Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Narasaki Sangyo Co Ltd
TSE:8085

Watchlist Manager
Narasaki Sangyo Co Ltd Logo
Narasaki Sangyo Co Ltd
TSE:8085
Watchlist
Price: 4 550 JPY -0.11% Market Closed
Market Cap: ¥22.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+23%
5Y
+33%
10Y
+25%
Operating Income
+
3Y
+23%
5Y
+62%
10Y
+63%
Net Income
+
3Y
+32%
5Y
+53%
10Y
+162%

Earnings Waterfall
Narasaki Sangyo Co Ltd

Income Statement
Narasaki Sangyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
116
0
0
124
0
0
114
0
0
76
0
0
70
0
0
60
118
177
236
228
224
218
209
203
194
184
173
162
153
147
142
132
123
118
109
111
113
110
112
113
112
112
112
108
105
98
92
85
78
72
68
67
68
70
71
71
69
68
67
63
59
55
50
49
48
46
46
45
44
44
43
43
44
44
45
0
0
0
Revenue
82 289
N/A
80 233
-2%
82 503
+3%
84 784
+3%
85 698
+1%
87 260
+2%
87 544
+0%
86 087
-2%
83 664
-3%
83 947
+0%
83 896
0%
79 912
-5%
72 694
-9%
68 172
-6%
70 459
+3%
73 151
+4%
73 299
+0%
68 785
-6%
93 859
+36%
96 092
+2%
95 354
-1%
96 399
+1%
97 598
+1%
96 721
-1%
96 183
-1%
98 116
+2%
97 720
0%
98 221
+1%
100 954
+3%
105 547
+5%
111 852
+6%
111 128
-1%
109 827
-1%
106 610
-3%
100 968
-5%
100 387
-1%
98 725
-2%
95 629
-3%
94 007
-2%
92 748
-1%
91 501
-1%
89 447
-2%
88 974
-1%
91 073
+2%
91 600
+1%
95 514
+4%
101 596
+6%
102 299
+1%
103 728
+1%
104 081
+0%
103 145
-1%
103 922
+1%
104 095
+0%
101 427
-3%
98 697
-3%
95 142
-4%
91 284
-4%
89 886
-2%
87 168
-3%
86 785
0%
90 470
+4%
92 886
+3%
94 797
+2%
96 126
+1%
95 848
0%
97 363
+2%
99 927
+3%
101 234
+1%
103 905
+3%
104 050
+0%
107 455
+3%
109 949
+2%
108 627
-1%
111 165
+2%
112 512
+1%
112 912
+0%
116 588
+3%
119 431
+2%
Gross Profit
Cost of Revenue
(75 451)
(73 544)
(75 575)
(77 839)
(78 828)
(80 327)
(80 338)
(79 037)
(76 749)
(77 107)
(77 113)
(73 031)
(66 247)
(62 292)
(64 669)
(67 066)
(67 103)
(62 729)
(85 621)
(87 759)
(87 166)
(88 298)
(89 233)
(88 348)
(87 655)
(89 490)
(89 146)
(89 726)
(92 274)
(96 539)
(102 382)
(101 683)
(100 629)
(97 445)
(92 128)
(91 433)
(89 776)
(86 632)
(84 903)
(83 627)
(82 185)
(80 302)
(79 833)
(81 661)
(82 143)
(85 851)
(91 531)
(92 080)
(93 601)
(93 906)
(93 024)
(93 865)
(93 807)
(91 175)
(88 597)
(85 101)
(81 631)
(80 289)
(77 652)
(77 449)
(80 775)
(83 062)
(84 947)
(86 215)
(85 770)
(87 097)
(89 319)
(90 387)
(92 781)
(93 039)
(96 178)
(98 393)
(97 305)
(99 517)
(100 527)
(101 011)
(104 174)
(106 704)
Gross Profit
6 838
N/A
6 689
-2%
6 928
+4%
6 945
+0%
6 870
-1%
6 933
+1%
7 206
+4%
7 050
-2%
6 915
-2%
6 840
-1%
6 783
-1%
6 881
+1%
6 447
-6%
5 880
-9%
5 790
-2%
6 085
+5%
6 196
+2%
6 056
-2%
8 238
+36%
8 333
+1%
8 188
-2%
8 101
-1%
8 365
+3%
8 373
+0%
8 528
+2%
8 626
+1%
8 574
-1%
8 495
-1%
8 680
+2%
9 008
+4%
9 470
+5%
9 445
0%
9 198
-3%
9 165
0%
8 840
-4%
8 954
+1%
8 949
0%
8 997
+1%
9 104
+1%
9 121
+0%
9 316
+2%
9 145
-2%
9 141
0%
9 412
+3%
9 457
+0%
9 663
+2%
10 065
+4%
10 219
+2%
10 127
-1%
10 175
+0%
10 121
-1%
10 057
-1%
10 288
+2%
10 252
0%
10 100
-1%
10 041
-1%
9 653
-4%
9 597
-1%
9 516
-1%
9 336
-2%
9 695
+4%
9 824
+1%
9 850
+0%
9 911
+1%
10 078
+2%
10 266
+2%
10 608
+3%
10 847
+2%
11 124
+3%
11 011
-1%
11 277
+2%
11 556
+2%
11 322
-2%
11 648
+3%
11 985
+3%
11 901
-1%
12 414
+4%
12 727
+3%
Operating Income
Operating Expenses
(6 302)
(6 132)
(6 169)
(6 129)
(6 264)
(6 267)
(6 254)
(6 225)
(6 221)
(6 319)
(6 249)
(6 266)
(5 901)
(5 603)
(5 171)
(5 117)
(5 060)
(5 054)
(6 740)
(6 716)
(6 755)
(6 743)
(6 737)
(6 774)
(6 751)
(6 773)
(6 823)
(6 827)
(6 845)
(6 891)
(6 974)
(7 023)
(7 068)
(7 059)
(7 026)
(7 341)
(7 208)
(7 084)
(7 172)
(7 276)
(7 326)
(7 373)
(7 374)
(7 397)
(7 401)
(7 468)
(7 568)
(7 625)
(7 668)
(7 504)
(7 610)
(7 578)
(7 617)
(7 761)
(7 741)
(7 721)
(7 714)
(7 675)
(7 633)
(7 610)
(7 538)
(7 525)
(7 547)
(7 588)
(7 659)
(7 728)
(7 810)
(8 010)
(8 113)
(8 196)
(8 295)
(8 441)
(8 585)
(8 743)
(8 923)
(9 300)
(9 405)
(9 604)
Selling, General & Administrative
(6 302)
(6 132)
(6 169)
(6 129)
(6 218)
(6 267)
(6 254)
(6 229)
(6 221)
(6 319)
(6 291)
(6 266)
(5 901)
(5 603)
(5 171)
(5 117)
(5 060)
(5 054)
(6 684)
(6 716)
(6 755)
(6 743)
(6 653)
(6 772)
(6 749)
(6 771)
(6 715)
(6 824)
(6 842)
(6 889)
(6 864)
(7 024)
(7 068)
(7 057)
(6 905)
(7 010)
(7 038)
(7 085)
(7 054)
(7 274)
(7 325)
(7 371)
(7 239)
(7 387)
(7 400)
(7 467)
(7 452)
(7 588)
(7 599)
(7 581)
(7 498)
(7 629)
(7 694)
(7 760)
(7 602)
(7 719)
(7 715)
(7 677)
(7 510)
(7 611)
(7 537)
(7 523)
(7 432)
(7 581)
(7 652)
(7 722)
(7 692)
(8 001)
(8 103)
(8 186)
(8 171)
(8 366)
(8 585)
(8 743)
(8 769)
(9 268)
(9 400)
(9 603)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(56)
0
0
0
(83)
0
0
0
(106)
0
0
0
(109)
0
0
0
(120)
0
0
0
(117)
0
0
0
(134)
0
0
0
(116)
0
0
0
(111)
0
0
0
(139)
0
0
0
(122)
0
0
0
(115)
0
0
0
(116)
0
0
0
(123)
0
0
0
(154)
0
0
0
Other Operating Expenses
0
0
0
0
(46)
0
0
4
0
0
42
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
0
(2)
(2)
(3)
(3)
(2)
(1)
0
0
(2)
(1)
(331)
(170)
1
(1)
(2)
(1)
0
(1)
(10)
(1)
0
0
(37)
(69)
77
(1)
51
77
(1)
0
(2)
1
0
(1)
0
0
(2)
0
(7)
(7)
(6)
(2)
(9)
(10)
(10)
(1)
(75)
0
0
0
(32)
(5)
0
Operating Income
536
N/A
557
+4%
759
+36%
816
+8%
606
-26%
666
+10%
952
+43%
825
-13%
694
-16%
521
-25%
534
+2%
615
+15%
546
-11%
277
-49%
619
+123%
968
+56%
1 136
+17%
1 002
-12%
1 498
+50%
1 617
+8%
1 433
-11%
1 358
-5%
1 628
+20%
1 599
-2%
1 777
+11%
1 853
+4%
1 751
-6%
1 668
-5%
1 835
+10%
2 117
+15%
2 496
+18%
2 422
-3%
2 130
-12%
2 106
-1%
1 814
-14%
1 613
-11%
1 741
+8%
1 913
+10%
1 932
+1%
1 845
-5%
1 990
+8%
1 772
-11%
1 767
0%
2 015
+14%
2 056
+2%
2 195
+7%
2 497
+14%
2 594
+4%
2 459
-5%
2 671
+9%
2 511
-6%
2 479
-1%
2 671
+8%
2 491
-7%
2 359
-5%
2 320
-2%
1 939
-16%
1 922
-1%
1 883
-2%
1 726
-8%
2 157
+25%
2 299
+7%
2 303
+0%
2 323
+1%
2 419
+4%
2 538
+5%
2 798
+10%
2 837
+1%
3 011
+6%
2 815
-7%
2 982
+6%
3 115
+4%
2 737
-12%
2 905
+6%
3 062
+5%
2 601
-15%
3 009
+16%
3 123
+4%
Pre-Tax Income
Interest Income Expense
(399)
(303)
(233)
(218)
(224)
(259)
(236)
(221)
(352)
(296)
(291)
(174)
(174)
(160)
(161)
(148)
(145)
(135)
(189)
(175)
(174)
(158)
(150)
(142)
(129)
(127)
(113)
(103)
(96)
(88)
(80)
(69)
(61)
(55)
(45)
(46)
(47)
(35)
(44)
(29)
(28)
(12)
(1)
(9)
(2)
2
2
15
18
3
11
3
(2)
2
7
9
5
2
35
44
68
84
61
72
71
72
68
76
69
77
72
79
80
117
210
244
267
202
Non-Reccuring Items
(709)
(704)
(620)
(31)
73
96
123
(106)
(53)
(45)
69
(77)
(77)
(77)
(61)
(51)
(104)
54
(198)
(219)
(144)
(246)
(114)
(178)
(158)
(128)
(305)
(237)
(268)
(293)
4
900
739
726
570
0
0
(498)
(301)
(330)
(330)
13
(32)
0
22
20
(38)
0
0
(68)
52
0
(32)
(31)
(40)
(55)
(37)
(38)
(21)
(6)
(18)
(18)
(6)
0
0
0
(7)
0
0
0
(74)
0
(102)
(106)
(33)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
19
0
0
27
30
25
(2)
16
20
19
32
33
35
61
33
19
17
(21)
0
5
10
11
0
12
44
22
0
0
(8)
(4)
0
0
0
0
4
7
7
1
0
2
3
0
1
(1)
(1)
9
15
15
15
8
309
320
0
321
11
0
1
(12)
(11)
(9)
(7)
(26)
(27)
(25)
(28)
367
368
360
357
(22)
(24)
(24)
(21)
Total Other Income
83
74
2
(1)
(2)
(30)
(17)
(87)
(56)
(58)
31
2
4
3
12
13
23
36
59
57
54
36
46
24
35
64
62
71
51
40
37
57
65
50
62
59
55
46
25
78
74
76
114
66
74
75
58
69
77
72
63
50
39
59
64
58
50
329
7
5
4
38
49
65
63
37
38
31
39
41
38
42
28
27
31
22
22
52
Pre-Tax Income
(489)
N/A
(376)
+23%
(92)
+76%
566
N/A
452
-20%
492
+9%
822
+67%
411
-50%
260
-37%
152
-42%
368
+142%
364
-1%
315
-13%
63
-80%
428
+579%
814
+90%
943
+16%
992
+5%
1 231
+24%
1 313
+7%
1 188
-10%
1 007
-15%
1 389
+38%
1 303
-6%
1 530
+17%
1 672
+9%
1 406
-16%
1 399
0%
1 534
+10%
1 820
+19%
2 479
+36%
3 310
+34%
2 873
-13%
2 819
-2%
2 397
-15%
1 626
-32%
1 749
+8%
1 425
-19%
1 611
+13%
1 568
-3%
1 713
+9%
1 856
+8%
1 849
0%
2 072
+12%
2 152
+4%
2 295
+7%
2 519
+10%
2 679
+6%
2 553
-5%
2 677
+5%
2 646
-1%
2 547
-4%
2 691
+6%
2 536
-6%
2 398
-5%
2 641
+10%
2 277
-14%
2 215
-3%
2 225
+0%
1 782
-20%
2 213
+24%
2 404
+9%
2 395
0%
2 449
+2%
2 544
+4%
2 640
+4%
2 871
+9%
2 917
+2%
3 094
+6%
2 905
-6%
3 385
+17%
3 604
+6%
3 103
-14%
3 300
+6%
3 248
-2%
2 843
-12%
3 274
+15%
3 356
+3%
Net Income
Tax Provision
(160)
(91)
(210)
(259)
(214)
(194)
(153)
(136)
(112)
(102)
(214)
(293)
(165)
(65)
(198)
(361)
(407)
(399)
(342)
(368)
(329)
(324)
(690)
(662)
(741)
(735)
(697)
(684)
(709)
(824)
(950)
(1 282)
(1 134)
(1 099)
(954)
(670)
(683)
(565)
(581)
(564)
(610)
(636)
(576)
(641)
(662)
(703)
(807)
(850)
(820)
(835)
(821)
(794)
(842)
(828)
(779)
(834)
(719)
(707)
(724)
(602)
(728)
(784)
(793)
(814)
(850)
(864)
(689)
(707)
(764)
(707)
(1 058)
(1 107)
(949)
(1 014)
(967)
(870)
(1 011)
(1 034)
Income from Continuing Operations
(649)
(467)
(302)
307
238
298
669
275
148
50
154
71
150
(2)
230
453
536
593
889
945
859
683
699
641
789
937
709
715
825
996
1 529
2 028
1 739
1 720
1 443
956
1 066
860
1 030
1 004
1 103
1 220
1 273
1 431
1 490
1 592
1 712
1 829
1 733
1 842
1 825
1 753
1 849
1 708
1 619
1 807
1 558
1 508
1 501
1 180
1 485
1 620
1 602
1 635
1 694
1 776
2 182
2 210
2 330
2 198
2 327
2 497
2 154
2 286
2 281
1 973
2 263
2 322
Income to Minority Interest
11
11
(2)
(2)
(10)
(10)
(22)
(19)
(13)
(19)
(20)
(17)
(15)
(7)
(7)
(17)
(22)
(24)
(30)
(30)
(23)
(20)
(15)
(12)
(14)
(19)
(15)
(13)
(20)
(15)
(25)
(83)
(69)
(70)
(55)
(3)
(10)
9
(2)
0
(2)
(25)
(29)
(25)
(27)
(28)
(25)
(31)
(32)
(27)
(31)
(32)
(28)
(28)
(24)
(19)
(14)
(19)
(28)
(29)
(39)
(39)
(35)
(36)
(42)
(43)
(42)
(42)
(35)
(30)
(26)
(31)
(34)
(30)
(39)
(38)
(34)
(43)
Net Income (Common)
(638)
N/A
(459)
+28%
(306)
+33%
301
N/A
227
-25%
286
+26%
646
+126%
252
-61%
130
-48%
28
-78%
133
+375%
54
-59%
135
+150%
(10)
N/A
221
N/A
432
+95%
513
+19%
568
+11%
849
+49%
904
+6%
825
-9%
652
-21%
683
+5%
627
-8%
773
+23%
918
+19%
693
-25%
701
+1%
804
+15%
980
+22%
1 503
+53%
1 943
+29%
1 670
-14%
1 648
-1%
1 387
-16%
952
-31%
1 054
+11%
868
-18%
1 027
+18%
1 004
-2%
1 100
+10%
1 194
+9%
1 244
+4%
1 405
+13%
1 463
+4%
1 564
+7%
1 686
+8%
1 796
+7%
1 701
-5%
1 814
+7%
1 793
-1%
1 720
-4%
1 819
+6%
1 679
-8%
1 594
-5%
1 789
+12%
1 543
-14%
1 488
-4%
1 472
-1%
1 149
-22%
1 444
+26%
1 579
+9%
1 566
-1%
1 598
+2%
1 652
+3%
1 732
+5%
2 139
+23%
2 167
+1%
2 294
+6%
2 167
-6%
2 301
+6%
2 466
+7%
2 120
-14%
2 257
+6%
2 241
-1%
1 933
-14%
2 227
+15%
2 278
+2%
EPS (Diluted)
-127.6
N/A
-91.8
+28%
-61.2
+33%
60.2
N/A
45.4
-25%
57.2
+26%
129.19
+126%
50.4
-61%
26
-48%
5.6
-78%
26.6
+375%
10.8
-59%
27
+150%
-2
N/A
44.2
N/A
86.4
+95%
102.6
+19%
113.6
+11%
169.8
+49%
180.8
+6%
165
-9%
130.4
-21%
136.6
+5%
125.4
-8%
154.6
+23%
183.6
+19%
138.6
-25%
140.19
+1%
160.8
+15%
196
+22%
300.6
+53%
388.6
+29%
334
-14%
329.6
-1%
262.32
-20%
190.4
-27%
210.8
+11%
173.6
-18%
195.29
+12%
200.8
+3%
220
+10%
238.8
+9%
236.63
-1%
281
+19%
292.6
+4%
312.8
+7%
319.63
+2%
359.2
+12%
340.2
-5%
342.84
+1%
338.97
-1%
324.58
-4%
342.75
+6%
316.07
-8%
300.3
-5%
344.03
+15%
310.71
-10%
301.45
-3%
294.08
-2%
233.44
-21%
292.18
+25%
318.79
+9%
316.75
-1%
322.24
+2%
331.52
+3%
346.74
+5%
429.15
+24%
433.31
+1%
456.51
+5%
430.47
-6%
457.96
+6%
489.42
+7%
419.05
-14%
445.34
+6%
442.96
-1%
380.55
-14%
435.44
+14%
444.56
+2%

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
Follow us
Join more than 322,300+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett