N

Nissui Corp
SWB:71N

Watchlist Manager
Nissui Corp
SWB:71N
Watchlist
Price: 5.35 EUR
Market Cap: 1.7B EUR
Have any thoughts about
Nissui Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

864.9B
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+32%
5 Years
+22%
7 Years
+30%
10 Years
+41%
30.7B
+3%
Operating Income
Growth Rates:
1 Year
+12%
3 Years
+23%
5 Years
+38%
7 Years
+19%
10 Years
+62%
22.7B
-2%
Net Income
Growth Rates:
1 Year
+7%
3 Years
+9%
5 Years
+39%
7 Years
+20%
10 Years
+250%

Earnings Waterfall
Nissui Corp

Revenue
864.9B JPY
Cost of Revenue
-732.2B JPY
Gross Profit
132.7B JPY
Operating Expenses
-102B JPY
Operating Income
30.7B JPY
Other Expenses
-8B JPY
Net Income
22.7B JPY

Income Statement
Nissui Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
614 906
N/A
627 660
+2%
638 435
+2%
647 422
+1%
657 688
+2%
653 048
-1%
637 164
-2%
632 854
-1%
619 403
-2%
619 266
0%
635 953
+3%
642 530
+1%
663 310
+3%
679 221
+2%
677 293
0%
689 075
+2%
696 659
+1%
708 465
+2%
712 111
+1%
711 554
0%
707 030
-1%
695 678
-2%
690 016
-1%
667 825
-3%
644 899
-3%
629 471
-2%
615 044
-2%
628 499
+2%
654 370
+4%
674 040
+3%
693 682
+3%
712 530
+3%
731 278
+3%
746 740
+2%
768 181
+3%
783 770
+2%
798 108
+2%
815 325
+2%
831 375
+2%
852 175
+3%
864 923
+1%
Gross Profit
Cost of Revenue
(486 282)
(496 627)
(505 715)
(512 889)
(522 784)
(518 679)
(504 406)
(502 028)
(489 285)
(488 027)
(501 371)
(503 912)
(521 713)
(537 233)
(537 301)
(548 711)
(558 481)
(567 995)
(573 385)
(575 824)
(571 362)
(563 655)
(556 218)
(543 710)
(531 929)
(524 661)
(518 618)
(528 671)
(548 424)
(564 503)
(582 602)
(599 390)
(616 485)
(630 448)
(652 129)
(664 358)
(677 285)
(693 109)
(705 731)
(723 664)
(732 227)
Gross Profit
128 624
N/A
131 033
+2%
132 720
+1%
134 533
+1%
134 904
+0%
134 369
0%
132 758
-1%
130 826
-1%
130 118
-1%
131 239
+1%
134 582
+3%
138 618
+3%
141 597
+2%
141 988
+0%
139 992
-1%
140 364
+0%
138 178
-2%
140 470
+2%
138 726
-1%
135 730
-2%
135 668
0%
132 023
-3%
133 798
+1%
124 115
-7%
112 970
-9%
104 810
-7%
96 426
-8%
99 828
+4%
105 946
+6%
109 537
+3%
111 080
+1%
113 140
+2%
114 793
+1%
116 292
+1%
116 052
0%
119 412
+3%
120 823
+1%
122 216
+1%
125 644
+3%
128 511
+2%
132 696
+3%
Operating Income
Operating Expenses
(109 747)
(111 739)
(114 610)
(116 412)
(117 454)
(115 957)
(113 316)
(112 310)
(110 454)
(110 424)
(111 936)
(113 406)
(115 794)
(117 655)
(116 752)
(116 383)
(117 347)
(117 732)
(117 041)
(115 822)
(113 466)
(111 169)
(110 964)
(102 756)
(94 302)
(85 980)
(78 428)
(79 010)
(80 993)
(81 951)
(84 004)
(86 437)
(88 251)
(90 503)
(91 564)
(91 880)
(93 392)
(94 738)
(95 981)
(98 844)
(102 032)
Selling, General & Administrative
(109 745)
(111 738)
(107 706)
(116 410)
(117 454)
(115 955)
(106 047)
(112 309)
(110 453)
(110 424)
(105 484)
(113 404)
(115 792)
(117 653)
(109 892)
(116 382)
(117 345)
(117 729)
(110 489)
(115 819)
(113 464)
(111 169)
(104 389)
(102 755)
(94 300)
(85 977)
(76 591)
(79 008)
(80 993)
(81 949)
(82 224)
(86 436)
(88 248)
(90 504)
(85 079)
(91 879)
(93 392)
(94 737)
(89 456)
(98 843)
(102 032)
Research & Development
0
0
(3 697)
0
0
0
0
0
0
0
(4 348)
0
0
0
(4 856)
0
0
0
(4 608)
0
0
0
(4 503)
0
0
0
0
0
0
0
0
0
0
0
(4 698)
0
0
0
(4 356)
0
0
Depreciation & Amortization
0
0
(3 206)
0
0
0
(2 598)
0
0
0
(2 102)
0
0
0
(2 002)
0
0
0
(1 942)
0
0
0
(2 070)
0
0
0
(1 836)
0
0
0
(1 779)
0
0
0
(1 786)
0
0
0
(2 168)
0
0
Other Operating Expenses
(2)
(1)
(1)
(2)
0
(2)
(4 671)
(1)
0
0
(2)
(2)
0
0
(2)
0
(2)
(2)
(2)
(2)
0
0
(2)
0
(2)
(3)
(1)
(2)
0
(2)
(1)
(1)
(3)
1
(1)
(1)
0
(1)
(1)
(1)
0
Operating Income
18 877
N/A
19 294
+2%
18 110
-6%
18 121
+0%
17 450
-4%
18 412
+6%
19 442
+6%
18 516
-5%
19 664
+6%
20 815
+6%
22 646
+9%
25 212
+11%
25 803
+2%
24 333
-6%
23 240
-4%
23 981
+3%
20 831
-13%
22 738
+9%
21 685
-5%
19 908
-8%
22 202
+12%
20 854
-6%
22 834
+9%
21 359
-6%
18 668
-13%
18 830
+1%
17 998
-4%
20 818
+16%
24 953
+20%
27 586
+11%
27 076
-2%
26 703
-1%
26 542
-1%
25 789
-3%
24 488
-5%
27 532
+12%
27 431
0%
27 478
+0%
29 663
+8%
29 667
+0%
30 664
+3%
Pre-Tax Income
Interest Income Expense
710
3 498
2 042
2 888
3 817
2 501
2 460
1 420
(344)
1 935
1 674
3 683
4 425
5 048
4 898
4 476
4 463
2 517
3 099
2 675
2 776
2 996
2 073
2 535
3 252
4 120
4 733
4 740
4 453
3 229
3 091
3 057
2 292
2 475
3 495
3 052
4 663
4 015
3 669
3 200
1 414
Non-Reccuring Items
(3 177)
(2 121)
(1 518)
(788)
(893)
(1 246)
(941)
(1 685)
(1 158)
(595)
(828)
236
(330)
(776)
(2 705)
(2 906)
(2 675)
(2 404)
(1 479)
(1 472)
(1 577)
(1 575)
(2 918)
(2 866)
(4 108)
(3 556)
(1 866)
(1 875)
(429)
(5 698)
(5 977)
(5 652)
(3 517)
(1 189)
236
(1 046)
(3 313)
99
(99)
533
854
Gain/Loss on Disposition of Assets
(94)
(1 248)
1 295
1 337
984
2 174
0
(305)
(309)
(359)
414
446
581
605
(155)
202
86
212
161
(181)
(115)
(252)
(280)
(136)
(77)
0
(215)
(296)
(421)
(576)
128
126
57
143
(389)
(407)
(485)
(602)
(225)
(272)
(63)
Total Other Income
(1 386)
(830)
1 249
1 365
995
47
(20)
(865)
(288)
(181)
623
(19)
(65)
125
842
860
1 158
1 213
1 139
1 197
1 148
925
953
830
994
1 854
1 831
1 744
2 365
2 724
2 836
2 881
2 375
1 384
1 463
1 508
1 449
1 386
1 842
1 861
1 402
Pre-Tax Income
14 930
N/A
18 593
+25%
21 178
+14%
22 923
+8%
22 353
-2%
21 888
-2%
20 941
-4%
17 081
-18%
17 565
+3%
21 615
+23%
24 529
+13%
29 558
+21%
30 414
+3%
29 335
-4%
26 120
-11%
26 613
+2%
23 863
-10%
24 276
+2%
24 605
+1%
22 127
-10%
24 434
+10%
22 948
-6%
22 662
-1%
21 722
-4%
18 729
-14%
21 248
+13%
22 481
+6%
25 131
+12%
30 921
+23%
27 265
-12%
27 154
0%
27 115
0%
27 749
+2%
28 602
+3%
29 293
+2%
30 639
+5%
29 745
-3%
32 376
+9%
34 850
+8%
34 989
+0%
34 271
-2%
Net Income
Tax Provision
(6 995)
(8 607)
(9 536)
(9 758)
(9 733)
(9 652)
(7 282)
(6 146)
(6 422)
(7 032)
(8 933)
(10 184)
(10 095)
(9 866)
(7 886)
(8 270)
(8 016)
(7 142)
(8 279)
(7 583)
(7 313)
(7 317)
(7 374)
(6 870)
(6 286)
(7 553)
(7 337)
(7 827)
(9 085)
(8 365)
(8 807)
(9 709)
(9 039)
(8 381)
(7 262)
(7 063)
(8 015)
(8 721)
(10 192)
(10 692)
(10 113)
Income from Continuing Operations
7 935
9 986
11 642
13 165
12 620
12 236
13 659
10 935
11 143
14 583
15 596
19 374
20 319
19 469
18 234
18 343
15 847
17 134
16 326
14 544
17 121
15 631
15 288
14 852
12 443
13 695
15 144
17 304
21 836
18 900
18 347
17 406
18 710
20 221
22 031
23 576
21 730
23 655
24 658
24 297
24 158
Income to Minority Interest
(1 466)
(1 527)
(1 364)
(1 398)
(1 443)
(1 273)
(1 352)
(960)
(940)
(1 135)
(1 380)
(1 647)
(1 501)
(1 257)
(999)
(1 038)
(988)
(1 000)
(946)
(780)
(831)
(733)
(518)
(528)
(514)
(526)
(752)
(897)
(1 026)
(1 097)
(1 072)
(1 085)
(1 094)
(957)
(797)
(595)
(558)
(718)
(807)
(1 137)
(1 493)
Net Income (Common)
6 469
N/A
8 456
+31%
10 277
+22%
11 766
+14%
11 175
-5%
10 962
-2%
12 307
+12%
9 977
-19%
10 203
+2%
13 448
+32%
14 216
+6%
17 726
+25%
18 819
+6%
18 213
-3%
17 234
-5%
17 304
+0%
14 857
-14%
16 133
+9%
15 379
-5%
13 764
-11%
16 289
+18%
14 897
-9%
14 768
-1%
14 321
-3%
11 927
-17%
13 167
+10%
14 391
+9%
16 405
+14%
20 810
+27%
17 802
-14%
17 275
-3%
16 322
-6%
17 615
+8%
19 263
+9%
21 233
+10%
22 981
+8%
21 171
-8%
22 937
+8%
23 850
+4%
23 158
-3%
22 664
-2%
EPS (Diluted)
23.42
N/A
30.63
+31%
37.2
+21%
42.63
+15%
40.48
-5%
39.71
-2%
44.55
+12%
36.14
-19%
35.79
-1%
43.1
+20%
48.02
+11%
56.99
+19%
60.51
+6%
58.56
-3%
55.33
-6%
55.63
+1%
47.77
-14%
51.85
+9%
49.41
-5%
44.23
-10%
52.35
+18%
47.88
-9%
47.46
-1%
46.03
-3%
38.33
-17%
42.32
+10%
46.25
+9%
52.73
+14%
66.88
+27%
57.21
-14%
55.51
-3%
52.44
-6%
56.6
+8%
61.89
+9%
68.22
+10%
73.84
+8%
68.02
-8%
73.73
+8%
76.67
+4%
74.5
-3%
72.91
-2%

See Also

Summary
71N intrinsic value, competitors valuation, and company profile.
DCF Valuation
71N stock valuation using Discount Cash Flow valuation method.
Relative Valuation
71N stock valuation using valuation multiples.
Wall Street Estimates
71N 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
71N 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 210,900+ 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 Wide Economic Moat 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.