(1 131)
0
(1 130)
(298)
(80)
(79)
711
789
790
423
(358)
(357)
(5 306)
(4 656)
0
(4 665)
1
0
0
0
0
0
3 300
3 300
3 300
2 645
(928)
(621)
(362)
0
496
0
Gain/Loss on Disposition of Assets
(41)
3 423
3 425
6 896
7 054
3 290
3 287
(183)
(313)
0
(353)
(169)
(252)
(143)
232
54
321
455
0
74
(137)
(277)
(289)
(272)
(253)
(163)
(153)
2 289
0
2 269
2 355
(82)
(104)
(72)
(48)
(169)
(149)
(334)
(364)
(252)
(281)
Total Other Income
4 525
7 945
7 006
11 596
11 747
2 458
5 227
(10 371)
(10 780)
542
(11 389)
(2 077)
38 591
1 949
44 222
44 837
3 036
3 978
4 292
4 456
2 318
2 588
2 073
1 751
2 028
749
928
(799)
3 532
3 226
1 941
3 143
4 288
2 720
12 566
19 966
3 677
5 483
4 475
5 728
8 809
Pre-Tax Income
44 779
N/A
10 929
-76%
(15 272)
N/A
31 766
N/A
47 662
+50%
72 091
+51%
97 761
+36%
65 022
-33%
33 181
-49%
27 715
-16%
(25 258)
N/A
43 339
N/A
85 629
+98%
114 730
+34%
184 781
+61%
153 895
-17%
198 432
+29%
201 090
+1%
213 226
+6%
221 429
+4%
244 281
+10%
271 772
+11%
250 574
-8%
265 456
+6%
306 931
+16%
361 273
+18%
489 299
+35%
576 007
+18%
617 156
+7%
681 305
+10%
659 581
-3%
620 913
-6%
667 756
+8%
674 389
+1%
712 526
+6%
757 171
+6%
639 799
-16%
600 757
-6%
687 770
+14%
658 382
-4%
685 586
+4%
Net Income
Tax Provision
(42 029)
(34 132)
(26 467)
(41 257)
(21 553)
(30 228)
(37 698)
(26 004)
(10 260)
(11 197)
8 963
30
(6 694)
(12 147)
(35 872)
(36 944)
(61 707)
(60 144)
(63 495)
(68 866)
(71 275)
(77 204)
(69 982)
(73 171)
(85 128)
(102 589)
(140 712)
(166 173)
(178 184)
(200 884)
(192 926)
(181 808)
(196 621)
(196 674)
(208 587)
(220 847)
(183 247)
(167 957)
(192 947)
(184 783)
(190 985)
Income from Continuing Operations
2 750
(23 203)
(41 739)
(9 491)
26 109
41 863
60 063
39 018
22 921
16 518
(16 295)
43 369
78 935
102 583
148 909
116 951
136 725
140 946
149 731
152 563
173 006
194 568
180 592
192 285
221 803
258 684
348 587
409 834
438 972
480 421
466 655
439 105
471 135
477 715
503 939
536 324
456 552
432 800
494 823
473 599
494 601
Income to Minority Interest
(1)
(20)
(31)
(30)
(13)
(18)
(11)
(8)
(32)
(13)
(19)
(31)
(19)
(8)
(538)
(1 171)
(1 955)
(1 354)
(801)
100
207
(558)
(577)
(832)
(189)
(41)
(66)
(84)
(54)
(44)
(12)
(18)
(35)
(22)
(11)
(15)
(20)
(32)
(19)
17
(18)
Net Income (Common)
2 749
N/A
(23 222)
N/A
(41 770)
-80%
(9 522)
+77%
26 098
N/A
41 843
+60%
60 051
+44%
39 009
-35%
22 886
-41%
16 505
-28%
(16 313)
N/A
43 338
N/A
78 916
+82%
102 574
+30%
148 368
+45%
115 778
-22%
134 770
+16%
139 590
+4%
148 930
+7%
152 663
+3%
173 210
+13%
194 009
+12%
180 013
-7%
191 451
+6%
221 613
+16%
258 641
+17%
348 519
+35%
409 746
+18%
438 917
+7%
480 376
+9%
466 641
-3%
439 087
-6%
471 098
+7%
477 691
+1%
503 928
+5%
536 308
+6%
456 531
-15%
432 768
-5%
494 803
+14%
473 615
-4%
494 582
+4%
EPS (Diluted)
21.47
N/A
-184.3
N/A
-353.98
-92%
-80.69
+77%
221.16
N/A
353.48
+60%
500.42
+42%
325.07
-35%
190.71
-41%
137.4
-28%
-135.94
N/A
361.15
N/A
657.63
+82%
85.39
-87%
1 236.4
+1 348%
964.81
-22%
1 123.08
+16%
116.23
-90%
1 241.08
+968%
1 272.19
+3%
1 441.91
+13%
161.55
-89%
1 511.13
+835%
1 607.15
+6%
1 860.35
+16%
217.12
-88%
2 925.69
+1 247%
3 439.67
+18%
3 684.57
+7%
403.26
-89%
391.73
-3%
370.83
-5%
401.55
+8%
404.67
+1%
431.38
+7%
460.66
+7%
392.13
-15%
371.41
-5%
425.01
+14%
406.8
-4%
424.81
+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 131,800+ 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.