First Time Loading...

Nipro Corp
TSE:8086

Watchlist Manager
Nipro Corp Logo
Nipro Corp
TSE:8086
Watchlist
Price: 1 263.5 JPY 0.44% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

578B
+1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+29%
5 Years
+37%
7 Years
+59%
10 Years
+105%
26.9B
+8%
Operating Income
Growth Rates:
1 Year
+55%
3 Years
-9%
5 Years
+1%
7 Years
-16%
10 Years
+127%
10.2B
+24%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-
5 Years
+30%
7 Years
-48%
10 Years
+136%

Earnings Waterfall
Nipro Corp

Revenue
578B JPY
Cost of Revenue
-404.5B JPY
Gross Profit
173.6B JPY
Operating Expenses
-146.7B JPY
Operating Income
26.9B JPY
Other Expenses
-16.7B JPY
Net Income
10.2B JPY

Income Statement
Nipro 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
282 514
N/A
300 752
+6%
306 083
+2%
311 846
+2%
318 234
+2%
325 084
+2%
337 757
+4%
350 113
+4%
359 044
+3%
366 650
+2%
367 677
+0%
364 701
-1%
362 776
-1%
359 699
-1%
364 127
+1%
370 021
+2%
383 381
+4%
395 397
+3%
405 046
+2%
415 819
+3%
422 840
+2%
426 399
+1%
432 959
+2%
440 742
+2%
441 808
+0%
442 516
+0%
441 680
0%
442 102
+0%
446 879
+1%
455 559
+2%
464 635
+2%
475 425
+2%
483 831
+2%
494 789
+2%
504 680
+2%
513 008
+2%
531 734
+4%
545 199
+3%
557 901
+2%
570 725
+2%
578 033
+1%
Gross Profit
Cost of Revenue
(200 885)
(213 220)
(216 253)
(219 361)
(222 630)
(225 525)
(232 475)
(240 809)
(246 671)
(250 773)
(249 558)
(246 911)
(244 089)
(244 602)
(248 919)
(253 857)
(263 480)
(268 272)
(274 735)
(284 143)
(290 889)
(295 767)
(301 876)
(307 334)
(308 285)
(308 304)
(307 830)
(306 163)
(309 485)
(316 718)
(323 262)
(331 327)
(337 963)
(345 519)
(352 413)
(358 579)
(372 838)
(381 749)
(390 594)
(400 336)
(404 457)
Gross Profit
81 629
N/A
87 532
+7%
89 830
+3%
92 485
+3%
95 604
+3%
99 559
+4%
105 282
+6%
109 304
+4%
112 373
+3%
115 877
+3%
118 119
+2%
117 790
0%
118 687
+1%
115 097
-3%
115 208
+0%
116 164
+1%
119 901
+3%
127 125
+6%
130 311
+3%
131 676
+1%
131 951
+0%
130 632
-1%
131 083
+0%
133 408
+2%
133 523
+0%
134 212
+1%
133 850
0%
135 939
+2%
137 394
+1%
138 841
+1%
141 373
+2%
144 098
+2%
145 868
+1%
149 270
+2%
152 267
+2%
154 429
+1%
158 896
+3%
163 450
+3%
167 307
+2%
170 389
+2%
173 576
+2%
Operating Income
Operating Expenses
(69 760)
(75 243)
(77 274)
(78 054)
(79 884)
(83 432)
(86 036)
(89 021)
(91 097)
(91 673)
(90 134)
(89 294)
(86 766)
(86 327)
(89 547)
(91 842)
(96 504)
(100 037)
(101 873)
(104 061)
(105 227)
(106 805)
(107 746)
(108 831)
(110 117)
(107 792)
(107 542)
(107 758)
(107 855)
(111 214)
(115 125)
(118 141)
(121 615)
(125 388)
(130 948)
(137 039)
(141 570)
(145 721)
(145 195)
(145 543)
(146 664)
Selling, General & Administrative
(69 759)
(75 242)
(77 274)
(78 052)
(79 883)
(82 987)
(86 034)
(89 021)
(91 096)
(91 671)
(90 132)
(89 292)
(86 764)
(86 326)
(89 545)
(91 840)
(96 503)
(85 589)
(101 874)
(104 061)
(105 226)
(91 688)
(107 745)
(108 830)
(110 116)
(92 180)
(107 539)
(107 757)
(107 854)
(94 661)
(115 124)
(118 139)
(121 614)
(109 220)
(130 946)
(137 037)
(141 567)
(128 503)
(145 194)
(145 543)
(146 663)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14 447)
0
0
0
(15 116)
0
0
0
(15 611)
0
0
0
(16 551)
0
0
0
(16 166)
0
0
0
(17 217)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
0
(2)
(1)
(445)
(2)
0
0
(2)
(2)
(2)
0
(1)
(2)
0
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
(3)
(1)
(1)
(2)
(1)
0
(1)
(2)
(2)
0
(3)
(1)
(1)
0
(1)
Operating Income
11 869
N/A
12 289
+4%
12 556
+2%
14 431
+15%
15 720
+9%
16 127
+3%
19 246
+19%
20 283
+5%
21 276
+5%
24 204
+14%
27 985
+16%
28 496
+2%
31 921
+12%
28 770
-10%
25 661
-11%
24 322
-5%
23 397
-4%
27 088
+16%
28 438
+5%
27 615
-3%
26 724
-3%
23 827
-11%
23 337
-2%
24 577
+5%
23 406
-5%
26 420
+13%
26 308
0%
28 181
+7%
29 539
+5%
27 627
-6%
26 248
-5%
25 957
-1%
24 253
-7%
23 882
-2%
21 319
-11%
17 390
-18%
17 326
0%
17 729
+2%
22 112
+25%
24 846
+12%
26 912
+8%
Pre-Tax Income
Interest Income Expense
3 914
1 424
489
4 641
5 433
3 792
3 146
(1 105)
(5 814)
(8 283)
(15 031)
(15 387)
(7 198)
(3 962)
2 652
5 507
(1 625)
(3 035)
(2 612)
(2 239)
(5 652)
(1 684)
(4 354)
(6 349)
(2 522)
(182)
1 081
1 237
558
72
561
924
1 617
1 804
6 294
7 905
3 034
617
(385)
(60)
314
Non-Reccuring Items
440
(410)
(1 190)
(1 430)
(1 744)
(934)
(1 408)
(2 233)
(4 297)
(3 869)
(3 954)
(3 261)
(1 167)
(4 446)
(5 717)
(5 899)
(5 669)
(6 088)
(4 357)
(4 370)
(5 048)
(1 483)
(1 929)
(1 704)
(1 000)
(37 281)
(37 446)
(40 331)
(40 252)
(10 586)
(10 524)
(7 936)
(8 980)
(4 807)
(4 689)
(4 920)
(4 709)
(3 069)
(4 157)
(3 937)
(3 652)
Gain/Loss on Disposition of Assets
228
61
67
66
670
1 199
1 428
1 442
834
0
14 001
14 012
13 534
(396)
(416)
(404)
(142)
(307)
(317)
(293)
(57)
138
143
112
156
98
117
99
0
75
399
416
441
358
1 924
2 215
2 280
2 545
725
1 128
1 067
Total Other Income
304
(473)
(679)
(850)
(1 088)
(276)
99
(27)
(177)
14 232
(687)
(366)
(284)
(1 642)
(1 089)
(1 321)
(1 453)
(632)
(693)
(257)
268
435
769
749
708
787
544
243
302
331
337
770
1 508
2 006
2 115
1 678
943
(1 045)
(1 158)
(890)
(506)
Pre-Tax Income
16 755
N/A
12 891
-23%
11 243
-13%
16 858
+50%
18 991
+13%
19 908
+5%
22 511
+13%
18 360
-18%
11 822
-36%
26 284
+122%
22 314
-15%
23 494
+5%
36 806
+57%
18 324
-50%
21 091
+15%
22 205
+5%
14 508
-35%
17 026
+17%
20 459
+20%
20 456
0%
16 235
-21%
21 233
+31%
17 966
-15%
17 385
-3%
20 748
+19%
(10 158)
N/A
(9 396)
+8%
(10 571)
-13%
(9 853)
+7%
17 519
N/A
17 021
-3%
20 131
+18%
18 839
-6%
23 243
+23%
26 963
+16%
24 268
-10%
18 874
-22%
16 777
-11%
17 137
+2%
21 087
+23%
24 135
+14%
Net Income
Tax Provision
(12 004)
(9 789)
(9 319)
(10 839)
(5 797)
(7 095)
(7 014)
(5 454)
83
(6 806)
(6 546)
(6 702)
(17 013)
(6 720)
(5 322)
(5 195)
(2 958)
(4 727)
(7 884)
(8 879)
(8 235)
(9 357)
(7 796)
(7 094)
(7 456)
(1 433)
(1 952)
(1 377)
(2 219)
(2 481)
(1 702)
(2 807)
(2 514)
(8 177)
(9 695)
(10 230)
(7 931)
(10 843)
(12 513)
(11 793)
(12 766)
Income from Continuing Operations
4 751
3 102
1 924
6 019
13 194
12 813
15 497
12 906
11 905
19 478
15 768
16 792
19 793
11 604
15 769
17 010
11 550
12 299
12 575
11 577
8 000
11 876
10 170
10 291
13 292
(11 591)
(11 348)
(11 948)
(12 072)
15 038
15 319
17 324
16 325
15 066
17 268
14 038
10 943
5 934
4 624
9 294
11 369
Income to Minority Interest
(416)
(240)
(252)
(307)
(304)
(341)
(372)
(257)
14
240
259
203
28
(258)
(394)
(305)
(449)
(468)
(304)
(414)
(142)
260
76
117
(151)
(689)
(695)
(745)
(688)
(828)
(839)
(1 284)
(1 455)
(1 611)
(1 838)
(1 634)
(1 563)
(1 359)
(1 223)
(1 040)
(1 127)
Net Income (Common)
4 336
N/A
2 861
-34%
1 672
-42%
5 712
+242%
12 888
+126%
12 470
-3%
15 122
+21%
12 646
-16%
11 918
-6%
19 718
+65%
16 027
-19%
16 995
+6%
19 821
+17%
11 346
-43%
15 375
+36%
16 705
+9%
11 099
-34%
11 829
+7%
12 269
+4%
11 162
-9%
7 857
-30%
12 136
+54%
10 246
-16%
10 407
+2%
13 142
+26%
(12 281)
N/A
(12 044)
+2%
(12 694)
-5%
(12 762)
-1%
14 209
N/A
14 480
+2%
16 039
+11%
14 870
-7%
13 455
-10%
15 430
+15%
12 404
-20%
9 379
-24%
4 574
-51%
3 398
-26%
8 253
+143%
10 241
+24%
EPS (Diluted)
25.65
N/A
16.25
-37%
9.89
-39%
33.79
+242%
20.62
-39%
80.95
+293%
88.95
+10%
74.38
-16%
70.1
-6%
114.67
+64%
85.7
-25%
91.37
+7%
107.72
+18%
61.33
-43%
84.01
+37%
91.28
+9%
60.65
-34%
64.51
+6%
66.67
+3%
60.99
-9%
43.46
-29%
66.75
+54%
56.86
-15%
57.75
+2%
72.93
+26%
-75.3
N/A
-66.83
+11%
-70.44
-5%
-70.82
-1%
87.12
N/A
88.78
+2%
97.79
+10%
80.74
-17%
77.42
-4%
83.82
+8%
67.39
-20%
50.97
-24%
24.85
-51%
18.45
-26%
44.83
+143%
55.63
+24%

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 134,500+ 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.