First Time Loading...

Nankai Electric Railway Co Ltd
TSE:9044

Watchlist Manager
Nankai Electric Railway Co Ltd Logo
Nankai Electric Railway Co Ltd
TSE:9044
Watchlist
Price: 2 631.5 JPY -1.64% Market Closed
Updated: May 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

241.6B
+5%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+25%
5 Years
+3%
7 Years
+10%
10 Years
+23%
31.9B
+24%
Operating Income
Growth Rates:
1 Year
+75%
3 Years
+309%
5 Years
-9%
7 Years
+2%
10 Years
+43%
24.8B
+52%
Net Income
Growth Rates:
1 Year
+136%
3 Years
+4 458%
5 Years
+41%
7 Years
+115%
10 Years
+215%

Earnings Waterfall
Nankai Electric Railway Co Ltd

Revenue
241.6B JPY
Cost of Revenue
-202.7B JPY
Gross Profit
38.8B JPY
Operating Expenses
-6.9B JPY
Operating Income
31.9B JPY
Other Expenses
-7.1B JPY
Net Income
24.8B JPY

Income Statement
Nankai Electric Railway 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
197 030
N/A
197 495
+0%
195 779
-1%
199 381
+2%
202 921
+2%
210 995
+4%
217 668
+3%
219 552
+1%
221 461
+1%
219 065
-1%
220 283
+1%
221 188
+0%
220 317
0%
221 690
+1%
222 403
+0%
219 685
-1%
220 228
+0%
227 874
+3%
232 856
+2%
232 355
0%
235 429
+1%
227 424
-3%
223 090
-2%
231 529
+4%
231 028
0%
228 015
-1%
217 413
-5%
202 156
-7%
193 725
-4%
190 813
-2%
190 678
0%
191 457
+0%
198 329
+4%
201 793
+2%
209 977
+4%
218 419
+4%
217 224
-1%
221 280
+2%
224 283
+1%
230 712
+3%
241 581
+5%
Gross Profit
Cost of Revenue
(168 236)
(167 922)
(166 428)
(167 934)
(169 004)
(175 544)
(179 647)
(180 596)
(181 894)
(179 680)
(180 996)
(181 828)
(181 492)
(181 962)
(182 656)
(180 922)
(181 287)
(186 034)
(189 868)
(190 115)
(192 532)
(192 252)
(187 925)
(192 564)
(191 444)
(185 667)
(186 894)
(180 889)
(179 112)
(178 453)
(175 478)
(175 760)
(180 305)
(182 932)
(187 543)
(193 720)
(192 330)
(193 533)
(194 441)
(198 008)
(202 745)
Gross Profit
28 794
N/A
29 573
+3%
29 351
-1%
31 447
+7%
33 917
+8%
35 451
+5%
38 021
+7%
38 956
+2%
39 567
+2%
39 385
0%
39 287
0%
39 360
+0%
38 825
-1%
39 728
+2%
39 747
+0%
38 763
-2%
38 941
+0%
41 840
+7%
42 988
+3%
42 240
-2%
42 897
+2%
35 172
-18%
35 165
0%
38 965
+11%
39 584
+2%
42 348
+7%
30 519
-28%
21 267
-30%
14 613
-31%
12 360
-15%
15 200
+23%
15 697
+3%
18 024
+15%
18 861
+5%
22 434
+19%
24 699
+10%
24 894
+1%
27 747
+11%
29 842
+8%
32 704
+10%
38 836
+19%
Operating Income
Operating Expenses
(6 447)
(6 511)
(6 632)
(6 854)
(6 975)
(7 333)
(7 520)
(7 461)
(7 433)
(7 067)
(7 119)
(7 249)
(7 429)
(7 888)
(7 957)
(7 833)
(7 750)
(7 869)
(7 874)
(7 827)
(7 804)
(7 427)
(7 188)
(7 270)
(7 244)
(7 125)
(7 170)
(6 966)
(6 807)
(6 808)
(6 653)
(6 601)
(6 698)
(6 671)
(6 741)
(6 860)
(6 678)
(6 724)
(6 789)
(6 890)
(6 941)
Selling, General & Administrative
(6 504)
(6 510)
(6 631)
(6 852)
(6 973)
(7 333)
(7 521)
(7 462)
(7 433)
(7 065)
(7 116)
(7 247)
(7 427)
(7 887)
(7 956)
(7 832)
(7 749)
(7 869)
(7 875)
(7 827)
(7 803)
(7 425)
(7 186)
(7 267)
(7 244)
(7 124)
(7 169)
(6 966)
(6 805)
(6 807)
(6 651)
(6 600)
(6 697)
(6 670)
(6 740)
(6 859)
(6 677)
(6 723)
(6 788)
(6 888)
(6 940)
Depreciation & Amortization
56
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
1
(1)
(1)
(2)
(2)
0
0
1
0
(2)
(3)
0
(2)
(1)
(1)
(1)
0
0
0
0
(1)
(2)
0
(3)
0
(1)
(1)
0
(2)
(1)
(2)
(1)
0
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
Operating Income
22 347
N/A
23 062
+3%
22 719
-1%
24 593
+8%
26 942
+10%
28 118
+4%
30 501
+8%
31 495
+3%
32 134
+2%
32 318
+1%
32 168
0%
32 111
0%
31 396
-2%
31 840
+1%
31 790
0%
30 930
-3%
31 191
+1%
33 971
+9%
35 114
+3%
34 413
-2%
35 093
+2%
27 745
-21%
27 977
+1%
31 695
+13%
32 340
+2%
35 223
+9%
23 349
-34%
14 301
-39%
7 806
-45%
5 552
-29%
8 547
+54%
9 096
+6%
11 326
+25%
12 190
+8%
15 693
+29%
17 839
+14%
18 216
+2%
21 023
+15%
23 053
+10%
25 814
+12%
31 895
+24%
Pre-Tax Income
Interest Income Expense
(6 516)
(6 329)
(6 102)
(6 076)
(6 037)
(5 962)
(5 855)
(5 664)
(5 467)
(5 389)
(5 288)
(5 101)
(4 922)
(4 743)
(4 060)
(3 952)
(3 824)
(3 647)
(3 816)
(3 696)
(3 612)
(3 615)
(3 592)
(3 540)
(3 403)
(3 319)
(3 437)
(3 413)
(3 432)
(3 393)
(3 335)
(3 255)
(3 101)
(3 007)
(2 799)
(2 719)
(2 547)
(2 466)
(2 310)
(2 263)
(2 136)
Non-Reccuring Items
(2 673)
(882)
(822)
(682)
(390)
(2 181)
(2 210)
(2 277)
(2 623)
(9 738)
(10 953)
(10 986)
(10 875)
(2 427)
(1 409)
(1 566)
(1 442)
(6 369)
(6 319)
(6 126)
(5 718)
(9 219)
(8 264)
(8 102)
(8 928)
(1 634)
(2 066)
(2 290)
(2 603)
(3 051)
(3 451)
(2 683)
(1 928)
(1 746)
(999)
(1 794)
(1 552)
(139)
(440)
(306)
4 657
Gain/Loss on Disposition of Assets
0
145
0
0
0
167
0
0
0
109
0
0
243
265
0
0
55
45
0
0
0
844
213
259
291
484
0
0
0
0
0
0
0
0
0
0
314
548
0
0
0
Total Other Income
35
20
76
38
(92)
(323)
(12)
64
232
72
59
21
(105)
(251)
42
85
(223)
(171)
(155)
(271)
(260)
(233)
(196)
(136)
(154)
(227)
(214)
(296)
(399)
(305)
219
286
431
747
579
507
476
408
886
1 016
857
Pre-Tax Income
13 193
N/A
16 016
+21%
15 871
-1%
17 873
+13%
20 423
+14%
19 819
-3%
22 424
+13%
23 618
+5%
24 276
+3%
17 372
-28%
15 986
-8%
16 045
+0%
15 737
-2%
24 684
+57%
26 363
+7%
25 497
-3%
25 757
+1%
23 829
-7%
24 824
+4%
24 320
-2%
25 503
+5%
15 522
-39%
16 138
+4%
20 176
+25%
20 146
0%
30 527
+52%
17 632
-42%
8 302
-53%
1 372
-83%
(1 197)
N/A
1 980
N/A
3 444
+74%
6 728
+95%
8 184
+22%
12 474
+52%
13 833
+11%
14 907
+8%
19 374
+30%
21 189
+9%
24 261
+14%
35 273
+45%
Net Income
Tax Provision
(5 114)
(6 180)
(5 869)
(6 345)
(7 076)
(1 739)
(2 531)
(2 701)
(2 821)
(4 179)
(3 648)
(3 763)
(3 572)
(7 530)
(7 834)
(7 751)
(7 752)
(8 245)
(6 619)
(6 469)
(6 951)
(2 682)
(5 000)
(6 370)
(6 291)
(8 708)
(5 285)
(2 224)
(337)
(338)
(818)
(1 331)
(2 129)
(3 630)
(4 816)
(3 523)
(3 587)
(3 996)
(4 610)
(7 146)
(9 580)
Income from Continuing Operations
8 079
9 836
10 002
11 528
13 347
18 080
19 893
20 917
21 455
13 193
12 338
12 282
12 165
17 154
18 529
17 746
18 005
15 584
18 205
17 851
18 552
12 840
11 138
13 806
13 855
21 819
12 347
6 078
1 035
(1 535)
1 162
2 113
4 599
4 554
7 658
10 310
11 320
15 378
16 579
17 115
25 693
Income to Minority Interest
(193)
(220)
(222)
(275)
(348)
(612)
(658)
(657)
(662)
(579)
(598)
(585)
(601)
(702)
(772)
(775)
(903)
(865)
(938)
(982)
(909)
183
301
332
290
(1 008)
(745)
(571)
(491)
(326)
(408)
(482)
(507)
(532)
(556)
(758)
(787)
(754)
(867)
(739)
(851)
Net Income (Common)
7 884
N/A
9 615
+22%
9 777
+2%
11 252
+15%
12 999
+16%
17 467
+34%
19 234
+10%
20 259
+5%
20 791
+3%
12 612
-39%
11 738
-7%
11 695
0%
11 563
-1%
16 452
+42%
17 758
+8%
16 970
-4%
17 103
+1%
14 719
-14%
17 266
+17%
16 870
-2%
17 642
+5%
13 023
-26%
11 439
-12%
14 138
+24%
14 145
+0%
20 811
+47%
11 605
-44%
5 509
-53%
545
-90%
(1 861)
N/A
752
N/A
1 630
+117%
4 091
+151%
4 021
-2%
7 100
+77%
9 550
+35%
10 532
+10%
14 623
+39%
15 711
+7%
16 374
+4%
24 842
+52%
EPS (Diluted)
75.08
N/A
91.57
+22%
93.11
+2%
107.16
+15%
121.48
+13%
162.9
+34%
170.21
+4%
179.28
+5%
183.99
+3%
111.24
-40%
103.87
-7%
103.49
0%
102.32
-1%
145.12
+42%
157.15
+8%
150.17
-4%
151.35
+1%
129.85
-14%
152.32
+17%
148.83
-2%
155.65
+5%
114.9
-26%
100.92
-12%
124.78
+24%
124.85
+0%
183.68
+47%
102.45
-44%
48.63
-53%
4.81
-90%
-16.43
N/A
6.64
N/A
14.39
+117%
36.12
+151%
35.5
-2%
62.68
+77%
84.32
+35%
93
+10%
129.12
+39%
138.75
+7%
144.61
+4%
219.39
+52%

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 141,700+ 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.