Watchlist Manager

Watchlist

Price: 4 435 JPY -0.22% Market Closed

Market Cap: ¥125.9B

	Nishio Rent All Co Ltd TSE:9699	JP
H	HomeChoice International PLC JSE:HIL	MT

Income Statement

Currency: JPY

	Mar-2005	Jun-2005	Dec-2005	Mar-2006	Jun-2006	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	81	0	0	99	0	0	419	236	357	473	479	466	471	491	540	522	537	544	576	574	586	599	614	607	605	598	597	588	581	578	570	574	584	597	625	631	649	669	690	720	756	809	873	927	967	989	993	988	983	988	990	997	1 014	1 020	1 061	1 111	1 220	1 314	1 389	1 447	1 455	1 500	1 542	1 641	1 653	0	0	0
Revenue	59 892 N/A	61 328 +2%	49 121 -20%	51 564 +5%	53 649 +4%	55 652 +4%	57 694 +4%	59 173 +3%	59 248 +0%	58 459 -1%	57 762 -1%	56 404 -2%	53 982 -4%	51 602 -4%	50 057 -3%	50 227 +0%	50 852 +1%	68 299 +34%	68 856 +1%	69 356 +1%	71 717 +3%	73 347 +2%	77 260 +5%	80 372 +4%	82 971 +3%	85 192 +3%	86 468 +1%	89 006 +3%	90 570 +2%	92 295 +2%	95 669 +4%	99 100 +4%	101 532 +2%	104 094 +3%	106 417 +2%	108 157 +2%	109 671 +1%	111 405 +2%	112 532 +1%	113 205 +1%	114 317 +1%	115 937 +1%	117 384 +1%	119 304 +2%	121 339 +2%	123 538 +2%	126 449 +2%	128 390 +2%	131 559 +2%	136 682 +4%	141 141 +3%	146 326 +4%	150 141 +3%	153 939 +3%	157 246 +2%	158 646 +1%	155 600 -2%	151 231 -3%	148 137 -2%	147 824 0%	154 515 +5%	161 756 +5%	165 542 +2%	168 120 +2%	169 959 +1%	170 634 +0%	176 298 +3%	178 627 +1%	181 677 +2%	185 660 +2%	189 138 +2%	192 587 +2%	196 122 +2%	198 995 +1%	203 175 +2%	209 074 +3%	213 561 +2%	214 954 +1%	213 498 -1%
Gross Profit
Cost of Revenue	(35 047)	(36 455)	(29 512)	(31 279)	(32 519)	(33 858)	(35 023)	(36 311)	(36 762)	(36 736)	(36 796)	(35 802)	(34 154)	(32 690)	(31 477)	(31 756)	(31 555)	(42 019)	(42 528)	(42 868)	(44 211)	(45 698)	(47 711)	(49 283)	(50 959)	(52 437)	(52 632)	(53 348)	(53 800)	(54 617)	(56 020)	(57 670)	(58 653)	(60 019)	(61 669)	(62 948)	(64 346)	(64 861)	(65 773)	(66 258)	(66 932)	(68 385)	(69 526)	(71 263)	(72 451)	(73 883)	(75 184)	(75 827)	(77 534)	(79 963)	(82 648)	(86 450)	(89 034)	(91 819)	(94 216)	(94 382)	(92 795)	(90 772)	(89 487)	(89 717)	(93 805)	(97 123)	(98 991)	(100 869)	(102 065)	(102 385)	(106 343)	(107 680)	(109 335)	(111 479)	(113 275)	(115 353)	(116 570)	(118 097)	(120 164)	(124 358)	(127 514)	(127 855)	(126 208)
Gross Profit	24 846 N/A	24 874 +0%	19 609 -21%	20 285 +3%	21 130 +4%	21 794 +3%	22 671 +4%	22 863 +1%	22 487 -2%	21 724 -3%	20 966 -3%	20 602 -2%	19 828 -4%	18 911 -5%	18 579 -2%	18 470 -1%	19 297 +4%	26 280 +36%	26 328 +0%	26 488 +1%	27 506 +4%	27 648 +1%	29 549 +7%	31 089 +5%	32 012 +3%	32 756 +2%	33 837 +3%	35 660 +5%	36 772 +3%	37 677 +2%	39 650 +5%	41 430 +4%	42 879 +3%	44 075 +3%	44 748 +2%	45 209 +1%	45 325 +0%	46 544 +3%	46 759 +0%	46 947 +0%	47 385 +1%	47 552 +0%	47 858 +1%	48 041 +0%	48 888 +2%	49 655 +2%	51 265 +3%	52 563 +3%	54 025 +3%	56 719 +5%	58 493 +3%	59 876 +2%	61 107 +2%	62 120 +2%	63 030 +1%	64 264 +2%	62 805 -2%	60 459 -4%	58 650 -3%	58 107 -1%	60 710 +4%	64 633 +6%	66 551 +3%	67 251 +1%	67 894 +1%	68 249 +1%	69 955 +2%	70 947 +1%	72 342 +2%	74 181 +3%	75 863 +2%	77 234 +2%	79 552 +3%	80 898 +2%	83 011 +3%	84 716 +2%	86 047 +2%	87 099 +1%	87 290 +0%
Operating Income
Operating Expenses	(17 576)	(17 967)	(14 387)	(14 820)	(15 368)	(15 966)	(16 451)	(16 966)	(17 287)	(17 553)	(17 916)	(18 155)	(18 359)	(18 384)	(18 497)	(18 624)	(18 865)	(25 033)	(25 162)	(25 240)	(25 427)	(25 623)	(25 760)	(26 099)	(26 362)	(26 671)	(27 439)	(27 643)	(27 917)	(28 395)	(28 664)	(29 062)	(29 551)	(30 042)	(30 579)	(31 419)	(32 424)	(33 590)	(34 167)	(34 693)	(35 055)	(35 747)	(36 493)	(37 232)	(37 986)	(38 534)	(39 105)	(39 860)	(40 805)	(41 949)	(43 367)	(44 437)	(45 391)	(46 461)	(47 318)	(48 325)	(48 851)	(49 088)	(49 307)	(49 446)	(50 146)	(50 919)	(51 575)	(52 192)	(52 891)	(53 365)	(54 528)	(55 378)	(56 403)	(57 844)	(59 049)	(60 030)	(61 010)	(62 854)	(64 266)	(65 534)	(67 128)	(67 497)	(68 364)
Selling, General & Administrative	(17 584)	(17 971)	(14 385)	(14 820)	(15 369)	(15 967)	(16 500)	(16 966)	(17 288)	(17 505)	(17 917)	(18 155)	(18 355)	(18 383)	(18 496)	(18 624)	(18 865)	(24 081)	(25 163)	(25 242)	(25 429)	(24 636)	(25 761)	(26 099)	(26 362)	(25 594)	(27 190)	(27 645)	(27 919)	(27 294)	(28 698)	(29 061)	(29 550)	(28 889)	(30 925)	(31 798)	(32 809)	(32 235)	(34 166)	(34 692)	(35 053)	(34 196)	(36 450)	(37 188)	(37 942)	(36 768)	(39 106)	(39 861)	(40 807)	(39 848)	(43 367)	(44 418)	(45 390)	(43 754)	(47 314)	(48 323)	(48 848)	(45 587)	(49 227)	(49 316)	(50 020)	(47 097)	(51 573)	(52 191)	(52 889)	(49 299)	(54 527)	(55 377)	(56 402)	(53 828)	(59 051)	(60 033)	(61 010)	(58 452)	(64 132)	(65 530)	(67 127)	(62 725)	(68 362)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(951)	0	0	0	(987)	0	0	0	(1 077)	0	0	0	(1 101)	0	0	0	(1 153)	0	0	0	(1 353)	0	0	0	(1 550)	0	0	0	(1 765)	0	0	0	(2 100)	0	0	0	(2 705)	0	0	0	(3 500)	0	0	0	(3 820)	0	0	0	(4 065)	0	0	0	(4 016)	0	0	0	(4 400)	0	0	0	(4 771)	0
Other Operating Expenses	8	4	0	0	0	0	49	0	0	(48)	0	0	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	(249)	0	0	0	34	0	0	0	346	379	385	(2)	(1)	0	0	(1)	(43)	(44)	(44)	(1)	1	1	2	(1)	0	(19)	(1)	(2)	(4)	(2)	(3)	(1)	(80)	(130)	(126)	(2)	(2)	(1)	(2)	(1)	(1)	0	(1)	0	1	2	0	(2)	(134)	(4)	(1)	(1)	(2)
Operating Income	7 269 N/A	6 906 -5%	5 222 -24%	5 464 +5%	5 760 +5%	5 826 +1%	6 218 +7%	5 896 -5%	5 198 -12%	4 170 -20%	3 049 -27%	2 447 -20%	1 470 -40%	529 -64%	83 -84%	(154) N/A	431 N/A	1 248 +190%	1 166 -7%	1 247 +7%	2 078 +67%	2 026 -3%	3 788 +87%	4 990 +32%	5 650 +13%	6 084 +8%	6 397 +5%	8 015 +25%	8 853 +10%	9 282 +5%	10 986 +18%	12 369 +13%	13 329 +8%	14 033 +5%	14 169 +1%	13 790 -3%	12 901 -6%	12 954 +0%	12 592 -3%	12 254 -3%	12 330 +1%	11 805 -4%	11 365 -4%	10 809 -5%	10 902 +1%	11 121 +2%	12 160 +9%	12 703 +4%	13 220 +4%	14 770 +12%	15 126 +2%	15 439 +2%	15 716 +2%	15 659 0%	15 712 +0%	15 939 +1%	13 954 -12%	11 371 -19%	9 343 -18%	8 661 -7%	10 564 +22%	13 714 +30%	14 976 +9%	15 059 +1%	15 003 0%	14 884 -1%	15 427 +4%	15 569 +1%	15 939 +2%	16 337 +2%	16 814 +3%	17 204 +2%	18 542 +8%	18 044 -3%	18 745 +4%	19 182 +2%	18 919 -1%	19 602 +4%	18 926 -3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	(49)	(80)	(185)	(166)	(186)	(186)	(300)	(329)	(357)	(371)	(499)	(383)	(389)	(405)	(447)	(195)	30	45	(51)	(110)	(420)	(433)	(186)	(321)	(329)	(322)	(643)	(549)	(503)	(777)	(848)	(868)	(844)	(529)	(481)	(420)	(469)	(637)	(699)	(891)	(912)	(942)	(1 020)	(928)	(1 139)	(1 018)	(964)	(963)	(761)	(863)	(892)	(884)	(751)	(732)	(908)	(1 010)	(1 275)	(1 166)	(1 098)	(1 150)	(1 268)	(935)	(1 023)	(1 092)	(1 098)	(1 816)	(1 757)	(1 613)
Non-Reccuring Items	(12)	33	53	42	385	337	359	(68)	(67)	(63)	(123)	17	(17)	111	(13)	0	17	(49)	(162)	(581)	(608)	(428)	(316)	134	158	(250)	0	(247)	(261)	34	0	(33)	(38)	347	0	0	0	0	0	0	0	(43)	0	0	0	3	0	0	0	(20)	(20)	0	(19)	112	(33)	15	13	(224)	0	0	0	0	1	0	0	1	0	0	2	1	0	0	(3)	(132)	0	(195)	(101)	(44)	(76)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	(58)	(69)	(90)	(46)	(59)	(103)	(132)	(220)	(229)	(185)	(182)	(91)	(71)	(62)	(166)	(165)	(180)	(177)	(68)	(74)	(73)	(111)	(116)	(104)	(108)	(90)	(128)	(134)	(113)	(96)	(74)	(73)	(66)	(48)	(34)	(47)	(76)	(84)	(86)	(67)	(44)	(34)	(25)	(88)	(35)	(67)	(84)	0	(66)	(52)	(14)	(46)	(66)	(70)	32	(98)	(105)	(85)	(123)	(87)	(30)	(41)	6	(119)	(278)	(267)	(619)	(590)
Total Other Income	(316)	(203)	159	630	225	224	(204)	242	265	17	70	(188)	139	18	239	247	256	310	267	233	180	216	182	273	271	428	369	294	418	444	427	452	407	487	624	623	697	405	112	25	1	335	332	395	360	387	394	386	426	417	417	390	374	388	471	491	512	613	611	725	716	628	568	485	483	262	388	446	457	598	594	698	739	677	907	986	1 005	874	914
Pre-Tax Income	6 941 N/A	6 736 -3%	5 434 -19%	6 136 +13%	6 370 +4%	6 387 +0%	6 373 0%	6 070 -5%	5 396 -11%	4 124 -24%	2 997 -27%	2 169 -28%	1 443 -33%	382 -74%	97 -75%	(151) N/A	417 N/A	1 077 +158%	723 -33%	314 -57%	1 094 +248%	1 133 +4%	3 181 +181%	4 937 +55%	5 612 +14%	5 650 +1%	6 405 +13%	7 911 +24%	8 877 +12%	9 641 +9%	11 229 +16%	12 294 +9%	13 154 +7%	14 566 +11%	14 368 -1%	13 977 -3%	13 186 -6%	12 588 -5%	12 021 -5%	11 663 -3%	11 458 -2%	11 175 -2%	10 756 -4%	10 294 -4%	10 685 +4%	10 996 +3%	12 087 +10%	12 544 +4%	12 925 +3%	14 382 +11%	14 565 +1%	14 873 +2%	15 095 +1%	15 114 +0%	15 134 +0%	15 271 +1%	13 394 -12%	10 712 -20%	8 991 -16%	8 559 -5%	10 365 +21%	13 436 +30%	14 615 +9%	14 727 +1%	14 684 0%	14 271 -3%	14 707 +3%	14 635 0%	15 147 +3%	15 715 +4%	16 171 +3%	16 604 +3%	18 302 +10%	17 572 -4%	18 441 +5%	18 597 +1%	17 740 -5%	18 056 +2%	17 561 -3%
Net Income
Tax Provision	(2 501)	(2 457)	(1 859)	(1 688)	(1 692)	(1 606)	(493)	(539)	(399)	(1 827)	(1 420)	(1 278)	(1 589)	(1 310)	(1 092)	(197)	(239)	(508)	(481)	(395)	(682)	(702)	(1 399)	(2 186)	(2 471)	(2 688)	(3 057)	(3 452)	(3 816)	(3 932)	(4 433)	(4 938)	(5 117)	(5 367)	(5 237)	(4 952)	(4 767)	(4 707)	(4 466)	(4 321)	(4 194)	(4 058)	(3 920)	(3 670)	(3 790)	(3 616)	(3 821)	(4 011)	(4 188)	(4 630)	(4 719)	(4 851)	(4 845)	(5 067)	(5 082)	(5 094)	(4 681)	(4 033)	(3 504)	(3 316)	(3 691)	(4 321)	(4 718)	(4 696)	(4 691)	(4 931)	(4 992)	(5 017)	(5 254)	(5 205)	(5 402)	(5 668)	(5 992)	(5 866)	(6 069)	(5 999)	(5 884)	(5 883)	(5 861)
Income from Continuing Operations	4 441	4 280	3 575	4 448	4 678	4 781	5 880	5 531	4 998	2 297	1 577	889	(147)	(929)	(995)	(348)	177	569	241	(82)	412	431	1 781	2 751	3 142	2 962	3 350	4 460	5 061	5 709	6 796	7 356	8 037	9 199	9 132	9 026	8 420	7 881	7 555	7 342	7 264	7 117	6 836	6 624	6 895	7 380	8 266	8 533	8 737	9 752	9 846	10 022	10 250	10 047	10 052	10 177	8 713	6 679	5 487	5 243	6 674	9 115	9 897	10 031	9 993	9 340	9 715	9 618	9 893	10 510	10 769	10 936	12 310	11 706	12 372	12 598	11 856	12 173	11 700
Income to Minority Interest	(127)	(121)	(107)	(179)	(175)	(206)	(364)	(361)	(329)	(83)	(71)	(25)	108	134	136	18	17	5	(6)	(49)	(55)	(57)	(92)	(97)	(133)	(131)	(165)	(209)	(257)	(283)	(315)	(323)	(328)	(317)	(309)	(320)	(293)	(319)	(285)	(231)	(187)	(196)	(214)	(207)	(249)	(208)	(229)	(282)	(329)	(428)	(450)	(435)	(402)	(343)	(329)	(355)	(299)	(244)	(198)	(170)	(205)	(286)	(268)	(236)	(219)	(171)	(179)	(171)	(169)	(222)	(214)	(192)	(173)	(106)	(98)	(103)	(85)	(62)	(56)
Net Income (Common)	4 312 N/A	4 158 -4%	3 468 -17%	4 269 +23%	4 503 +5%	4 576 +2%	5 517 +21%	5 169 -6%	4 668 -10%	2 213 -53%	1 506 -32%	864 -43%	(39) N/A	(795) -1 938%	(859) -8%	(331) +61%	193 N/A	574 +197%	235 -59%	(130) N/A	358 N/A	374 +4%	1 689 +352%	2 653 +57%	3 007 +13%	2 830 -6%	3 183 +12%	4 250 +34%	4 803 +13%	5 427 +13%	6 480 +19%	7 032 +9%	7 709 +10%	8 882 +15%	8 822 -1%	8 705 -1%	8 124 -7%	7 561 -7%	7 268 -4%	7 108 -2%	7 076 0%	6 920 -2%	6 620 -4%	6 415 -3%	6 644 +4%	7 171 +8%	8 037 +12%	8 252 +3%	8 407 +2%	9 323 +11%	9 394 +1%	9 585 +2%	9 848 +3%	9 704 -1%	9 723 +0%	9 823 +1%	8 413 -14%	6 433 -24%	5 287 -18%	5 069 -4%	6 468 +28%	8 829 +37%	9 629 +9%	9 796 +2%	9 774 0%	9 167 -6%	9 535 +4%	9 444 -1%	9 722 +3%	10 286 +6%	10 551 +3%	10 743 +2%	12 135 +13%	11 599 -4%	12 273 +6%	12 494 +2%	11 771 -6%	12 109 +3%	11 643 -4%
EPS (Diluted)	159.7 N/A	154 -4%	128.44 -17%	158.11 +23%	166.77 +5%	169.48 +2%	204.33 +21%	191.44 -6%	172.88 -10%	81.96 -53%	55.77 -32%	32 -43%	-1.44 N/A	-29.44 -1 944%	-31.81 -8%	-12.25 +61%	7.14 N/A	21.25 +198%	8.7 -59%	-4.81 N/A	13.25 N/A	13.85 +5%	62.55 +352%	98.25 +57%	111.37 +13%	104.81 -6%	117.88 +12%	157.4 +34%	177.88 +13%	201 +13%	240 +19%	260.44 +9%	285.51 +10%	328.96 +15%	326.74 -1%	322.4 -1%	300.88 -7%	282.66 -6%	269.18 -5%	263.25 -2%	262.07 0%	258.69 -1%	245.18 -5%	246.73 +1%	255.53 +4%	275.54 +8%	309.11 +12%	317.38 +3%	262.71 -17%	345.75 +32%	334.89 -3%	341.63 +2%	351.29 +3%	346.78 -1%	350.19 +1%	353.78 +1%	303.18 -14%	231.69 -24%	190.41 -18%	182.55 -4%	232.94 +28%	317.97 +37%	346.77 +9%	352.78 +2%	351.99 0%	330.12 -6%	343.37 +4%	340.09 -1%	350.1 +3%	370.4 +6%	379.94 +3%	386.85 +2%	436.97 +13%	417.67 -4%	442.01 +6%	449.86 +2%	423.79 -6%	436.05 +3%	419.26 -4%

Income Statement Balance Sheet Cash Flow Statement

Nishio Rent All Co Ltd
TSE:9699

Income Statement

Earnings Waterfall
Nishio Rent All Co Ltd

Income Statement
Nishio Rent All Co Ltd

See Also

Company

Help

Tools

Stocks

Nishio Rent All Co Ltd TSE:9699

Income Statement

Earnings Waterfall Nishio Rent All Co Ltd

Income Statement Nishio Rent All Co Ltd

See Also

Company

Help

Tools

Stocks

Nishio Rent All Co Ltd
TSE:9699

Earnings Waterfall
Nishio Rent All Co Ltd

Income Statement
Nishio Rent All Co Ltd