First Time Loading...

Nippon Gas Co Ltd
TSE:8174

Watchlist Manager
Nippon Gas Co Ltd Logo
Nippon Gas Co Ltd
TSE:8174
Watchlist
Price: 2 422 JPY -2.28% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

202.1B
-4%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+48%
5 Years
+69%
7 Years
+83%
10 Years
+67%
18.4B
+6%
Operating Income
Growth Rates:
1 Year
+47%
3 Years
+44%
5 Years
+85%
7 Years
+40%
10 Years
+125%
13.1B
+6%
Net Income
Growth Rates:
1 Year
+46%
3 Years
+46%
5 Years
+133%
7 Years
+55%
10 Years
+185%

Earnings Waterfall
Nippon Gas Co Ltd

Revenue
202.1B JPY
Cost of Revenue
-128.5B JPY
Gross Profit
73.6B JPY
Operating Expenses
-55.2B JPY
Operating Income
18.4B JPY
Other Expenses
-5.3B JPY
Net Income
13.1B JPY

Income Statement
Nippon Gas 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
120 903
N/A
126 833
+5%
128 138
+1%
128 823
+1%
128 773
0%
125 733
-2%
123 594
-2%
121 723
-2%
119 017
-2%
114 691
-4%
113 652
-1%
112 011
-1%
110 506
-1%
109 536
-1%
108 534
-1%
109 136
+1%
111 360
+2%
114 725
+3%
116 652
+2%
118 192
+1%
119 610
+1%
122 577
+2%
126 669
+3%
129 939
+3%
131 225
+1%
132 496
+1%
133 348
+1%
134 691
+1%
136 213
+1%
143 490
+5%
144 567
+1%
147 411
+2%
155 582
+6%
162 552
+4%
172 644
+6%
182 257
+6%
195 840
+7%
207 890
+6%
210 232
+1%
209 596
0%
202 141
-4%
Gross Profit
Cost of Revenue
(73 672)
(78 624)
(80 469)
(80 680)
(80 321)
(76 334)
(72 175)
(69 610)
(65 937)
(60 960)
(58 956)
(56 534)
(53 992)
(52 648)
(52 186)
(53 171)
(54 544)
(56 889)
(58 818)
(59 745)
(61 802)
(64 536)
(66 726)
(68 877)
(68 728)
(69 131)
(69 626)
(69 872)
(69 920)
(75 698)
(77 192)
(80 131)
(87 962)
(95 958)
(105 050)
(115 619)
(128 846)
(138 069)
(139 910)
(137 637)
(128 542)
Gross Profit
47 231
N/A
48 209
+2%
47 669
-1%
48 143
+1%
48 452
+1%
49 399
+2%
51 419
+4%
52 113
+1%
53 080
+2%
53 731
+1%
54 696
+2%
55 477
+1%
56 514
+2%
56 888
+1%
56 348
-1%
55 965
-1%
56 816
+2%
57 836
+2%
57 834
0%
58 447
+1%
57 808
-1%
58 041
+0%
59 943
+3%
61 062
+2%
62 497
+2%
63 365
+1%
63 722
+1%
64 819
+2%
66 293
+2%
67 792
+2%
67 375
-1%
67 280
0%
67 620
+1%
66 594
-2%
67 594
+2%
66 638
-1%
66 994
+1%
69 821
+4%
70 322
+1%
71 959
+2%
73 599
+2%
Operating Income
Operating Expenses
(39 057)
(39 177)
(39 421)
(39 788)
(39 744)
(39 384)
(40 001)
(40 332)
(41 124)
(41 921)
(41 973)
(42 604)
(43 369)
(44 687)
(46 486)
(47 009)
(47 809)
(47 147)
(47 476)
(48 008)
(47 855)
(49 114)
(49 384)
(50 183)
(50 872)
(51 846)
(51 917)
(52 765)
(53 462)
(54 165)
(54 905)
(55 076)
(54 533)
(53 808)
(53 569)
(53 437)
(54 456)
(54 606)
(54 878)
(54 498)
(55 174)
Selling, General & Administrative
(39 057)
(27 509)
(39 420)
(39 788)
(39 744)
(27 938)
(39 999)
(40 331)
(41 122)
(30 012)
(41 973)
(42 602)
(43 368)
(33 062)
(46 485)
(47 008)
(47 808)
(35 654)
(47 475)
(48 007)
(47 853)
(37 658)
(49 381)
(50 183)
(50 871)
(39 771)
(51 917)
(52 764)
(53 461)
(41 291)
(54 902)
(55 073)
(54 531)
(40 156)
(53 568)
(53 436)
(54 454)
(41 268)
(54 878)
(54 497)
(55 174)
Research & Development
0
(19)
0
0
0
0
0
0
0
(15)
0
0
0
(16)
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
Depreciation & Amortization
0
(10 178)
0
0
0
(9 955)
0
0
0
(10 287)
0
0
0
(9 941)
0
0
0
(9 799)
0
0
0
(9 686)
0
0
0
(10 038)
0
0
0
(11 007)
0
0
0
(11 784)
0
0
0
(11 429)
0
0
0
Other Operating Expenses
0
(1 471)
(1)
0
0
(1 491)
(2)
(1)
0
(1 607)
0
(2)
(1)
(1 668)
(1)
(1)
(1)
(1 694)
(1)
(1)
(2)
(1 770)
(3)
0
(1)
(2 037)
0
(1)
(1)
(1 867)
(3)
(3)
(2)
(1 868)
(1)
(1)
(2)
(1 909)
0
(1)
0
Operating Income
8 174
N/A
9 032
+10%
8 248
-9%
8 355
+1%
8 708
+4%
10 015
+15%
11 418
+14%
11 781
+3%
11 956
+1%
11 810
-1%
12 723
+8%
12 873
+1%
13 145
+2%
12 201
-7%
9 862
-19%
8 956
-9%
9 007
+1%
10 689
+19%
10 358
-3%
10 439
+1%
9 953
-5%
8 927
-10%
10 559
+18%
10 879
+3%
11 625
+7%
11 519
-1%
11 805
+2%
12 054
+2%
12 831
+6%
13 627
+6%
12 470
-8%
12 204
-2%
13 087
+7%
12 786
-2%
14 025
+10%
13 201
-6%
12 538
-5%
15 215
+21%
15 444
+2%
17 461
+13%
18 425
+6%
Pre-Tax Income
Interest Income Expense
290
(2)
(128)
(374)
(357)
(675)
(686)
(532)
(761)
(646)
(631)
(525)
(320)
136
529
475
997
502
180
183
(879)
(1 006)
(740)
(608)
(458)
(279)
(250)
(136)
147
190
135
1 219
1 214
1 508
1 545
288
256
139
155
164
150
Non-Reccuring Items
(1)
3 750
3 605
2 987
3 163
(282)
(278)
(285)
(276)
(407)
(409)
(392)
(443)
(2 391)
(2 389)
(2 392)
(2 338)
(800)
(814)
(816)
(825)
(567)
(511)
(518)
(524)
(7 996)
(8 086)
(8 592)
(8 628)
(883)
(848)
(357)
(316)
(130)
(122)
(103)
(89)
(339)
(345)
(340)
(381)
Gain/Loss on Disposition of Assets
243
111
248
14
193
139
138
129
(39)
18
19
19
15
7
9
11
42
453
504
503
470
62
8
2
(67)
7 594
7 595
7 605
7 620
(184)
(157)
(140)
(95)
62
33
21
12
(9)
(6)
(7)
268
Total Other Income
151
256
223
322
198
172
156
114
167
202
146
195
187
117
266
263
366
373
209
98
48
(230)
(721)
(626)
(612)
(684)
(239)
(184)
(147)
510
440
352
260
230
218
239
242
226
248
282
247
Pre-Tax Income
8 857
N/A
13 147
+48%
12 196
-7%
11 304
-7%
11 905
+5%
9 369
-21%
10 748
+15%
11 207
+4%
11 047
-1%
10 977
-1%
11 848
+8%
12 170
+3%
12 584
+3%
10 070
-20%
8 277
-18%
7 313
-12%
8 074
+10%
11 217
+39%
10 437
-7%
10 407
0%
8 767
-16%
7 186
-18%
8 595
+20%
9 129
+6%
9 964
+9%
10 154
+2%
10 825
+7%
10 747
-1%
11 823
+10%
13 260
+12%
12 040
-9%
13 278
+10%
14 150
+7%
14 456
+2%
15 699
+9%
13 646
-13%
12 959
-5%
15 232
+18%
15 496
+2%
17 560
+13%
18 709
+7%
Net Income
Tax Provision
(3 408)
(2 849)
(2 476)
(2 416)
(2 560)
(3 834)
(4 237)
(4 324)
(4 272)
(3 885)
(4 054)
(4 047)
(4 140)
(3 155)
(2 632)
(2 422)
(2 506)
(3 419)
(3 269)
(3 314)
(3 130)
(2 859)
(3 133)
(3 170)
(3 391)
(2 411)
(2 592)
(2 597)
(2 830)
(3 887)
(3 537)
(3 878)
(4 101)
(4 484)
(4 840)
(4 246)
(3 952)
(4 603)
(4 652)
(5 235)
(5 594)
Income from Continuing Operations
5 449
10 298
9 720
8 888
9 345
5 535
6 511
6 883
6 775
7 092
7 794
8 123
8 444
6 915
5 645
4 891
5 568
7 798
7 168
7 093
5 637
4 327
5 462
5 959
6 573
7 743
8 233
8 150
8 993
9 373
8 503
9 400
10 049
9 972
10 859
9 400
9 007
10 629
10 844
12 325
13 115
Income to Minority Interest
(843)
(834)
(590)
(780)
(650)
(7)
(7)
(7)
(11)
(1)
(1)
(1)
(2)
(1)
(1)
0
0
0
0
0
1
0
0
(1)
(1)
0
0
0
0
0
0
1
1
0
0
(1)
(1)
0
0
0
0
Net Income (Common)
4 603
N/A
9 464
+106%
9 131
-4%
8 108
-11%
8 697
+7%
5 528
-36%
6 504
+18%
6 877
+6%
6 762
-2%
7 090
+5%
7 790
+10%
8 121
+4%
8 441
+4%
6 913
-18%
5 644
-18%
4 890
-13%
5 568
+14%
7 798
+40%
7 169
-8%
7 093
-1%
5 638
-21%
4 328
-23%
5 462
+26%
5 959
+9%
6 574
+10%
7 742
+18%
8 233
+6%
8 150
-1%
8 991
+10%
9 373
+4%
8 503
-9%
9 400
+11%
10 050
+7%
9 972
-1%
10 858
+9%
9 399
-13%
9 006
-4%
10 628
+18%
10 844
+2%
12 323
+14%
13 114
+6%
EPS (Diluted)
115.07
N/A
220.09
+91%
207.52
-6%
225.22
+9%
248.48
+10%
148.26
-40%
185.82
+25%
196.48
+6%
182.75
-7%
63.57
-65%
181.16
+185%
188.86
+4%
200.97
+6%
53.98
-73%
131.25
+143%
113.72
-13%
129.48
+14%
60.87
-53%
166.72
+174%
164.95
-1%
132.2
-20%
33.9
-74%
131.74
+289%
144.89
+10%
54.17
-63%
63.32
+17%
68.75
+9%
68.3
-1%
75.76
+11%
78.94
+4%
72.79
-8%
81.4
+12%
87.26
+7%
86.23
-1%
94.67
+10%
82.42
-13%
79.05
-4%
93.12
+18%
95.23
+2%
108.53
+14%
116.11
+7%

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 134,000+ 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.