Nisshin Seifun Group Inc
TSE:2002

Watchlist Manager
Nisshin Seifun Group Inc Logo
Nisshin Seifun Group Inc
TSE:2002
Watchlist
Price: 1 962 JPY 0.44% Market Closed
Market Cap: 570.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+15%
5Y
+22%
10Y
+54%
Operating Income
+
3Y
+44%
5Y
+59%
10Y
+93%
Net Income
+
3Y
-
5Y
+37%
10Y
+43%

Earnings Waterfall
Nisshin Seifun Group Inc

Income Statement
Nisshin Seifun Group Inc

Rotate your device to view
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
Revenue
Interest Expense
51
0
0
35
0
0
38
0
0
43
0
0
43
0
0
19
0
0
18
39
52
71
73
78
83
83
79
108
127
138
155
144
150
166
176
179
178
179
180
175
173
172
183
193
198
202
198
194
210
221
217
228
226
257
1 095
1 852
2 520
3 163
2 943
2 839
2 797
2 782
2 842
2 862
2 912
2 914
2 996
3 160
3 351
3 546
3 645
3 708
3 705
3 770
3 851
3 840
3 828
3 774
0
0
Revenue
320 971
N/A
308 705
-4%
311 499
+1%
314 580
+1%
319 182
+1%
317 977
0%
317 498
0%
314 018
-1%
316 632
+1%
318 230
+1%
319 681
+0%
322 573
+1%
331 266
+3%
343 117
+4%
354 139
+3%
353 575
0%
349 622
-1%
341 386
-2%
332 794
-3%
323 669
-3%
319 700
-1%
424 156
+33%
426 946
+1%
429 582
+1%
434 083
+1%
441 963
+2%
444 143
+0%
449 173
+1%
454 457
+1%
455 566
+0%
462 894
+2%
473 091
+2%
483 437
+2%
495 930
+3%
498 827
+1%
503 554
+1%
513 438
+2%
526 144
+2%
544 779
+4%
555 608
+2%
558 405
+1%
556 701
0%
553 014
-1%
551 550
0%
543 454
-1%
532 040
-2%
526 905
-1%
522 921
-1%
528 076
+1%
540 094
+2%
550 577
+2%
562 243
+2%
567 016
+1%
565 343
0%
581 891
+3%
627 572
+8%
672 537
+7%
712 180
+6%
720 046
+1%
701 606
-3%
689 488
-2%
679 495
-1%
673 030
-1%
669 278
-1%
670 831
+0%
679 736
+1%
709 812
+4%
742 751
+5%
774 431
+4%
798 681
+3%
817 576
+2%
836 820
+2%
849 357
+1%
858 248
+1%
863 931
+1%
860 880
0%
855 008
-1%
851 486
0%
852 976
+0%
853 283
+0%
Gross Profit
Cost of Revenue
(220 053)
(209 282)
(211 051)
(213 654)
(216 877)
(215 570)
(214 782)
(212 393)
(215 661)
(217 817)
(219 318)
(222 185)
(230 704)
(243 073)
(252 320)
(251 236)
(245 519)
(236 664)
(227 016)
(218 522)
(215 019)
(285 700)
(288 772)
(292 888)
(297 899)
(306 649)
(309 447)
(312 636)
(316 257)
(316 141)
(321 401)
(329 776)
(337 833)
(348 619)
(352 130)
(356 387)
(365 634)
(377 729)
(393 657)
(402 820)
(404 743)
(402 218)
(397 220)
(393 493)
(385 717)
(374 028)
(368 643)
(364 259)
(368 011)
(378 742)
(387 978)
(399 002)
(403 199)
(401 584)
(414 280)
(448 840)
(482 769)
(512 356)
(519 770)
(506 598)
(497 490)
(490 410)
(493 360)
(499 330)
(511 684)
(531 660)
(557 018)
(587 301)
(618 300)
(638 062)
(653 823)
(665 218)
(667 872)
(674 115)
(674 988)
(670 717)
(666 148)
(661 306)
(663 936)
(665 055)
Gross Profit
100 918
N/A
99 423
-1%
100 448
+1%
100 926
+0%
102 305
+1%
102 407
+0%
102 716
+0%
101 625
-1%
100 971
-1%
100 413
-1%
100 363
0%
100 388
+0%
100 562
+0%
100 044
-1%
101 819
+2%
102 339
+1%
104 103
+2%
104 722
+1%
105 778
+1%
105 147
-1%
104 681
0%
138 456
+32%
138 174
0%
136 694
-1%
136 184
0%
135 314
-1%
134 696
0%
136 537
+1%
138 200
+1%
139 425
+1%
141 493
+1%
143 315
+1%
145 604
+2%
147 311
+1%
146 697
0%
147 167
+0%
147 804
+0%
148 415
+0%
151 122
+2%
152 788
+1%
153 662
+1%
154 483
+1%
155 794
+1%
158 057
+1%
157 737
0%
158 012
+0%
158 262
+0%
158 662
+0%
160 065
+1%
161 352
+1%
162 599
+1%
163 241
+0%
163 817
+0%
163 759
0%
167 611
+2%
178 732
+7%
189 768
+6%
199 824
+5%
200 276
+0%
195 008
-3%
191 998
-2%
189 085
-2%
179 670
-5%
169 948
-5%
159 147
-6%
148 076
-7%
152 794
+3%
155 450
+2%
156 131
+0%
160 619
+3%
163 753
+2%
171 602
+5%
181 485
+6%
184 133
+1%
188 943
+3%
190 163
+1%
188 860
-1%
190 180
+1%
189 040
-1%
188 228
0%
Operating Income
Operating Expenses
(83 732)
(83 294)
(83 606)
(84 540)
(84 946)
(86 311)
(86 945)
(86 830)
(86 788)
(86 707)
(86 933)
(86 645)
(85 694)
(84 710)
(83 849)
(83 338)
(83 749)
(83 271)
(83 312)
(83 493)
(84 123)
(113 120)
(113 290)
(113 322)
(113 317)
(112 201)
(113 219)
(113 933)
(116 032)
(117 685)
(119 435)
(121 182)
(123 204)
(125 037)
(125 917)
(126 597)
(127 574)
(127 939)
(129 623)
(130 509)
(130 223)
(130 714)
(131 844)
(133 197)
(133 055)
(132 501)
(131 750)
(131 544)
(132 308)
(134 152)
(134 324)
(134 737)
(135 817)
(136 843)
(141 732)
(152 098)
(161 624)
(170 972)
(172 461)
(167 924)
(164 862)
(161 888)
(150 325)
(139 539)
(127 993)
(118 646)
(121 839)
(125 669)
(127 389)
(127 788)
(127 921)
(129 179)
(132 222)
(136 342)
(139 792)
(141 873)
(143 493)
(143 800)
(144 584)
(145 225)
Selling, General & Administrative
(83 732)
(83 294)
(83 606)
(84 540)
(84 946)
(86 311)
(86 945)
(86 830)
(86 788)
(86 707)
(86 933)
(86 645)
(85 694)
(84 710)
(83 849)
(83 338)
(83 749)
(83 271)
(83 312)
(83 493)
(84 123)
(113 120)
(113 290)
(113 322)
(113 317)
(112 200)
(113 218)
(113 932)
(116 031)
(117 684)
(119 434)
(121 180)
(123 203)
(125 036)
(125 916)
(126 597)
(127 574)
(127 937)
(129 621)
(130 506)
(130 221)
(130 713)
(131 843)
(133 197)
(133 054)
(132 500)
(131 749)
(131 542)
(132 307)
(134 152)
(134 324)
(134 738)
(135 817)
(136 842)
(141 731)
(152 097)
(161 623)
(170 971)
(172 460)
(167 923)
(164 860)
(161 887)
(150 324)
(139 539)
(127 992)
(118 645)
(121 837)
(125 666)
(127 388)
(127 786)
(127 919)
(129 178)
(132 220)
(136 341)
(139 792)
(141 873)
(143 493)
(143 799)
(144 583)
(145 224)
Other Operating Expenses
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
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
(1)
(2)
(3)
(2)
(1)
(1)
0
(1)
(1)
(1)
(2)
(1)
0
0
0
(1)
(1)
(2)
0
(1)
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(2)
(3)
(1)
(2)
(2)
(1)
(2)
(1)
0
0
0
(1)
(1)
(1)
Operating Income
17 186
N/A
16 129
-6%
16 842
+4%
16 386
-3%
17 359
+6%
16 096
-7%
15 771
-2%
14 795
-6%
14 183
-4%
13 706
-3%
13 430
-2%
13 743
+2%
14 868
+8%
15 334
+3%
17 970
+17%
19 001
+6%
20 354
+7%
21 451
+5%
22 466
+5%
21 654
-4%
20 558
-5%
25 336
+23%
24 884
-2%
23 372
-6%
22 867
-2%
23 113
+1%
21 477
-7%
22 604
+5%
22 168
-2%
21 740
-2%
22 058
+1%
22 133
+0%
22 400
+1%
22 274
-1%
20 780
-7%
20 570
-1%
20 230
-2%
20 476
+1%
21 499
+5%
22 279
+4%
23 439
+5%
23 769
+1%
23 950
+1%
24 860
+4%
24 682
-1%
25 511
+3%
26 512
+4%
27 118
+2%
27 757
+2%
27 200
-2%
28 275
+4%
28 504
+1%
28 000
-2%
26 916
-4%
25 879
-4%
26 634
+3%
28 144
+6%
28 852
+3%
27 815
-4%
27 084
-3%
27 136
+0%
27 197
+0%
29 345
+8%
30 409
+4%
31 154
+2%
29 430
-6%
30 955
+5%
29 781
-4%
28 742
-3%
32 831
+14%
35 832
+9%
42 423
+18%
49 263
+16%
47 791
-3%
49 151
+3%
48 290
-2%
45 367
-6%
46 380
+2%
44 456
-4%
43 003
-3%
Pre-Tax Income
Interest Income Expense
1 230
1 946
1 851
1 908
1 706
2 091
2 421
2 372
2 152
2 350
2 244
2 764
2 536
2 047
1 646
1 462
2 839
2 982
2 915
1 793
1 738
2 217
2 037
2 059
2 325
2 428
2 532
2 486
2 498
2 367
2 297
2 221
2 221
3 136
3 607
3 911
4 470
4 100
4 394
4 271
4 013
3 785
4 325
4 427
4 548
4 712
4 104
4 313
4 448
4 572
4 526
4 308
4 595
5 882
5 234
4 589
3 911
2 201
2 375
3 501
3 447
3 403
3 658
3 524
4 418
3 961
3 304
2 582
13 672
23 962
23 927
23 758
11 527
2 444
4 014
6 377
6 790
9 499
12 805
10 744
Non-Reccuring Items
313
(199)
(894)
(834)
(583)
(387)
(676)
(442)
(622)
(72)
(769)
(908)
(1 368)
(904)
(736)
(676)
(475)
(321)
(384)
(1 403)
(1 401)
(3 445)
(3 351)
(2 569)
(4 013)
(2 364)
(2 394)
(2 110)
(867)
(2 576)
(2 419)
(2 374)
(2 492)
(1 032)
(1 856)
(1 690)
(1 531)
(1 134)
(413)
(472)
(541)
(756)
(576)
(590)
(1 269)
(1 808)
(1 836)
(1 836)
(1 167)
(733)
(714)
(742)
(739)
(528)
(560)
2 753
1 992
209
21
(3 324)
(2 533)
(1 973)
(1 844)
(1 921)
(2 049)
(3 499)
(3 483)
(59 300)
(59 476)
(56 565)
(56 519)
(1 832)
(1 496)
(1 859)
(1 914)
(715)
(775)
(3 443)
(3 712)
(14 222)
Gain/Loss on Disposition of Assets
0
0
289
0
0
88
0
0
91
0
0
51
120
120
72
162
163
182
23
1 179
1 360
1 193
1 466
423
505
581
606
522
255
187
95
67
49
147
144
1 073
1 080
950
0
0
0
0
42
2 228
2 243
2 267
2 501
315
960
1 007
782
804
243
201
174
192
132
1 440
1 721
1 681
0
427
0
0
0
0
0
0
0
0
0
0
281
281
0
0
0
143
0
1 549
Total Other Income
(190)
(105)
(37)
223
475
431
523
497
638
955
2 363
2 186
2 141
554
463
362
343
437
451
471
486
514
585
607
648
603
630
672
570
720
785
766
844
676
722
721
871
1 035
1 900
921
672
664
482
511
474
507
491
397
417
384
446
575
717
642
589
506
449
594
606
731
2 245
708
811
786
1 120
881
1 085
1 264
586
651
937
673
654
193
928
532
1 153
734
540
1 074
Pre-Tax Income
18 539
N/A
17 771
-4%
18 051
+2%
17 683
-2%
18 957
+7%
18 319
-3%
18 039
-2%
17 222
-5%
16 442
-5%
16 939
+3%
17 268
+2%
17 836
+3%
18 297
+3%
17 151
-6%
19 415
+13%
20 311
+5%
23 224
+14%
24 731
+6%
25 471
+3%
23 694
-7%
22 741
-4%
25 815
+14%
25 621
-1%
23 892
-7%
22 332
-7%
24 361
+9%
22 851
-6%
24 174
+6%
24 624
+2%
22 438
-9%
22 816
+2%
22 813
0%
23 022
+1%
25 201
+9%
23 397
-7%
24 585
+5%
25 120
+2%
25 427
+1%
27 380
+8%
26 999
-1%
27 583
+2%
27 462
0%
28 223
+3%
31 436
+11%
30 678
-2%
31 189
+2%
31 772
+2%
30 307
-5%
32 415
+7%
32 430
+0%
33 315
+3%
33 449
+0%
32 816
-2%
33 113
+1%
31 316
-5%
34 674
+11%
34 628
0%
33 296
-4%
32 538
-2%
29 673
-9%
30 295
+2%
29 762
-2%
31 970
+7%
32 798
+3%
34 643
+6%
30 773
-11%
31 861
+4%
(25 673)
N/A
(16 476)
+36%
879
N/A
4 177
+375%
65 022
+1 457%
60 229
-7%
48 850
-19%
52 179
+7%
54 484
+4%
52 535
-4%
53 313
+1%
54 089
+1%
42 148
-22%
Net Income
Tax Provision
(7 477)
(6 970)
(6 635)
(6 433)
(6 942)
(7 027)
(6 858)
(6 647)
(6 362)
(6 575)
(6 355)
(6 464)
(6 761)
(6 906)
(7 640)
(7 783)
(8 567)
(9 276)
(9 715)
(9 458)
(9 030)
(10 448)
(10 311)
(9 179)
(9 173)
(10 297)
(9 560)
(10 067)
(9 529)
(8 030)
(7 977)
(7 973)
(8 156)
(9 183)
(8 394)
(8 581)
(8 342)
(8 555)
(9 078)
(8 917)
(9 093)
(9 031)
(9 109)
(10 998)
(10 950)
(10 426)
(10 657)
(9 044)
(9 213)
(9 760)
(10 058)
(10 146)
(10 056)
(9 526)
(9 465)
(8 809)
(9 293)
(9 625)
(9 077)
(10 628)
(10 659)
(9 807)
(10 647)
(11 775)
(12 362)
(12 011)
(12 344)
(3 299)
(6 153)
(10 343)
(11 205)
(18 127)
(17 122)
(15 982)
(17 199)
(19 818)
(18 537)
(17 383)
(17 402)
(16 234)
Income from Continuing Operations
11 062
10 801
11 416
11 250
12 015
11 292
11 181
10 575
10 080
10 364
10 913
11 372
11 536
10 245
11 775
12 528
14 657
15 455
15 756
14 236
13 711
15 367
15 310
14 713
13 159
14 064
13 291
14 107
15 095
14 408
14 839
14 840
14 866
16 018
15 003
16 004
16 778
16 872
18 302
18 082
18 490
18 431
19 114
20 438
19 728
20 763
21 115
21 263
23 202
22 670
23 257
23 303
22 760
23 587
21 851
25 865
25 335
23 671
23 461
19 045
19 636
19 955
21 323
21 023
22 281
18 762
19 517
(28 972)
(22 629)
(9 464)
(7 028)
46 895
43 107
32 868
34 980
34 666
33 998
35 930
36 687
25 914
Income to Minority Interest
(1 567)
(1 621)
(1 626)
(1 585)
(1 498)
(1 404)
(1 388)
(1 536)
(1 548)
(1 529)
(1 542)
(1 453)
(1 453)
(1 168)
(903)
(696)
(810)
(1 152)
(1 326)
(1 363)
(1 034)
(1 179)
(957)
(785)
(740)
(736)
(645)
(622)
(670)
(719)
(800)
(866)
(879)
(919)
(893)
(852)
(881)
(835)
(867)
(873)
(856)
(869)
(930)
(1 073)
(1 114)
(1 296)
(1 380)
(1 390)
(1 395)
(1 330)
(1 353)
(1 408)
(1 391)
(1 317)
(1 237)
(1 184)
(1 230)
(1 263)
(1 148)
(1 099)
(924)
(943)
(1 109)
(1 111)
(1 323)
(1 251)
(1 235)
(1 269)
(973)
(917)
(916)
(1 034)
(1 059)
(1 125)
(1 135)
(1 007)
(1 235)
(1 245)
(1 227)
(1 267)
Net Income (Common)
9 495
N/A
9 183
-3%
9 790
+7%
9 663
-1%
10 517
+9%
9 888
-6%
9 794
-1%
9 042
-8%
8 532
-6%
8 832
+4%
9 371
+6%
9 918
+6%
10 084
+2%
9 076
-10%
10 870
+20%
11 832
+9%
13 845
+17%
14 303
+3%
14 426
+1%
12 865
-11%
12 666
-2%
14 187
+12%
14 352
+1%
13 932
-3%
12 426
-11%
13 326
+7%
12 645
-5%
13 482
+7%
14 423
+7%
13 688
-5%
14 038
+3%
13 974
0%
13 986
+0%
15 097
+8%
14 107
-7%
15 150
+7%
15 895
+5%
16 036
+1%
17 435
+9%
17 207
-1%
17 633
+2%
17 561
0%
18 183
+4%
19 365
+7%
18 612
-4%
19 466
+5%
19 735
+1%
19 872
+1%
21 807
+10%
21 339
-2%
21 901
+3%
21 894
0%
21 369
-2%
22 268
+4%
20 614
-7%
24 679
+20%
24 102
-2%
22 407
-7%
22 311
0%
17 945
-20%
18 711
+4%
19 011
+2%
20 213
+6%
19 911
-1%
20 956
+5%
17 509
-16%
18 280
+4%
(30 243)
N/A
(23 603)
+22%
(10 381)
+56%
(7 945)
+23%
45 860
N/A
42 048
-8%
31 743
-25%
33 846
+7%
33 660
-1%
32 764
-3%
34 684
+6%
35 459
+2%
24 646
-30%
EPS (Diluted)
30.82
N/A
29.52
-4%
31.79
+8%
31.27
-2%
34.03
+9%
32.31
-5%
32
-1%
29.16
-9%
27.87
-4%
28.76
+3%
30.22
+5%
32.62
+8%
33.5
+3%
29.85
-11%
36.11
+21%
39.3
+9%
45.54
+16%
47.51
+4%
47.92
+1%
42.74
-11%
42.07
-2%
47.13
+12%
47.68
+1%
46.28
-3%
41.28
-11%
44.27
+7%
42
-5%
44.79
+7%
47.91
+7%
45.47
-5%
46.63
+3%
46.42
0%
46.46
+0%
50.15
+8%
46.88
-7%
50.33
+7%
52.8
+5%
53.22
+1%
57.73
+8%
56.97
-1%
58.38
+2%
58.15
0%
60.2
+4%
64.12
+7%
61.62
-4%
64.42
+5%
65.35
+1%
66.46
+2%
73.17
+10%
71.4
-2%
73.74
+3%
73.71
0%
71.88
-2%
74.9
+4%
69.32
-7%
82.99
+20%
81.05
-2%
75.35
-7%
75.04
0%
60.36
-20%
62.94
+4%
63.94
+2%
67.98
+6%
66.96
-2%
70.47
+5%
58.88
-16%
61.47
+4%
-101.74
N/A
-79.37
+22%
-34.91
+56%
-26.71
+23%
154.22
N/A
141.4
-8%
106.74
-25%
113.81
+7%
113.21
-1%
110.17
-3%
117.33
+6%
122.39
+4%
85.1
-30%

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 310,400+ 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.