NS United Kaiun Kaisha Ltd
TSE:9110

Watchlist Manager
NS United Kaiun Kaisha Ltd Logo
NS United Kaiun Kaisha Ltd
TSE:9110
Watchlist
Price: 6 340 JPY 2.42% Market Closed
Market Cap: 152B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-3%
5Y
+62%
10Y
+53%
Operating Income
+
3Y
-51%
5Y
+253%
10Y
+134%
Net Income
+
3Y
-40%
5Y
+299%
10Y
+248%

Earnings Waterfall
NS United Kaiun Kaisha Ltd

Revenue
230.2B JPY
Cost of Revenue
-204.2B JPY
Gross Profit
26B JPY
Operating Expenses
-8.2B JPY
Operating Income
17.8B JPY
Other Expenses
2.8B JPY
Net Income
20.5B JPY

Income Statement
NS United Kaiun Kaisha 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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
175
0
0
247
0
0
291
608
930
1 251
1 242
1 204
1 168
1 175
1 232
1 288
1 320
1 297
1 305
1 371
1 481
1 612
1 690
1 728
1 718
1 715
1 714
1 698
1 707
1 703
1 665
1 636
1 619
1 623
1 696
1 777
1 832
1 845
1 824
1 773
1 709
1 648
1 574
1 513
1 473
1 486
1 495
1 486
1 476
1 432
1 409
1 399
1 379
1 304
1 221
1 172
1 167
1 191
1 236
1 313
1 442
1 585
1 723
1 792
1 741
1 678
0
0
Revenue
61 994
N/A
65 244
+5%
68 563
+5%
71 045
+4%
74 828
+5%
77 951
+4%
83 115
+7%
89 676
+8%
97 421
+9%
103 594
+6%
114 548
+11%
112 451
-2%
97 174
-14%
78 267
-19%
70 637
-10%
79 472
+13%
84 030
+6%
93 321
+11%
127 184
+36%
129 748
+2%
134 879
+4%
134 349
0%
135 044
+1%
136 385
+1%
135 193
-1%
132 921
-2%
131 379
-1%
135 478
+3%
140 842
+4%
147 610
+5%
153 665
+4%
154 868
+1%
157 120
+1%
159 781
+2%
157 625
-1%
154 384
-2%
150 236
-3%
144 097
-4%
137 148
-5%
130 904
-5%
124 551
-5%
121 580
-2%
125 276
+3%
129 830
+4%
133 227
+3%
137 449
+3%
139 000
+1%
142 119
+2%
147 361
+4%
151 037
+2%
151 068
+0%
149 858
-1%
146 930
-2%
145 222
-1%
148 415
+2%
143 736
-3%
142 194
-1%
140 045
-2%
138 454
-1%
149 700
+8%
162 430
+9%
181 262
+12%
195 941
+8%
215 442
+10%
237 079
+10%
248 388
+5%
250 825
+1%
243 917
-3%
232 343
-5%
226 482
-3%
233 100
+3%
240 040
+3%
249 469
+4%
249 971
+0%
247 408
-1%
239 897
-3%
230 214
-4%
Gross Profit
Cost of Revenue
(50 083)
(52 740)
(57 108)
(60 965)
(63 754)
(65 182)
(66 385)
(71 123)
(76 804)
(81 866)
(90 723)
(93 253)
(84 933)
(70 792)
(62 802)
(69 694)
(74 183)
(83 186)
(113 809)
(117 544)
(124 540)
(125 419)
(126 913)
(129 144)
(127 562)
(125 681)
(124 231)
(126 225)
(129 791)
(134 282)
(138 645)
(138 815)
(140 673)
(142 924)
(141 983)
(139 597)
(136 186)
(130 786)
(124 502)
(118 853)
(113 695)
(110 474)
(112 868)
(116 894)
(119 391)
(123 142)
(125 896)
(129 080)
(133 352)
(137 316)
(136 382)
(135 550)
(134 054)
(131 871)
(135 613)
(132 442)
(130 592)
(128 848)
(126 066)
(132 678)
(140 548)
(153 103)
(163 345)
(176 057)
(194 527)
(205 147)
(211 461)
(209 719)
(201 072)
(199 306)
(204 079)
(211 025)
(220 868)
(221 127)
(219 423)
(213 876)
(204 248)
Gross Profit
11 911
N/A
12 504
+5%
11 455
-8%
10 080
-12%
11 074
+10%
12 769
+15%
16 730
+31%
18 553
+11%
20 617
+11%
21 728
+5%
23 825
+10%
19 198
-19%
12 241
-36%
7 475
-39%
7 835
+5%
9 778
+25%
9 847
+1%
10 135
+3%
13 375
+32%
12 204
-9%
10 339
-15%
8 930
-14%
8 131
-9%
7 241
-11%
7 631
+5%
7 240
-5%
7 148
-1%
9 253
+29%
11 051
+19%
13 328
+21%
15 020
+13%
16 053
+7%
16 447
+2%
16 857
+2%
15 642
-7%
14 787
-5%
14 050
-5%
13 311
-5%
12 646
-5%
12 051
-5%
10 856
-10%
11 106
+2%
12 408
+12%
12 936
+4%
13 836
+7%
14 307
+3%
13 104
-8%
13 039
0%
14 009
+7%
13 721
-2%
14 686
+7%
14 308
-3%
12 876
-10%
13 351
+4%
12 802
-4%
11 294
-12%
11 602
+3%
11 197
-3%
12 388
+11%
17 022
+37%
21 882
+29%
28 159
+29%
32 596
+16%
39 385
+21%
42 552
+8%
43 241
+2%
39 364
-9%
34 198
-13%
31 271
-9%
27 176
-13%
29 021
+7%
29 015
0%
28 601
-1%
28 844
+1%
27 985
-3%
26 021
-7%
25 966
0%
Operating Income
Operating Expenses
(2 946)
(3 043)
(3 087)
(3 112)
(3 064)
(3 139)
(3 207)
(3 428)
(3 715)
(3 950)
(3 824)
(3 739)
(3 589)
(3 613)
(3 585)
(3 700)
(3 812)
(4 259)
(5 981)
(6 379)
(6 681)
(6 649)
(6 504)
(6 335)
(6 246)
(6 094)
(5 975)
(6 013)
(5 992)
(6 029)
(6 178)
(6 748)
(6 757)
(6 113)
(6 168)
(6 313)
(6 465)
(6 313)
(6 171)
(6 075)
(5 859)
(5 818)
(5 850)
(5 847)
(5 805)
(5 826)
(5 743)
(5 730)
(5 719)
(5 701)
(5 775)
(5 777)
(5 822)
(5 844)
(5 762)
(6 605)
(6 576)
(6 617)
(5 652)
(5 660)
(5 630)
(5 666)
(5 885)
(6 169)
(6 469)
(6 662)
(6 877)
(7 524)
(7 712)
(7 444)
(7 420)
(7 397)
(7 488)
(7 609)
(7 761)
(7 920)
(8 208)
Selling, General & Administrative
(2 946)
(3 029)
(3 087)
(3 112)
(3 073)
(3 139)
(3 207)
(3 358)
(3 715)
(3 905)
(3 817)
(3 598)
(3 448)
(3 471)
(3 440)
(3 552)
(3 664)
(4 104)
(5 768)
(6 214)
(6 566)
(6 591)
(6 250)
(6 335)
(6 246)
(6 093)
(5 844)
(6 013)
(5 991)
(6 030)
(6 043)
(6 130)
(6 140)
(6 114)
(6 032)
(6 197)
(6 348)
(6 312)
(6 030)
(6 075)
(5 860)
(5 819)
(5 743)
(5 846)
(5 804)
(5 824)
(5 641)
(5 730)
(5 720)
(5 704)
(5 687)
(5 780)
(5 823)
(5 844)
(5 683)
(5 710)
(5 682)
(5 649)
(5 426)
(5 659)
(5 629)
(5 667)
(5 655)
(6 168)
(6 467)
(6 661)
(6 642)
(7 076)
(7 265)
(7 419)
(7 173)
(7 397)
(7 488)
(7 609)
(7 520)
(7 922)
(8 208)
Research & Development
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
(32)
0
0
0
(29)
0
0
0
(10)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(45)
(94)
(141)
(141)
(142)
(145)
(148)
(148)
(155)
(213)
0
0
0
(254)
0
0
0
(131)
0
0
0
(136)
0
0
0
(135)
0
0
0
(142)
0
0
0
(106)
0
0
0
(103)
0
0
0
(89)
0
0
0
(79)
0
0
0
(226)
0
0
0
(219)
0
0
0
(204)
0
0
0
(218)
0
0
0
(232)
0
0
Other Operating Expenses
0
(14)
0
0
9
0
0
(70)
0
0
87
0
0
0
0
0
0
0
0
(165)
(115)
(58)
0
0
0
(1)
0
0
(1)
1
1
(618)
(617)
0
(1)
(116)
(117)
0
1
0
0
0
(1)
0
0
(2)
1
0
1
2
1
2
0
0
0
(895)
(894)
(968)
0
0
0
0
(1)
0
(2)
(1)
1
(448)
(447)
(25)
0
0
0
0
1
2
0
Operating Income
8 965
N/A
9 461
+6%
8 368
-12%
6 968
-17%
8 010
+15%
9 630
+20%
13 523
+40%
15 125
+12%
16 902
+12%
17 778
+5%
20 001
+13%
15 459
-23%
8 652
-44%
3 862
-55%
4 250
+10%
6 078
+43%
6 035
-1%
5 876
-3%
7 394
+26%
5 825
-21%
3 658
-37%
2 281
-38%
1 627
-29%
906
-44%
1 385
+53%
1 146
-17%
1 173
+2%
3 240
+176%
5 059
+56%
7 299
+44%
8 842
+21%
9 305
+5%
9 690
+4%
10 744
+11%
9 474
-12%
8 474
-11%
7 585
-10%
6 998
-8%
6 475
-7%
5 976
-8%
4 997
-16%
5 288
+6%
6 558
+24%
7 089
+8%
8 031
+13%
8 481
+6%
7 361
-13%
7 309
-1%
8 290
+13%
8 020
-3%
8 911
+11%
8 531
-4%
7 054
-17%
7 507
+6%
7 040
-6%
4 689
-33%
5 026
+7%
4 580
-9%
6 736
+47%
11 362
+69%
16 252
+43%
22 493
+38%
26 711
+19%
33 216
+24%
36 083
+9%
36 579
+1%
32 487
-11%
26 674
-18%
23 559
-12%
19 732
-16%
21 601
+9%
21 618
+0%
21 113
-2%
21 235
+1%
20 224
-5%
18 101
-10%
17 758
-2%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
438
43
(633)
(1 245)
(1 220)
(665)
(944)
(1 048)
(1 408)
(1 665)
(1 931)
(2 500)
(2 001)
(1 142)
(1 397)
(1 009)
584
981
2 319
2 417
1 865
11
(859)
586
760
1 169
1 650
284
(1 272)
(2 528)
(3 981)
(4 197)
(2 614)
(1 998)
(606)
(236)
(1 882)
(1 915)
(1 595)
(1 498)
(1 728)
(1 248)
(1 741)
(1 833)
(1 405)
(1 621)
(1 461)
(1 718)
(2 043)
(1 117)
(978)
(533)
344
403
2 522
3 737
1 327
395
465
(995)
(275)
658
(226)
(2 170)
570
(1 060)
(2 892)
(320)
Non-Reccuring Items
(535)
1 225
(676)
(589)
0
0
4 487
122
122
(4 365)
(111)
(156)
(210)
(99)
3
(110)
(310)
(1 226)
(1 248)
(965)
(765)
(1 263)
(2 608)
(4 166)
(4 249)
(3 566)
(19 589)
(18 147)
(18 064)
(17 390)
(619)
0
0
(735)
(116)
0
0
(132)
84
74
30
169
(1 344)
(1 338)
(1 549)
(1 549)
(1 885)
(2 373)
(2 118)
(2 125)
(398)
(50)
(50)
22
(945)
0
0
0
(2 983)
(2 957)
(3 186)
(3 329)
(755)
(442)
(213)
(493)
(451)
0
0
0
(216)
0
58
0
57
128
(270)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
236
0
0
227
0
0
92
92
92
169
88
666
908
1 365
1 516
2 083
2 124
3 024
4 809
3 703
3 420
2 218
271
254
0
210
210
193
0
42
42
523
648
1 186
2 025
2 734
2 653
3 029
3 456
3 213
3 418
5 020
3 743
2 881
5 659
3 109
4 323
4 467
1 802
1 800
597
2 495
0
2 133
2 464
332
344
343
12
251
416
879
879
2 539
7 130
6 663
Total Other Income
(784)
(2 728)
(859)
(671)
(608)
(382)
(129)
4 176
4 425
4 110
298
170
579
208
29
292
316
106
144
114
110
72
11
14
(30)
296
375
372
402
93
68
25
14
(96)
(90)
206
(303)
(179)
119
15
89
75
75
49
47
50
124
132
109
193
24
114
(11)
(144)
(158)
(76)
(85)
114
248
(162)
69
46
215
2 472
708
31
97
116
(355)
125
202
(84)
(350)
28
(20)
(204)
224
Pre-Tax Income
7 646
N/A
7 958
+4%
6 833
-14%
5 708
-16%
7 402
+30%
9 248
+25%
17 881
+93%
19 423
+9%
21 449
+10%
17 961
-16%
20 231
+13%
15 076
-25%
7 776
-48%
2 751
-65%
3 844
+40%
5 316
+38%
4 993
-6%
3 440
-31%
4 717
+37%
3 135
-34%
672
-79%
(823)
N/A
(1 446)
-76%
(3 735)
-158%
(2 538)
+32%
(24)
+99%
(14 977)
-62 304%
(10 092)
+33%
(7 162)
+29%
(3 324)
+54%
12 005
N/A
11 891
-1%
12 508
+5%
10 944
-13%
10 691
-2%
10 330
-3%
7 776
-25%
5 625
-28%
4 343
-23%
2 084
-52%
961
-54%
2 960
+208%
3 814
+29%
5 842
+53%
7 479
+28%
7 125
-5%
6 419
-10%
6 126
-5%
7 812
+28%
7 816
+0%
10 502
+34%
10 272
-2%
10 180
-1%
9 723
-4%
7 197
-26%
8 811
+22%
6 332
-28%
6 974
+10%
7 351
+5%
9 067
+23%
14 402
+59%
20 151
+40%
29 069
+44%
37 768
+30%
42 448
+12%
39 908
-6%
32 860
-18%
27 599
-16%
22 552
-18%
19 594
-13%
22 496
+15%
21 724
-3%
19 530
-10%
22 712
+16%
21 740
-4%
22 263
+2%
24 055
+8%
Net Income
Tax Provision
(3 011)
(3 251)
(2 879)
(2 450)
(2 813)
(3 517)
(7 095)
(7 354)
(8 088)
(6 096)
(7 086)
(5 668)
(3 009)
(1 255)
(992)
(1 584)
(1 309)
(862)
(1 284)
(701)
99
496
846
1 440
915
255
(219)
(1 161)
(743)
(1 503)
(775)
(552)
(1 779)
(1 462)
(1 692)
(2 104)
(1 650)
(872)
(260)
272
491
300
(494)
(431)
(432)
(722)
191
(286)
(470)
(484)
(1 160)
(965)
(1 498)
(1 595)
(1 251)
(1 903)
(1 190)
(1 307)
(1 220)
(1 518)
(2 479)
(3 709)
(5 486)
(7 238)
(8 158)
(6 792)
(5 257)
(4 260)
(3 386)
(3 219)
(4 510)
(4 275)
(3 380)
(4 273)
(3 119)
(3 385)
(3 540)
Income from Continuing Operations
4 635
4 707
3 954
3 258
4 589
5 731
10 786
12 069
13 361
11 865
13 145
9 408
4 767
1 496
2 852
3 732
3 684
2 578
3 433
2 434
771
(327)
(600)
(2 295)
(1 623)
231
(15 196)
(11 253)
(7 905)
(4 827)
11 230
11 339
10 729
9 482
8 999
8 226
6 126
4 753
4 083
2 356
1 452
3 260
3 320
5 411
7 047
6 403
6 610
5 840
7 342
7 332
9 342
9 307
8 682
8 128
5 946
6 908
5 142
5 667
6 131
7 549
11 923
16 442
23 583
30 530
34 290
33 116
27 603
23 339
19 166
16 375
17 986
17 449
16 150
18 439
18 621
18 878
20 515
Income to Minority Interest
(83)
(62)
(60)
(61)
(106)
(191)
(243)
(278)
(280)
(206)
(215)
(189)
(178)
(122)
(186)
(148)
(220)
(134)
(197)
(256)
(224)
(223)
(314)
(225)
(280)
(352)
(309)
(469)
(504)
(470)
(452)
(387)
(326)
(326)
(373)
(331)
(223)
(109)
27
(1)
(1)
0
2
2
2
1
3
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
Net Income (Common)
4 552
N/A
4 645
+2%
3 894
-16%
3 197
-18%
4 483
+40%
5 540
+24%
10 543
+90%
11 791
+12%
13 081
+11%
11 659
-11%
12 930
+11%
9 219
-29%
4 589
-50%
1 374
-70%
2 666
+94%
3 584
+34%
3 464
-3%
2 444
-29%
3 236
+32%
2 178
-33%
547
-75%
(550)
N/A
(914)
-66%
(2 521)
-176%
(1 903)
+25%
(121)
+94%
(15 505)
-12 714%
(11 722)
+24%
(8 408)
+28%
(5 297)
+37%
10 778
N/A
10 953
+2%
10 403
-5%
9 155
-12%
8 626
-6%
7 895
-8%
5 901
-25%
4 645
-21%
4 110
-12%
2 355
-43%
1 452
-38%
3 259
+124%
3 322
+2%
5 413
+63%
7 048
+30%
6 405
-9%
6 613
+3%
5 840
-12%
7 344
+26%
7 332
0%
9 343
+27%
9 310
0%
8 682
-7%
8 128
-6%
5 947
-27%
6 909
+16%
5 143
-26%
5 669
+10%
6 131
+8%
7 549
+23%
11 923
+58%
16 442
+38%
23 582
+43%
30 529
+29%
34 289
+12%
33 116
-3%
27 603
-17%
23 339
-15%
19 166
-18%
16 375
-15%
17 986
+10%
17 449
-3%
16 150
-7%
18 438
+14%
18 621
+1%
18 878
+1%
20 515
+9%
EPS (Diluted)
284.5
N/A
290.31
+2%
259.6
-11%
199.81
-23%
280.18
+40%
346.25
+24%
658.93
+90%
736.93
+12%
817.56
+11%
728.68
-11%
808.12
+11%
576.18
-29%
286.81
-50%
85.87
-70%
166.62
+94%
224
+34%
216.5
-3%
106.26
-51%
161.8
+52%
94.69
-41%
23.78
-75%
-23.91
N/A
-39.73
-66%
-109.6
-176%
-82.73
+25%
-5.26
+94%
-674.13
-12 716%
-509.65
+24%
-365.56
+28%
-230.3
+37%
468.6
N/A
476.21
+2%
452.3
-5%
398.04
-12%
373.95
-6%
343.26
-8%
245.87
-28%
193.54
-21%
175.41
-9%
98.12
-44%
60.5
-38%
135.79
+124%
140.95
+4%
225.54
+60%
293.66
+30%
266.87
-9%
280.6
+5%
243.33
-13%
306
+26%
311.11
+2%
396.44
+27%
395.04
0%
368.39
-7%
344.89
-6%
252.35
-27%
293.16
+16%
218.23
-26%
240.55
+10%
260.16
+8%
320.32
+23%
505.92
+58%
697.67
+38%
1 000.66
+43%
1 295.46
+29%
1 455.02
+12%
1 405.26
-3%
1 171.3
-17%
990.36
-15%
813.29
-18%
694.85
-15%
763.22
+10%
740.44
-3%
685.32
-7%
782.41
+14%
790.17
+1%
801.08
+1%
870.55
+9%

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 308,000+ 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.