NH Foods Ltd
TSE:2282

Watchlist Manager
NH Foods Ltd Logo
NH Foods Ltd
TSE:2282
Watchlist
Price: 5 056 JPY 1.16% Market Closed
Market Cap: 520.6B JPY
Have any thoughts about
NH Foods Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.3T
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+21%
5 Years
+8%
7 Years
+8%
10 Years
+15%
33.6B
+4%
Operating Income
Growth Rates:
1 Year
+39%
3 Years
-30%
5 Years
-2%
7 Years
-40%
10 Years
-27%
26B
-12%
Net Income
Growth Rates:
1 Year
+23%
3 Years
-21%
5 Years
+92%
7 Years
-36%
10 Years
-19%

Earnings Waterfall
NH Foods Ltd

Revenue
1.3T JPY
Cost of Revenue
-1.1T JPY
Gross Profit
211.5B JPY
Operating Expenses
-177.9B JPY
Operating Income
33.6B JPY
Other Expenses
-7.6B JPY
Net Income
26B JPY

Income Statement
NH Foods Ltd

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
1 163 529
N/A
1 193 360
+3%
1 212 802
+2%
1 234 453
+2%
1 238 871
+0%
1 233 442
0%
1 229 324
0%
1 218 387
-1%
1 208 724
-1%
1 202 236
-1%
1 202 293
+0%
1 210 774
+1%
1 236 261
+2%
1 250 198
+1%
1 258 463
+1%
1 259 795
+0%
1 249 403
-1%
1 237 970
-1%
1 234 180
0%
1 234 562
+0%
1 232 446
0%
1 232 725
+0%
1 229 826
0%
1 204 371
-2%
1 187 044
-1%
1 180 508
-1%
1 106 351
-6%
1 105 875
0%
1 101 985
0%
1 099 492
0%
1 151 886
+5%
1 149 962
0%
1 182 185
+3%
1 207 253
+2%
1 259 792
+4%
1 270 455
+1%
1 277 890
+1%
1 271 646
0%
1 303 432
+2%
1 319 307
+1%
1 335 174
+1%
Gross Profit
Cost of Revenue
(948 621)
(973 170)
(993 023)
(1 011 024)
(1 014 892)
(1 011 055)
(1 005 646)
(996 080)
(983 454)
(972 993)
(968 995)
(974 761)
(1 005 085)
(1 028 856)
(1 046 496)
(1 050 755)
(1 044 710)
(1 037 897)
(1 032 880)
(1 034 932)
(1 030 724)
(1 027 677)
(1 023 091)
(1 001 981)
(982 064)
(970 639)
(907 705)
(905 673)
(906 558)
(909 529)
(953 015)
(965 680)
(1 001 804)
(1 037 258)
(1 083 787)
(1 085 980)
(1 085 231)
(1 071 214)
(1 102 922)
(1 111 405)
(1 123 648)
Gross Profit
214 908
N/A
220 190
+2%
219 779
0%
223 429
+2%
223 979
+0%
222 387
-1%
223 678
+1%
222 307
-1%
225 270
+1%
229 243
+2%
233 298
+2%
236 013
+1%
231 176
-2%
221 342
-4%
211 967
-4%
209 040
-1%
204 693
-2%
200 073
-2%
201 300
+1%
199 630
-1%
201 722
+1%
205 048
+2%
206 735
+1%
202 390
-2%
204 980
+1%
209 869
+2%
198 646
-5%
200 202
+1%
195 427
-2%
189 963
-3%
198 871
+5%
184 282
-7%
180 381
-2%
169 995
-6%
176 005
+4%
184 475
+5%
192 659
+4%
200 432
+4%
200 510
+0%
207 902
+4%
211 526
+2%
Operating Income
Operating Expenses
(168 625)
(169 838)
(172 519)
(177 277)
(179 094)
(178 836)
(182 929)
(187 902)
(187 935)
(191 485)
(182 531)
(179 235)
(175 521)
(168 387)
(165 155)
(166 345)
(167 255)
(168 056)
(168 338)
(168 625)
(167 402)
(165 861)
(166 030)
(163 991)
(163 060)
(163 218)
(149 829)
(148 554)
(147 140)
(145 158)
(156 552)
(151 824)
(155 527)
(158 270)
(166 080)
(167 676)
(168 410)
(168 506)
(172 074)
(175 532)
(177 937)
Selling, General & Administrative
(168 798)
(170 330)
(171 335)
(173 030)
(174 818)
(173 977)
(174 471)
(175 509)
(175 693)
(177 596)
(179 496)
(174 744)
(170 992)
(166 231)
(159 544)
(166 345)
(167 255)
(168 056)
(162 563)
(168 625)
(167 402)
(165 861)
(152 040)
(163 991)
(163 060)
(163 218)
(136 121)
(148 554)
(147 140)
(145 158)
(142 317)
(151 824)
(155 527)
(158 270)
(150 628)
(167 676)
(168 410)
(168 506)
(156 690)
(175 532)
(177 937)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5 611)
0
0
0
(5 775)
0
0
0
(13 990)
0
0
0
(13 708)
0
0
0
(14 235)
0
0
0
(15 452)
0
0
0
(15 384)
0
0
Other Operating Expenses
173
492
(1 184)
(4 247)
(4 276)
(4 859)
(8 458)
(12 393)
(12 242)
(13 889)
(3 035)
(4 491)
(4 529)
(2 156)
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
Operating Income
46 283
N/A
50 352
+9%
47 260
-6%
46 152
-2%
44 885
-3%
43 551
-3%
40 749
-6%
34 405
-16%
37 335
+9%
37 758
+1%
50 767
+34%
56 778
+12%
55 655
-2%
52 955
-5%
46 812
-12%
42 695
-9%
37 438
-12%
32 017
-14%
32 962
+3%
31 005
-6%
34 320
+11%
39 187
+14%
40 705
+4%
38 399
-6%
41 920
+9%
46 651
+11%
48 817
+5%
51 648
+6%
48 287
-7%
44 805
-7%
42 319
-6%
32 458
-23%
24 854
-23%
11 725
-53%
9 925
-15%
16 799
+69%
24 249
+44%
31 926
+32%
28 436
-11%
32 370
+14%
33 589
+4%
Pre-Tax Income
Interest Income Expense
(1 444)
(1 426)
(1 347)
(1 253)
(1 326)
(1 344)
(1 384)
(1 424)
(1 279)
(1 200)
(1 140)
(3 159)
(1 074)
865
2 592
4 224
1 565
(632)
3 746
(1 291)
(825)
(93)
660
(535)
1 488
360
6 692
3 231
3 228
6 017
14 913
7 989
7 817
7 077
9 706
4 264
2 587
1 271
10 085
(80)
(590)
Non-Reccuring Items
0
0
(3 047)
0
0
0
(3 391)
0
0
0
(2 285)
0
0
0
(2 611)
0
0
0
(8 450)
0
0
0
(7 285)
0
0
0
(9 889)
0
0
0
(6 550)
0
0
0
(1 155)
0
0
0
(843)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3 167
0
0
0
927
0
0
0
263
0
0
0
914
0
0
0
241
0
0
0
719
0
0
0
493
0
0
Total Other Income
722
972
1 678
2 092
2 184
666
(665)
(639)
(1 023)
80
1 770
2 689
3 377
5 526
2 838
5 540
6 252
3 336
1 082
(2 371)
(11 438)
(10 111)
(7 304)
(10 134)
(2 602)
(9 002)
1 070
(4 845)
(4 568)
1 521
837
8 720
11 785
7 501
2 967
5 490
4 640
7 472
2 428
9 329
4 867
Pre-Tax Income
45 561
N/A
49 898
+10%
44 544
-11%
46 991
+5%
45 743
-3%
42 873
-6%
35 309
-18%
32 342
-8%
35 033
+8%
36 638
+5%
49 112
+34%
56 308
+15%
57 958
+3%
59 346
+2%
52 798
-11%
52 459
-1%
45 255
-14%
34 721
-23%
30 267
-13%
27 343
-10%
22 057
-19%
28 983
+31%
27 039
-7%
27 730
+3%
40 806
+47%
38 009
-7%
47 604
+25%
50 034
+5%
46 947
-6%
52 343
+11%
51 760
-1%
49 167
-5%
44 456
-10%
26 303
-41%
22 162
-16%
26 553
+20%
31 476
+19%
40 669
+29%
40 599
0%
41 619
+3%
37 866
-9%
Net Income
Tax Provision
(13 752)
(14 142)
(13 513)
(13 756)
(12 824)
(12 349)
(13 117)
(13 069)
(15 121)
(14 887)
(14 530)
(17 049)
(17 031)
(17 793)
(15 074)
(14 257)
(12 393)
(9 635)
(11 250)
(10 618)
(8 668)
(9 826)
(8 106)
(8 487)
(13 553)
(15 421)
(17 253)
(17 981)
(15 406)
(13 332)
(12 955)
(10 926)
(9 790)
(4 589)
(4 770)
(6 874)
(8 704)
(12 093)
(11 253)
(11 421)
(10 568)
Income from Continuing Operations
31 809
35 756
31 031
33 235
32 919
30 524
22 192
19 273
19 912
21 751
34 582
39 259
40 927
41 553
37 724
38 202
32 862
25 086
19 017
16 725
13 389
19 157
18 933
19 243
27 253
22 588
30 351
32 053
31 541
39 011
38 805
38 241
34 666
21 714
17 392
19 679
22 772
28 576
29 346
30 198
27 298
Income to Minority Interest
(210)
(178)
(116)
(119)
(55)
(121)
3 024
3 037
2 876
2 969
(51)
(298)
(280)
(195)
(172)
136
444
291
544
382
132
285
281
704
1 106
1 210
1 558
1 147
803
707
402
253
(120)
179
661
163
(624)
(646)
(1 370)
(1 459)
(1 337)
Equity Earnings Affiliates
372
583
0
(62)
(114)
(414)
(207)
20
213
200
485
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
Net Income (Common)
31 971
N/A
36 161
+13%
31 048
-14%
33 054
+6%
31 347
-5%
27 450
-12%
21 779
-21%
19 100
-12%
21 162
+11%
24 217
+14%
35 004
+45%
39 404
+13%
40 872
+4%
41 592
+2%
37 552
-10%
38 338
+2%
33 306
-13%
25 377
-24%
19 561
-23%
17 107
-13%
13 521
-21%
19 442
+44%
19 214
-1%
19 947
+4%
28 359
+42%
23 798
-16%
32 616
+37%
33 138
+2%
32 744
-1%
40 852
+25%
48 049
+18%
48 325
+1%
43 925
-9%
30 521
-31%
16 637
-45%
18 204
+9%
21 141
+16%
26 938
+27%
28 078
+4%
29 377
+5%
25 958
-12%
EPS (Diluted)
293.31
N/A
331.75
+13%
285.7
-14%
303.24
+6%
287.58
-5%
251.83
-12%
200.34
-20%
175.22
-13%
194.14
+11%
222.17
+14%
322.01
+45%
371.73
+15%
374.97
+1%
381.57
+2%
345.45
-9%
354.98
+3%
308.38
-13%
236.1
-23%
183.14
-22%
166.16
-9%
131.33
-21%
188.84
+44%
186.63
-1%
193.74
+4%
275.7
+42%
232.37
-16%
317.96
+37%
324.21
+2%
320.27
-1%
399.35
+25%
469.79
+18%
472.11
+0%
428.95
-9%
297.91
-31%
162.42
-45%
177.56
+9%
206.09
+16%
262.52
+27%
273.69
+4%
286.14
+5%
253.38
-11%

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 211,100+ 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.