First Time Loading...

Nikkon Holdings Co Ltd
TSE:9072

Watchlist Manager
Nikkon Holdings Co Ltd Logo
Nikkon Holdings Co Ltd
TSE:9072
Watchlist
Price: 3 065 JPY 0.69% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

219.8B
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+20%
5 Years
+13%
7 Years
+23%
10 Years
+40%
21.1B
+0.4%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+15%
5 Years
+9%
7 Years
+14%
10 Years
+45%
16.8B
-0.5%
Net Income
Growth Rates:
1 Year
+10%
3 Years
+23%
5 Years
+19%
7 Years
+28%
10 Years
+56%

Earnings Waterfall
Nikkon Holdings Co Ltd

Revenue
219.8B JPY
Cost of Revenue
-187.3B JPY
Gross Profit
32.5B JPY
Operating Expenses
-11.4B JPY
Operating Income
21.1B JPY
Other Expenses
-4.3B JPY
Net Income
16.8B JPY

Income Statement
Nikkon Holdings 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
157 561
N/A
165 205
+5%
170 613
+3%
170 874
+0%
169 920
-1%
170 076
+0%
170 190
+0%
171 024
+0%
172 348
+1%
174 031
+1%
175 935
+1%
177 025
+1%
178 804
+1%
179 312
+0%
181 503
+1%
183 854
+1%
185 935
+1%
187 819
+1%
189 447
+1%
191 605
+1%
195 080
+2%
197 693
+1%
201 201
+2%
203 742
+1%
200 726
-1%
199 512
-1%
189 754
-5%
183 727
-3%
183 315
0%
182 536
0%
189 139
+4%
191 519
+1%
194 705
+2%
198 159
+2%
201 164
+2%
207 296
+3%
210 419
+2%
212 071
+1%
214 945
+1%
216 647
+1%
219 800
+1%
Gross Profit
Cost of Revenue
(135 995)
(143 193)
(148 366)
(148 987)
(147 654)
(147 165)
(146 634)
(146 757)
(147 321)
(147 822)
(149 105)
(150 039)
(151 512)
(152 309)
(154 425)
(156 163)
(157 781)
(159 778)
(161 250)
(163 622)
(166 348)
(167 939)
(170 162)
(171 642)
(169 827)
(168 605)
(161 579)
(157 019)
(155 536)
(154 966)
(159 424)
(161 574)
(165 050)
(168 665)
(172 204)
(177 391)
(180 157)
(181 502)
(183 161)
(184 525)
(187 329)
Gross Profit
21 566
N/A
22 012
+2%
22 247
+1%
21 887
-2%
22 266
+2%
22 911
+3%
23 556
+3%
24 267
+3%
25 027
+3%
26 209
+5%
26 830
+2%
26 986
+1%
27 292
+1%
27 003
-1%
27 078
+0%
27 691
+2%
28 154
+2%
28 041
0%
28 197
+1%
27 983
-1%
28 732
+3%
29 754
+4%
31 039
+4%
32 100
+3%
30 899
-4%
30 907
+0%
28 175
-9%
26 708
-5%
27 779
+4%
27 570
-1%
29 715
+8%
29 945
+1%
29 655
-1%
29 494
-1%
28 960
-2%
29 905
+3%
30 262
+1%
30 569
+1%
31 784
+4%
32 122
+1%
32 471
+1%
Operating Income
Operating Expenses
(7 041)
(7 134)
(7 445)
(7 479)
(7 550)
(7 711)
(7 553)
(7 670)
(8 460)
(8 698)
(8 945)
(9 066)
(8 709)
(8 873)
(9 007)
(9 208)
(9 176)
(9 032)
(9 102)
(9 139)
(9 417)
(9 726)
(9 903)
(9 967)
(9 971)
(10 017)
(9 783)
(9 739)
(9 505)
(9 379)
(9 525)
(9 525)
(9 808)
(9 982)
(10 425)
(10 760)
(10 873)
(10 989)
(10 203)
(11 118)
(11 373)
Selling, General & Administrative
(7 038)
(6 781)
(7 443)
(7 477)
(7 549)
(7 225)
(7 553)
(7 669)
(8 459)
(8 175)
(8 943)
(9 065)
(8 707)
(8 348)
(9 006)
(9 206)
(9 176)
(8 549)
(9 101)
(9 140)
(9 416)
(9 240)
(9 902)
(9 965)
(9 969)
(9 513)
(9 779)
(9 735)
(9 503)
(8 826)
(9 526)
(9 525)
(9 807)
(9 453)
(10 422)
(10 758)
(10 872)
(10 437)
(10 893)
(11 117)
(11 371)
Depreciation & Amortization
0
(351)
0
0
0
(485)
0
0
0
(522)
0
0
0
(524)
0
0
0
(482)
0
0
0
(484)
0
0
0
(502)
0
0
0
(552)
0
0
0
(527)
0
0
0
(551)
0
0
0
Other Operating Expenses
(3)
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(2)
(1)
(1)
(2)
0
(1)
(1)
1
0
(2)
0
0
(2)
(2)
(4)
(4)
(2)
(1)
0
0
(1)
(2)
(3)
0
(1)
(1)
690
(1)
(2)
Operating Income
14 525
N/A
14 878
+2%
14 802
-1%
14 408
-3%
14 716
+2%
15 200
+3%
16 003
+5%
16 597
+4%
16 567
0%
17 511
+6%
17 885
+2%
17 920
+0%
18 583
+4%
18 130
-2%
18 071
0%
18 483
+2%
18 978
+3%
19 009
+0%
19 095
+0%
18 844
-1%
19 315
+2%
20 028
+4%
21 136
+6%
22 133
+5%
20 928
-5%
20 890
0%
18 392
-12%
16 969
-8%
18 274
+8%
18 191
0%
20 190
+11%
20 420
+1%
19 847
-3%
19 512
-2%
18 535
-5%
19 145
+3%
19 389
+1%
19 580
+1%
21 581
+10%
21 004
-3%
21 098
+0%
Pre-Tax Income
Interest Income Expense
2 372
2 332
1 411
1 225
1 139
1 375
1 399
980
674
324
60
253
835
1 012
1 369
1 418
925
929
958
1 040
914
1 157
1 955
1 932
2 065
1 796
848
699
801
1 380
1 491
1 496
1 574
1 462
2 000
2 145
1 878
1 550
1 399
1 357
1 578
Non-Reccuring Items
(610)
1 201
1 221
1 116
1 200
1 070
1 109
1 130
975
(271)
(471)
(502)
(349)
(316)
(98)
87
80
90
69
(143)
(135)
(312)
(292)
(228)
(231)
(19)
(16)
(22)
(31)
70
16
24
53
(40)
(88)
(86)
(116)
589
0
681
577
Gain/Loss on Disposition of Assets
(60)
11
45
119
126
153
152
82
103
0
102
118
89
343
332
614
710
454
453
132
36
23
9
850
853
863
869
59
0
383
377
389
404
94
93
69
68
78
83
83
85
Total Other Income
943
340
648
773
576
686
686
508
543
683
660
675
703
858
775
768
911
777
819
856
698
834
836
836
757
871
882
1 152
1 307
1 373
1 349
1 080
1 094
609
631
645
909
979
985
1 216
927
Pre-Tax Income
17 170
N/A
18 762
+9%
18 127
-3%
17 641
-3%
17 757
+1%
18 484
+4%
19 349
+5%
19 297
0%
18 862
-2%
18 247
-3%
18 236
0%
18 464
+1%
19 861
+8%
20 027
+1%
20 449
+2%
21 370
+5%
21 604
+1%
21 259
-2%
21 394
+1%
20 729
-3%
20 828
+0%
21 730
+4%
23 644
+9%
25 523
+8%
24 372
-5%
24 401
+0%
20 975
-14%
18 857
-10%
20 351
+8%
21 397
+5%
23 423
+9%
23 409
0%
22 972
-2%
21 637
-6%
21 171
-2%
21 918
+4%
22 128
+1%
22 776
+3%
24 048
+6%
24 341
+1%
24 265
0%
Net Income
Tax Provision
(6 370)
(7 173)
(7 090)
(6 931)
(6 406)
(6 124)
(6 074)
(5 669)
(5 943)
(6 362)
(6 001)
(6 438)
(6 689)
(6 549)
(6 478)
(6 703)
(6 761)
(6 700)
(6 754)
(6 599)
(6 731)
(6 953)
(7 470)
(8 081)
(7 640)
(7 673)
(6 808)
(6 161)
(6 734)
(6 836)
(7 473)
(7 502)
(7 254)
(6 884)
(6 587)
(6 717)
(6 797)
(6 881)
(7 296)
(7 449)
(7 443)
Income from Continuing Operations
10 800
11 589
11 037
10 710
11 351
12 360
13 275
13 628
12 919
11 885
12 235
12 026
13 172
13 478
13 971
14 667
14 843
14 559
14 640
14 130
14 097
14 777
16 174
17 442
16 732
16 728
14 167
12 696
13 617
14 561
15 950
15 907
15 718
14 753
14 584
15 201
15 331
15 895
16 752
16 892
16 822
Income to Minority Interest
(9)
(11)
8
8
(20)
(46)
(64)
(63)
(35)
(9)
(8)
(8)
(8)
(8)
(7)
(8)
(10)
(12)
(12)
(11)
(10)
(9)
(11)
(12)
(11)
(6)
(2)
(6)
(7)
(16)
(20)
(14)
(13)
(11)
2
8
11
17
2
(8)
(14)
Net Income (Common)
10 789
N/A
11 578
+7%
11 045
-5%
10 719
-3%
11 331
+6%
12 312
+9%
13 209
+7%
13 562
+3%
12 883
-5%
11 875
-8%
12 226
+3%
12 018
-2%
13 163
+10%
13 468
+2%
13 962
+4%
14 656
+5%
14 829
+1%
14 545
-2%
14 627
+1%
14 117
-3%
14 086
0%
14 768
+5%
16 162
+9%
17 430
+8%
16 720
-4%
16 721
+0%
14 166
-15%
12 689
-10%
13 610
+7%
14 544
+7%
15 928
+10%
15 892
0%
15 704
-1%
14 741
-6%
14 584
-1%
15 209
+4%
15 342
+1%
15 913
+4%
16 755
+5%
16 884
+1%
16 808
0%
EPS (Diluted)
154.12
N/A
165.4
+7%
157.78
-5%
155.34
-2%
166.63
+7%
179.13
+8%
194.25
+8%
199.44
+3%
189.45
-5%
175.11
-8%
179.79
+3%
176.73
-2%
193.57
+10%
198.64
+3%
205.32
+3%
215.52
+5%
218.07
+1%
214.57
-2%
218.31
+2%
210.7
-3%
210.93
+0%
220.22
+4%
243.53
+11%
264.25
+9%
253.46
-4%
253.1
0%
214.78
-15%
192.37
-10%
206.34
+7%
220.51
+7%
241.5
+10%
240.95
0%
238.43
-1%
223.81
-6%
222.94
0%
235.22
+6%
238.5
+1%
246.03
+3%
260.47
+6%
263
+1%
265.53
+1%

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 131,900+ 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.