N

NEC Networks & System Integration Corp
TSE:1973

Watchlist Manager
NEC Networks & System Integration Corp
TSE:1973
Watchlist
Price: 3 300 JPY Market Closed
Market Cap: 491.6B JPY
Have any thoughts about
NEC Networks & System Integration Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

376.4B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+14%
5 Years
+29%
7 Years
+45%
10 Years
+32%
26.7B
+5%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+1%
5 Years
+84%
7 Years
+148%
10 Years
+81%
15.6B
-7%
Net Income
Growth Rates:
1 Year
+6%
3 Years
-5%
5 Years
+58%
7 Years
+118%
10 Years
+91%

Earnings Waterfall
NEC Networks & System Integration Corp

Revenue
376.4B JPY
Cost of Revenue
-302.9B JPY
Gross Profit
73.5B JPY
Operating Expenses
-46.7B JPY
Operating Income
26.7B JPY
Other Expenses
-11.2B JPY
Net Income
15.6B JPY

Income Statement
NEC Networks & System Integration 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
285 676
N/A
288 788
+1%
292 164
+1%
291 980
0%
289 408
-1%
285 881
-1%
279 961
-2%
275 565
-2%
270 960
-2%
265 155
-2%
257 912
-3%
258 410
+0%
259 016
+0%
263 524
+2%
267 939
+2%
270 247
+1%
270 508
+0%
273 999
+1%
277 949
+1%
283 031
+2%
291 713
+3%
300 995
+3%
303 616
+1%
310 448
+2%
318 551
+3%
323 053
+1%
339 109
+5%
339 402
+0%
328 865
-3%
324 464
-1%
310 334
-4%
310 300
0%
312 059
+1%
313 391
+0%
320 802
+2%
324 857
+1%
333 311
+3%
348 360
+5%
359 505
+3%
366 949
+2%
376 350
+3%
Gross Profit
Cost of Revenue
(238 142)
(241 145)
(244 054)
(243 574)
(242 538)
(239 935)
(234 798)
(231 300)
(226 855)
(221 853)
(215 326)
(215 856)
(215 499)
(219 727)
(223 674)
(225 574)
(225 732)
(227 148)
(230 268)
(234 652)
(241 047)
(249 042)
(249 242)
(254 467)
(261 517)
(263 108)
(275 179)
(273 182)
(262 849)
(260 110)
(246 861)
(247 360)
(249 999)
(248 375)
(254 257)
(257 886)
(263 647)
(278 700)
(288 276)
(294 308)
(302 879)
Gross Profit
47 534
N/A
47 643
+0%
48 110
+1%
48 406
+1%
46 870
-3%
45 946
-2%
45 163
-2%
44 265
-2%
44 105
0%
43 302
-2%
42 586
-2%
42 554
0%
43 517
+2%
43 797
+1%
44 265
+1%
44 673
+1%
44 776
+0%
46 851
+5%
47 681
+2%
48 379
+1%
50 666
+5%
51 953
+3%
54 374
+5%
55 981
+3%
57 034
+2%
59 945
+5%
63 930
+7%
66 220
+4%
66 016
0%
64 354
-3%
63 473
-1%
62 940
-1%
62 060
-1%
65 016
+5%
66 545
+2%
66 971
+1%
69 664
+4%
69 660
0%
71 229
+2%
72 641
+2%
73 471
+1%
Operating Income
Operating Expenses
(32 792)
(32 578)
(32 365)
(31 782)
(31 682)
(31 539)
(31 516)
(31 836)
(32 264)
(32 833)
(32 612)
(32 812)
(32 754)
(32 836)
(33 208)
(33 261)
(33 601)
(33 921)
(34 907)
(35 422)
(36 122)
(37 254)
(38 129)
(38 550)
(38 426)
(38 105)
(38 367)
(38 715)
(39 564)
(40 426)
(40 292)
(41 210)
(41 857)
(42 829)
(43 794)
(44 907)
(45 491)
(45 541)
(46 109)
(47 165)
(46 743)
Selling, General & Administrative
(32 790)
(32 575)
(31 523)
(31 781)
(31 681)
(31 539)
(30 859)
(31 372)
(31 799)
(32 368)
(32 224)
(32 811)
(32 753)
(32 835)
(32 783)
(33 255)
(33 601)
(33 954)
(34 122)
(35 456)
(36 155)
(37 253)
(37 408)
(38 547)
(38 424)
(38 104)
(37 404)
(38 714)
(39 563)
(40 425)
(38 981)
(41 210)
(41 857)
(42 829)
(42 726)
(44 601)
(45 332)
(45 632)
(45 016)
(46 255)
(46 743)
Research & Development
0
0
(428)
0
0
0
(192)
0
0
0
(387)
0
0
0
(425)
0
0
0
(784)
0
0
0
(720)
0
0
0
(962)
0
0
0
(1 311)
0
0
0
(1 068)
0
0
0
(1 092)
0
0
Depreciation & Amortization
0
0
0
0
0
0
(464)
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
Other Operating Expenses
0
(3)
(414)
(1)
(1)
0
(1)
(464)
(465)
(465)
(1)
(1)
(1)
(1)
0
(6)
0
33
(1)
34
33
(1)
(1)
(3)
(2)
0
(1)
(1)
(1)
0
0
0
0
0
0
(306)
(159)
91
(1)
(910)
0
Operating Income
14 742
N/A
15 065
+2%
15 745
+5%
16 624
+6%
15 188
-9%
14 407
-5%
13 647
-5%
12 429
-9%
11 841
-5%
10 469
-12%
9 974
-5%
9 742
-2%
10 763
+10%
10 961
+2%
11 057
+1%
11 412
+3%
11 175
-2%
12 930
+16%
12 774
-1%
12 957
+1%
14 544
+12%
14 699
+1%
16 245
+11%
17 431
+7%
18 608
+7%
21 840
+17%
25 563
+17%
27 505
+8%
26 452
-4%
23 928
-10%
23 181
-3%
21 730
-6%
20 203
-7%
22 187
+10%
22 751
+3%
22 064
-3%
24 173
+10%
24 119
0%
25 120
+4%
25 476
+1%
26 728
+5%
Pre-Tax Income
Interest Income Expense
(28)
(16)
119
0
175
163
151
107
(39)
(42)
143
3
(68)
(76)
105
(142)
110
117
95
130
(94)
(101)
(52)
(180)
(38)
(34)
67
138
79
70
69
21
(28)
(128)
32
(107)
(169)
(128)
(455)
(279)
(298)
Non-Reccuring Items
(550)
(383)
(1 401)
(1 978)
(2 251)
(2 158)
(810)
(507)
(137)
(131)
(305)
(199)
(185)
(176)
(175)
0
(32)
(33)
(53)
(2 227)
(2 194)
(3 415)
(3 715)
(1 547)
(1 740)
(866)
(1 167)
(1 252)
(1 066)
(727)
(444)
(616)
(756)
(999)
(825)
0
0
0
(910)
0
(2 604)
Gain/Loss on Disposition of Assets
0
0
0
0
40
40
40
0
0
0
0
0
0
321
321
0
0
0
0
0
0
0
0
0
0
0
228
141
141
141
141
0
0
0
0
0
0
0
0
0
0
Total Other Income
89
210
11
157
(62)
(57)
75
(106)
155
89
69
182
238
137
(29)
398
286
(7)
207
58
8
100
44
(59)
(126)
(146)
54
397
522
613
420
376
337
262
187
298
207
56
209
(47)
41
Pre-Tax Income
14 253
N/A
14 876
+4%
14 474
-3%
14 803
+2%
13 090
-12%
12 395
-5%
13 103
+6%
11 923
-9%
11 820
-1%
10 385
-12%
9 881
-5%
9 728
-2%
10 748
+10%
11 167
+4%
11 279
+1%
11 668
+3%
11 539
-1%
13 007
+13%
13 023
+0%
10 918
-16%
12 264
+12%
11 283
-8%
12 522
+11%
15 645
+25%
16 704
+7%
20 794
+24%
24 745
+19%
26 929
+9%
26 128
-3%
24 025
-8%
23 367
-3%
21 511
-8%
19 756
-8%
21 322
+8%
22 145
+4%
22 255
+0%
24 211
+9%
24 047
-1%
23 964
0%
25 150
+5%
23 867
-5%
Net Income
Tax Provision
(5 879)
(6 067)
(6 695)
(6 765)
(6 098)
(5 769)
(6 949)
(6 642)
(6 531)
(6 054)
(2 957)
(2 855)
(3 204)
(3 386)
(3 757)
(3 779)
(3 744)
(4 147)
(3 842)
(1 572)
(2 126)
(2 116)
(2 763)
(5 462)
(5 692)
(6 699)
(8 360)
(9 057)
(8 784)
(9 010)
(8 310)
(7 759)
(7 384)
(6 781)
(7 264)
(7 685)
(8 058)
(8 139)
(8 243)
(8 245)
(7 980)
Income from Continuing Operations
8 374
8 809
7 779
8 038
6 992
6 626
6 154
5 281
5 289
4 331
6 924
6 873
7 544
7 781
7 522
7 889
7 795
8 860
9 181
9 346
10 138
9 167
9 759
10 183
11 012
14 095
16 385
17 872
17 344
15 015
15 057
13 752
12 372
14 541
14 881
14 570
16 153
15 908
15 721
16 905
15 887
Income to Minority Interest
(210)
(224)
12
5
57
46
(157)
(174)
(226)
(209)
(374)
(416)
(391)
(362)
(164)
(110)
(140)
(207)
(295)
(234)
(262)
(280)
(336)
(454)
(524)
(611)
(639)
(799)
(861)
56
(35)
113
645
(1 091)
(1 067)
(1 070)
(1 437)
(507)
(391)
(240)
(310)
Net Income (Common)
8 163
N/A
8 586
+5%
7 791
-9%
8 043
+3%
7 050
-12%
6 671
-5%
5 996
-10%
5 107
-15%
5 062
-1%
4 121
-19%
6 549
+59%
6 457
-1%
7 151
+11%
7 418
+4%
7 357
-1%
7 778
+6%
7 655
-2%
8 652
+13%
8 885
+3%
9 111
+3%
9 876
+8%
8 885
-10%
9 422
+6%
9 727
+3%
10 487
+8%
13 484
+29%
15 745
+17%
17 072
+8%
16 481
-3%
15 072
-9%
15 021
0%
13 864
-8%
13 017
-6%
13 447
+3%
13 813
+3%
13 499
-2%
14 714
+9%
15 400
+5%
15 329
0%
16 665
+9%
15 577
-7%
EPS (Diluted)
163.26
N/A
171.72
+5%
156.71
-9%
160.86
+3%
141
-12%
133.41
-5%
40.26
-70%
102.14
+154%
101.24
-1%
82.42
-19%
43.98
-47%
129.13
+194%
143.02
+11%
148.36
+4%
49.4
-67%
155.56
+215%
153.1
-2%
174.31
+14%
59.67
-66%
61.18
+3%
66.31
+8%
59.67
-10%
63.27
+6%
65.32
+3%
70.42
+8%
90.54
+29%
105.72
+17%
114.63
+8%
110.66
-3%
101.2
-9%
100.85
0%
93.08
-8%
87.4
-6%
90.28
+3%
92.74
+3%
90.63
-2%
98.78
+9%
103.38
+5%
102.9
0%
111.87
+9%
104.57
-7%

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 201,100+ 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.