Watchlist Manager

Watchlist

Price: 2 337 JPY -0.3% Market Closed

Market Cap: ¥154.3B

	Trusco Nakayama Corp TSE:9830	JP
	Worldgate Global Logistics Ltd HKEX:8292	MY
W	Wittchen SA WSE:WTN	PL
F	Ficont Industry Beijing Co Ltd SSE:605305	CN
	Michelmersh Brick Holdings PLC LSE:MBH	UK
	China High Speed Transmission Equipment Group Co Ltd HKEX:658	HK
	Borgwarner Inc NYSE:BWA	US
H	HBR Realty Empreendimentos Imobiliarios SA BOVESPA:HBRE3	BR
E	Electromagnetic Geoservices ASA OSE:EMGS	NO
P	Permaju Industries Berhad KLSE:PERMAJU	MY

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	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	Dec-2025
Revenue
Interest Expense	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	11	6	14	29	45	54	63	65	68	72	76	81	84	87	88	88	88	88	87	88	87	85	85	80	99	120	145	204	246	289	0	0	0
Revenue	80 445 N/A	83 839 +4%	87 075 +4%	90 255 +4%	93 004 +3%	95 216 +2%	96 957 +2%	98 449 +2%	99 320 +1%	99 943 +1%	99 170 -1%	99 806 +1%	98 926 -1%	99 061 +0%	94 499 -5%	84 851 -10%	75 944 -10%	70 946 -7%	74 661 +5%	79 333 +6%	83 523 +5%	115 477 +38%	118 900 +3%	122 233 +3%	126 106 +3%	129 912 +3%	132 125 +2%	132 655 +0%	133 223 +0%	132 295 -1%	132 792 +0%	134 882 +2%	138 812 +3%	145 882 +5%	149 258 +2%	153 406 +3%	114 473 -25%	157 861 +38%	161 082 +2%	163 572 +2%	166 565 +2%	169 565 +2%	172 485 +2%	174 613 +1%	177 053 +1%	180 083 +2%	184 525 +2%	189 241 +3%	195 096 +3%	198 604 +2%	204 136 +3%	208 815 +2%	214 297 +3%	217 152 +1%	218 986 +1%	221 939 +1%	220 674 -1%	222 386 +1%	219 521 -1%	215 001 -2%	213 404 -1%	213 534 +0%	217 636 +2%	221 507 +2%	226 833 +2%	231 026 +2%	235 528 +2%	241 558 +3%	246 453 +2%	251 277 +2%	257 160 +2%	262 112 +2%	268 154 +2%	274 092 +2%	280 225 +2%	287 954 +3%	295 024 +2%	302 267 +2%	309 796 +2%	315 991 +2%	320 043 +1%
Gross Profit
Cost of Revenue	(65 731)	(68 407)	(71 015)	(73 579)	(75 548)	(77 563)	(78 635)	(79 739)	(79 960)	(80 321)	(79 298)	(79 579)	(78 679)	(78 643)	(74 805)	(67 084)	(60 091)	(55 949)	(59 098)	(62 998)	(66 459)	(91 922)	(94 565)	(97 228)	(100 377)	(103 408)	(105 184)	(105 599)	(106 059)	(105 488)	(105 913)	(107 584)	(110 738)	(116 159)	(118 631)	(121 732)	(90 491)	(124 708)	(126 917)	(128 763)	(130 800)	(132 985)	(135 043)	(136 637)	(138 690)	(141 117)	(144 880)	(148 958)	(153 706)	(156 478)	(160 756)	(164 648)	(168 805)	(170 989)	(172 479)	(174 698)	(173 640)	(174 792)	(172 329)	(168 500)	(167 494)	(167 782)	(171 261)	(174 768)	(179 162)	(182 698)	(186 667)	(191 281)	(194 292)	(198 765)	(202 190)	(206 100)	(210 631)	(214 992)	(220 688)	(227 112)	(233 341)	(238 785)	(244 980)	(249 512)	(253 312)
Gross Profit	14 714 N/A	15 432 +5%	16 060 +4%	16 676 +4%	17 456 +5%	17 653 +1%	18 322 +4%	18 710 +2%	19 360 +3%	19 622 +1%	19 872 +1%	20 227 +2%	20 247 +0%	20 418 +1%	19 694 -4%	17 767 -10%	15 853 -11%	14 997 -5%	15 563 +4%	16 335 +5%	17 064 +4%	23 555 +38%	24 335 +3%	25 005 +3%	25 729 +3%	26 504 +3%	26 941 +2%	27 056 +0%	27 164 +0%	26 807 -1%	26 879 +0%	27 298 +2%	28 074 +3%	29 723 +6%	30 627 +3%	31 674 +3%	23 982 -24%	33 153 +38%	34 165 +3%	34 809 +2%	35 765 +3%	36 580 +2%	37 442 +2%	37 976 +1%	38 363 +1%	38 966 +2%	39 645 +2%	40 283 +2%	41 390 +3%	42 126 +2%	43 380 +3%	44 167 +2%	45 492 +3%	46 163 +1%	46 507 +1%	47 241 +2%	47 034 0%	47 594 +1%	47 192 -1%	46 501 -1%	45 910 -1%	45 752 0%	46 375 +1%	46 739 +1%	47 671 +2%	48 328 +1%	48 861 +1%	50 277 +3%	52 161 +4%	52 512 +1%	54 970 +5%	56 012 +2%	57 523 +3%	59 100 +3%	59 537 +1%	60 842 +2%	61 683 +1%	63 482 +3%	64 816 +2%	66 479 +3%	66 731 +0%
Operating Income
Operating Expenses	(10 565)	(10 978)	(11 365)	(11 521)	(11 611)	(11 727)	(12 158)	(12 356)	(13 229)	(13 589)	(13 822)	(13 654)	(13 888)	(14 164)	(14 356)	(13 883)	(13 354)	(12 708)	(12 826)	(13 087)	(13 363)	(18 070)	(18 177)	(18 266)	(18 299)	(18 134)	(18 261)	(18 337)	(18 385)	(18 451)	(18 796)	(18 724)	(18 988)	(19 590)	(20 106)	(20 277)	(15 505)	(21 233)	(21 559)	(22 297)	(22 789)	(23 221)	(23 653)	(23 876)	(24 200)	(24 781)	(25 453)	(25 931)	(27 114)	(28 011)	(29 442)	(30 806)	(31 128)	(32 306)	(32 418)	(32 943)	(33 237)	(34 100)	(34 220)	(34 527)	(34 893)	(34 256)	(34 215)	(34 292)	(34 674)	(35 706)	(37 282)	(37 761)	(37 494)	(37 418)	(37 080)	(37 317)	(39 004)	(40 334)	(40 322)	(41 217)	(41 705)	(42 841)	(42 865)	(43 615)	(43 915)
Selling, General & Administrative	(10 565)	(10 850)	(11 237)	(11 393)	(11 611)	(10 972)	(11 043)	(11 601)	(12 080)	(12 291)	(12 673)	(11 987)	(12 138)	(11 247)	(12 441)	(11 959)	(11 486)	(10 911)	(11 013)	(11 267)	(11 523)	(15 609)	(15 776)	(15 902)	(16 070)	(16 084)	(16 376)	(16 605)	(16 720)	(16 784)	(16 898)	(17 077)	(17 284)	(17 844)	(18 198)	(18 324)	(14 027)	(19 226)	(19 461)	(20 089)	(20 458)	(20 747)	(21 249)	(21 466)	(21 788)	(22 246)	(22 893)	(23 283)	(24 365)	(25 208)	(26 447)	(27 585)	(27 513)	(27 981)	(27 786)	(28 005)	(28 361)	(28 897)	(28 656)	(28 478)	(28 326)	(27 410)	(27 194)	(27 304)	(27 744)	(28 763)	(30 367)	(30 906)	(30 826)	(30 872)	(30 605)	(30 949)	(32 797)	(33 396)	(34 346)	(35 286)	(35 660)	(36 702)	(37 000)	(37 880)	(38 362)
Depreciation & Amortization	0	0	0	0	0	0	(360)	0	0	(509)	0	0	(592)	(1 250)	(1 915)	(1 924)	(1 868)	(1 797)	(1 813)	(1 820)	(1 840)	(2 461)	(2 401)	(2 364)	(2 229)	(2 050)	(1 884)	(1 732)	(1 664)	(1 667)	(1 666)	(1 646)	(1 704)	(1 744)	(1 837)	(1 931)	(1 477)	(2 005)	(2 097)	(2 207)	(2 330)	(2 379)	(2 403)	(2 409)	(2 410)	(2 459)	(2 538)	(2 646)	(2 749)	(2 803)	(2 995)	(3 220)	(3 614)	(4 058)	(4 364)	(4 672)	(4 876)	(5 177)	(5 538)	(6 048)	(6 565)	(6 844)	(7 019)	(6 986)	(6 929)	(6 892)	(6 864)	(6 804)	(6 667)	(6 545)	(6 474)	(6 368)	(6 206)	(6 102)	(5 974)	(5 929)	(6 044)	(5 954)	(5 865)	(5 735)	(5 552)
Other Operating Expenses	0	(128)	(128)	(128)	0	(755)	(755)	(755)	(1 149)	(789)	(1 149)	(1 667)	(1 158)	(1 667)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	(232)	(1)	0	(2)	(71)	(22)	(1)	(2)	0	(1)	(1)	(95)	(1)	(1)	(2)	(76)	(22)	(2)	0	0	0	(1)	(1)	(267)	(268)	(266)	0	(26)	(26)	0	(2)	(2)	0	0	(1)	(51)	(51)	(51)	(1)	(1)	(1)	0	(1)	(836)	(2)	(2)	(1)	(185)	0	0	(1)
Operating Income	4 149 N/A	4 454 +7%	4 695 +5%	5 155 +10%	5 845 +13%	5 926 +1%	6 164 +4%	6 354 +3%	6 131 -4%	6 033 -2%	6 050 +0%	6 573 +9%	6 359 -3%	6 254 -2%	5 338 -15%	3 884 -27%	2 499 -36%	2 289 -8%	2 737 +20%	3 248 +19%	3 701 +14%	5 485 +48%	6 158 +12%	6 739 +9%	7 430 +10%	8 370 +13%	8 680 +4%	8 719 +0%	8 779 +1%	8 356 -5%	8 083 -3%	8 574 +6%	9 086 +6%	10 133 +12%	10 521 +4%	11 397 +8%	8 477 -26%	11 920 +41%	12 606 +6%	12 512 -1%	12 976 +4%	13 359 +3%	13 789 +3%	14 100 +2%	14 163 +0%	14 185 +0%	14 192 +0%	14 352 +1%	14 276 -1%	14 115 -1%	13 938 -1%	13 361 -4%	14 364 +8%	13 857 -4%	14 089 +2%	14 298 +1%	13 797 -4%	13 494 -2%	12 972 -4%	11 974 -8%	11 017 -8%	11 496 +4%	12 160 +6%	12 447 +2%	12 997 +4%	12 622 -3%	11 579 -8%	12 516 +8%	14 667 +17%	15 094 +3%	17 890 +19%	18 695 +4%	18 519 -1%	18 766 +1%	19 215 +2%	19 625 +2%	19 978 +2%	20 641 +3%	21 951 +6%	22 864 +4%	22 816 0%
Pre-Tax Income
Interest Income Expense	26	31	8	9	4	10	13	22	28	27	33	34	39	34	28	24	22	21	20	20	15	19	15	14	17	17	21	20	20	22	23	25	25	28	18	17	21	30	30	39	42	40	43	32	31	26	24	24	14	18	12	(2)	(15)	(23)	(17)	(19)	(21)	(22)	(40)	(42)	(48)	(53)	(54)	(51)	(47)	(44)	(24)	(25)	164	169	164	174	12	(8)	(33)	(92)	(167)	(207)	(335)	(428)	(611)
Non-Reccuring Items	44	40	10	(6)	(9)	(37)	(17)	(703)	(667)	(684)	(82)	(81)	(83)	(15)	(25)	(30)	(65)	(197)	(190)	(153)	(13)	(290)	(316)	(352)	(981)	(769)	(741)	(823)	(293)	(233)	0	(152)	(52)	(68)	0	0	0	0	(60)	(60)	(93)	0	(87)	(107)	(74)	0	0	(27)	(111)	(138)	(138)	(111)	(294)	0	0	(26)	(26)	0	0	0	0	0	0	0	(50)	0	0	0	0	(78)	(414)	(413)	(912)	0	(682)	(683)	(183)	0	(99)	(99)	(116)
Gain/Loss on Disposition of Assets	0	0	(5)	0	0	0	0	0	0	0	0	0	0	1	1	(13)	(18)	(6)	8	12	(46)	(46)	(39)	(38)	8	(64)	(71)	(72)	(72)	0	0	0	0	0	0	0	0	0	23	23	23	55	31	31	31	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	969	3 466	0	0	0	0	0	0	0	115	0	0	2 782	2 778	2 778	2 778	0	202
Total Other Income	377	298	364	330	302	268	276	336	286	237	172	137	75	(1)	(42)	(33)	(40)	(52)	(87)	(97)	(76)	(123)	(108)	(77)	(86)	(72)	(65)	(81)	(91)	(67)	(54)	(57)	(32)	(84)	(108)	(75)	(4)	46	86	115	193	252	248	255	239	172	228	266	291	288	293	302	292	314	332	331	435	425	536	545	590	750	765	739	605	4 084	3 904	2 929	428	297	312	190	174	321	323	289	245	191	202	358	335
Pre-Tax Income	4 596 N/A	4 823 +5%	5 072 +5%	5 488 +8%	6 142 +12%	6 167 +0%	6 436 +4%	6 009 -7%	5 778 -4%	5 613 -3%	6 173 +10%	6 663 +8%	6 390 -4%	6 273 -2%	5 300 -16%	3 832 -28%	2 398 -37%	2 055 -14%	2 488 +21%	3 030 +22%	3 581 +18%	5 045 +41%	5 710 +13%	6 286 +10%	6 388 +2%	7 482 +17%	7 824 +5%	7 763 -1%	8 343 +7%	8 078 -3%	8 052 0%	8 390 +4%	9 027 +8%	10 009 +11%	10 431 +4%	11 339 +9%	8 494 -25%	11 996 +41%	12 685 +6%	12 629 0%	13 141 +4%	13 706 +4%	14 024 +2%	14 311 +2%	14 390 +1%	14 382 0%	14 444 +0%	14 615 +1%	14 470 -1%	14 283 -1%	14 105 -1%	13 550 -4%	14 347 +6%	14 148 -1%	14 404 +2%	14 584 +1%	14 185 -3%	13 897 -2%	13 468 -3%	12 477 -7%	11 559 -7%	12 193 +5%	12 871 +6%	14 104 +10%	16 971 +20%	16 662 -2%	15 459 -7%	15 420 0%	15 259 -1%	15 482 +1%	17 952 +16%	18 646 +4%	17 908 -4%	19 079 +7%	18 823 -1%	21 921 +16%	22 651 +3%	23 403 +3%	24 497 +5%	22 695 -7%	22 626 0%
Net Income
Tax Provision	(2 040)	(2 073)	(2 033)	(2 242)	(2 555)	(2 649)	(2 820)	(2 637)	(2 540)	(2 472)	(2 685)	(2 879)	(2 726)	(2 725)	(2 361)	(1 822)	(1 197)	(1 037)	(1 157)	(1 345)	(1 534)	(2 165)	(2 406)	(2 676)	(3 072)	(3 548)	(3 643)	(3 606)	(3 459)	(3 260)	(3 245)	(3 331)	(3 575)	(4 055)	(4 194)	(4 483)	(3 019)	(4 318)	(4 553)	(4 529)	(4 899)	(4 991)	(5 015)	(5 031)	(4 427)	(4 322)	(4 251)	(4 242)	(4 296)	(4 243)	(4 213)	(4 029)	(4 624)	(4 557)	(4 650)	(4 710)	(4 572)	(4 469)	(4 329)	(4 025)	(3 552)	(3 778)	(3 946)	(4 317)	(5 374)	(5 237)	(4 842)	(4 826)	(4 633)	(4 715)	(5 509)	(5 722)	(5 640)	(5 975)	(5 876)	(6 818)	(6 556)	(6 818)	(7 164)	(6 614)	(6 745)
Income from Continuing Operations	2 556	2 750	3 039	3 246	3 587	3 518	3 616	3 372	3 238	3 141	3 488	3 784	3 664	3 548	2 939	2 010	1 201	1 018	1 331	1 685	2 047	2 880	3 304	3 610	3 316	3 934	4 181	4 157	4 884	4 818	4 807	5 059	5 452	5 954	6 237	6 856	5 475	7 678	8 132	8 100	8 242	8 715	9 009	9 280	9 963	10 060	10 193	10 373	10 174	10 040	9 892	9 521	9 723	9 591	9 754	9 874	9 613	9 428	9 139	8 452	8 007	8 415	8 925	9 787	11 597	11 425	10 617	10 594	10 626	10 767	12 443	12 924	12 268	13 104	12 947	15 103	16 095	16 585	17 333	16 081	15 881
Net Income (Common)	2 554 N/A	2 748 +8%	3 039 +11%	3 249 +7%	3 588 +10%	3 514 -2%	3 604 +3%	3 367 -7%	3 234 -4%	3 140 -3%	3 484 +11%	3 779 +8%	3 658 -3%	3 540 -3%	2 933 -17%	2 004 -32%	1 193 -40%	1 013 -15%	1 329 +31%	1 677 +26%	2 032 +21%	2 874 +41%	3 297 +15%	3 606 +9%	3 320 -8%	3 933 +18%	4 180 +6%	4 158 -1%	4 883 +17%	4 818 -1%	4 806 0%	5 059 +5%	5 453 +8%	5 954 +9%	6 238 +5%	6 857 +10%	5 474 -20%	7 677 +40%	8 130 +6%	8 098 0%	8 242 +2%	8 715 +6%	9 010 +3%	9 281 +3%	9 963 +7%	10 059 +1%	10 193 +1%	10 372 +2%	10 173 -2%	10 039 -1%	9 891 -1%	9 520 -4%	9 722 +2%	9 591 -1%	9 752 +2%	9 873 +1%	9 613 -3%	9 428 -2%	9 139 -3%	8 452 -8%	8 007 -5%	8 414 +5%	8 925 +6%	9 787 +10%	11 596 +18%	11 423 -1%	10 616 -7%	10 593 0%	10 626 +0%	10 767 +1%	12 442 +16%	12 924 +4%	12 268 -5%	13 105 +7%	12 947 -1%	15 102 +17%	16 095 +7%	16 585 +3%	17 334 +5%	16 081 -7%	15 881 -1%
EPS (Diluted)	38.7 N/A	41.01 +6%	46.04 +12%	49.22 +7%	53.55 +9%	53.26 -1%	54.61 +3%	50.25 -8%	49.01 -2%	47.59 -3%	52 +9%	57.25 +10%	55.42 -3%	52.83 -5%	44.43 -16%	30.37 -32%	17.8 -41%	15.36 -14%	20.15 +31%	25.42 +26%	30.8 +21%	43.54 +41%	49.95 +15%	54.63 +9%	50.3 -8%	59.59 +18%	63.33 +6%	63 -1%	73.98 +17%	73 -1%	72.81 0%	76.65 +5%	82.62 +8%	90.21 +9%	94.51 +5%	103.89 +10%	82.93 -20%	116.31 +40%	123.18 +6%	122.69 0%	124.98 +2%	132.04 +6%	136.51 +3%	140.62 +3%	151.08 +7%	152.4 +1%	154.43 +1%	157.15 +2%	154.26 -2%	152.1 -1%	149.86 -1%	144.24 -4%	147.43 +2%	145.43 -1%	147.89 +2%	149.73 +1%	145.78 -3%	142.99 -2%	138.59 -3%	128.17 -8%	121.42 -5%	127.6 +5%	135.35 +6%	148.42 +10%	175.85 +18%	173.23 -1%	160.99 -7%	160.64 0%	161.14 +0%	163.28 +1%	188.68 +16%	195.99 +4%	186.04 -5%	198.74 +7%	196.34 -1%	229.02 +17%	244.08 +7%	251.51 +3%	262.87 +5%	243.87 -7%	240.84 -1%

Income Statement Balance Sheet Cash Flow Statement

Trusco Nakayama Corp
TSE:9830

Income Statement

Earnings Waterfall
Trusco Nakayama Corp

Income Statement
Trusco Nakayama Corp

See Also

Company

Help

Tools

Stocks

Trusco Nakayama Corp TSE:9830

Income Statement

Earnings Waterfall Trusco Nakayama Corp

Income Statement Trusco Nakayama Corp

See Also

Company

Help

Tools

Stocks

Trusco Nakayama Corp
TSE:9830

Earnings Waterfall
Trusco Nakayama Corp

Income Statement
Trusco Nakayama Corp