Nishio Rent All Co Ltd
TSE:9699

Watchlist Manager
Nishio Rent All Co Ltd Logo
Nishio Rent All Co Ltd
TSE:9699
Watchlist
Price: 4 570 JPY -3.48% Market Closed
Market Cap: 129.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+26%
5Y
+37%
10Y
+95%
Operating Income
+
3Y
+26%
5Y
+36%
10Y
+47%
Net Income
+
3Y
+20%
5Y
+40%
10Y
+45%

Earnings Waterfall
Nishio Rent All Co Ltd

Revenue
213.6B JPY
Cost of Revenue
-127.5B JPY
Gross Profit
86B JPY
Operating Expenses
-67.1B JPY
Operating Income
18.9B JPY
Other Expenses
-7.1B JPY
Net Income
11.8B JPY

Income Statement
Nishio Rent All Co Ltd

Rotate your device to view
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
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
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%
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)
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%
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)
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)
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
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)
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%
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)
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)
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)
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
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%
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)
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
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)
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%
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%

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 307,400+ 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.