Nichirei Corp
TSE:2871

Watchlist Manager
Nichirei Corp Logo
Nichirei Corp
TSE:2871
Watchlist
Price: 3 700 JPY 1.09% Market Closed
Market Cap: 472.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
+19%
5 Years
+20%
7 Years
+25%
10 Years
+36%
0
Operating Income
+0%
Growth Rates:
1 Year
+4%
3 Years
+24%
5 Years
+24%
7 Years
+36%
10 Years
+138%
0
Net Income
+0%
Growth Rates:
1 Year
+1%
3 Years
+11%
5 Years
+21%
7 Years
+40%
10 Years
+207%

Earnings Waterfall
Nichirei Corp

Revenue
700.5B JPY
Cost of Revenue
-573.6B JPY
Gross Profit
127B JPY
Operating Expenses
-88.1B JPY
Operating Income
38.9B JPY
Other Expenses
-13.9B JPY
Net Income
25B JPY

Income Statement
Nichirei Corp

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
514 983
N/A
519 963
+1%
523 931
+1%
528 856
+1%
534 586
+1%
535 351
+0%
539 023
+1%
540 097
+0%
540 686
+0%
539 657
0%
546 427
+1%
552 413
+1%
560 087
+1%
568 032
+1%
570 330
+0%
574 250
+1%
578 606
+1%
580 141
+0%
581 638
+0%
582 971
+0%
582 083
0%
584 858
+0%
580 109
-1%
574 773
-1%
572 991
0%
572 757
0%
578 361
+1%
585 573
+1%
590 815
+1%
602 696
+2%
615 095
+2%
629 954
+2%
650 029
+3%
662 204
+2%
670 112
+1%
672 579
+0%
675 506
+0%
680 091
+1%
687 283
+1%
695 088
+1%
700 523
+1%
Gross Profit
Cost of Revenue
(437 360)
(446 180)
(448 011)
(451 933)
(454 094)
(454 265)
(455 325)
(452 658)
(450 764)
(448 516)
(453 985)
(459 536)
(467 743)
(475 194)
(478 583)
(483 418)
(486 826)
(486 926)
(486 779)
(486 534)
(484 609)
(485 784)
(480 960)
(475 572)
(474 168)
(473 954)
(479 100)
(485 051)
(489 782)
(500 451)
(512 246)
(526 613)
(544 357)
(553 330)
(558 319)
(557 990)
(557 163)
(559 945)
(564 193)
(569 233)
(573 559)
Gross Profit
77 623
N/A
73 783
-5%
75 920
+3%
76 923
+1%
80 492
+5%
81 086
+1%
83 698
+3%
87 439
+4%
89 922
+3%
91 141
+1%
92 442
+1%
92 877
+0%
92 344
-1%
92 838
+1%
91 747
-1%
90 832
-1%
91 780
+1%
93 215
+2%
94 859
+2%
96 437
+2%
97 474
+1%
99 074
+2%
99 149
+0%
99 201
+0%
98 823
0%
98 803
0%
99 261
+0%
100 522
+1%
101 033
+1%
102 245
+1%
102 849
+1%
103 341
+0%
105 672
+2%
108 874
+3%
111 793
+3%
114 589
+3%
118 343
+3%
120 146
+2%
123 090
+2%
125 855
+2%
126 964
+1%
Operating Income
Operating Expenses
(61 266)
(56 377)
(57 004)
(56 797)
(57 930)
(59 503)
(59 136)
(60 187)
(60 728)
(61 832)
(62 689)
(63 373)
(63 750)
(62 941)
(63 157)
(63 397)
(63 756)
(63 704)
(65 061)
(65 730)
(66 000)
(68 039)
(67 120)
(66 409)
(66 065)
(65 854)
(67 123)
(68 298)
(69 771)
(70 835)
(71 812)
(73 242)
(74 718)
(75 939)
(77 611)
(78 965)
(80 910)
(83 235)
(84 562)
(86 658)
(88 085)
Selling, General & Administrative
(59 636)
(54 646)
(55 296)
(55 145)
(56 309)
(57 901)
(57 550)
(58 598)
(59 170)
(60 272)
(61 031)
(61 634)
(61 870)
(60 954)
(61 083)
(61 198)
(61 516)
(61 345)
(62 639)
(63 257)
(63 495)
(65 552)
(64 670)
(64 000)
(63 627)
(63 450)
(64 856)
(66 196)
(67 866)
(68 896)
(69 846)
(71 245)
(72 672)
(74 047)
(75 729)
(77 079)
(79 011)
(81 267)
(82 546)
(84 600)
(85 912)
Research & Development
(1 631)
(1 730)
(1 706)
(1 650)
(1 618)
0
(1 583)
(1 587)
(1 557)
(1 559)
(1 658)
(1 738)
(1 879)
(1 986)
(2 073)
(2 199)
(2 239)
(2 359)
(2 421)
(2 472)
(2 504)
(2 486)
(2 450)
(2 408)
0
(2 403)
(1 651)
(1 486)
(1 903)
(1 939)
(1 967)
(1 997)
(2 045)
(1 892)
(1 880)
(1 886)
(1 900)
(1 967)
(2 016)
(2 057)
(2 171)
Other Operating Expenses
0
0
(2)
0
(3)
(1 602)
(3)
(2)
0
(1)
0
(1)
(1)
(1)
(1)
0
(1)
0
(1)
(1)
(1)
(1)
0
0
(2 438)
(1)
(616)
(616)
(2)
0
0
0
(1)
0
(2)
0
0
(1)
0
0
(2)
Operating Income
16 357
N/A
17 406
+6%
18 916
+9%
20 126
+6%
22 562
+12%
21 583
-4%
24 562
+14%
27 252
+11%
29 194
+7%
29 309
+0%
29 753
+2%
29 504
-1%
28 594
-3%
29 897
+5%
28 590
-4%
27 435
-4%
28 024
+2%
29 511
+5%
29 798
+1%
30 707
+3%
31 474
+2%
31 035
-1%
32 029
+3%
32 792
+2%
32 758
0%
32 949
+1%
32 138
-2%
32 224
+0%
31 262
-3%
31 410
+0%
31 037
-1%
30 099
-3%
30 954
+3%
32 935
+6%
34 182
+4%
35 624
+4%
37 433
+5%
36 911
-1%
38 528
+4%
39 197
+2%
38 879
-1%
Pre-Tax Income
Interest Income Expense
(844)
(340)
(359)
(352)
(366)
(75)
96
123
260
39
9
113
252
654
849
1 043
1 206
1 273
1 134
1 068
1 276
914
933
931
579
690
680
1 897
1 828
4 324
4 338
3 049
3 690
1 026
1 200
1 458
1 082
1 198
1 357
1 477
1 425
Non-Reccuring Items
(1 453)
(1 139)
(1 001)
(1 026)
(978)
(992)
(955)
(722)
(872)
(1 692)
(2 047)
(2 121)
(1 968)
(1 501)
(1 230)
(1 360)
(1 388)
(1 397)
(1 377)
(1 747)
(1 862)
(2 466)
(2 475)
(2 192)
(3 189)
(2 115)
(2 364)
(2 041)
(103)
(509)
(314)
(127)
(1 285)
(1 189)
(1 352)
(1 400)
(1 287)
(1 367)
(1 193)
(1 622)
(1 838)
Gain/Loss on Disposition of Assets
176
66
14
16
12
0
351
358
377
404
76
89
86
68
115
209
208
199
142
66
62
59
60
33
0
42
40
33
36
26
5
15
25
55
86
96
117
138
135
158
147
Total Other Income
130
(122)
(235)
(112)
(56)
84
(35)
(189)
(292)
(242)
(134)
7
51
119
60
3
118
(46)
(75)
109
102
250
253
158
61
37
53
(18)
(110)
(144)
(105)
14
(54)
160
85
233
387
280
512
400
386
Pre-Tax Income
14 366
N/A
15 871
+10%
17 335
+9%
18 652
+8%
21 174
+14%
20 600
-3%
24 019
+17%
26 822
+12%
28 667
+7%
27 818
-3%
27 657
-1%
27 592
0%
27 015
-2%
29 237
+8%
28 384
-3%
27 330
-4%
28 168
+3%
29 540
+5%
29 622
+0%
30 203
+2%
31 052
+3%
29 792
-4%
30 800
+3%
31 722
+3%
30 209
-5%
31 603
+5%
30 547
-3%
32 095
+5%
32 913
+3%
35 107
+7%
34 961
0%
33 050
-5%
33 330
+1%
32 987
-1%
34 201
+4%
36 011
+5%
37 732
+5%
37 160
-2%
39 339
+6%
39 610
+1%
38 999
-2%
Net Income
Tax Provision
(4 869)
(4 850)
(5 229)
(5 863)
(6 429)
(5 933)
(6 632)
(7 200)
(7 879)
(7 322)
(7 490)
(7 634)
(7 585)
(8 601)
(8 432)
(8 232)
(8 321)
(8 773)
(8 824)
(8 935)
(9 232)
(9 008)
(9 127)
(9 364)
(9 202)
(8 954)
(8 961)
(9 420)
(9 502)
(10 839)
(10 468)
(9 689)
(9 423)
(9 349)
(10 222)
(10 898)
(11 502)
(11 255)
(11 546)
(11 648)
(11 675)
Income from Continuing Operations
9 497
11 021
12 106
12 789
14 745
14 667
17 387
19 622
20 788
20 496
20 167
19 958
19 430
20 636
19 952
19 098
19 847
20 767
20 798
21 268
21 820
20 784
21 673
22 358
21 007
22 649
21 586
22 675
23 411
24 268
24 493
23 361
23 907
23 638
23 979
25 113
26 230
25 905
27 793
27 962
27 324
Income to Minority Interest
(1 358)
(1 504)
(1 307)
(1 177)
(1 207)
(1 195)
(1 563)
(1 876)
(1 891)
(1 744)
(1 633)
(1 634)
(1 519)
(1 538)
(1 241)
(756)
(753)
(822)
(993)
(1 242)
(1 156)
(1 174)
(1 175)
(1 376)
(1 484)
(1 437)
(1 372)
(1 223)
(998)
(886)
(1 222)
(1 296)
(1 853)
(2 069)
(1 697)
(1 652)
(1 403)
(1 409)
(1 816)
(2 280)
(2 337)
Net Income (Common)
8 137
N/A
9 516
+17%
10 799
+13%
11 611
+8%
13 538
+17%
13 471
0%
15 822
+17%
17 744
+12%
18 897
+6%
18 751
-1%
18 532
-1%
18 325
-1%
17 910
-2%
19 097
+7%
18 711
-2%
18 339
-2%
19 092
+4%
19 943
+4%
19 803
-1%
20 024
+1%
20 661
+3%
19 609
-5%
20 496
+5%
20 982
+2%
19 522
-7%
21 212
+9%
20 215
-5%
21 452
+6%
22 414
+4%
23 382
+4%
23 272
0%
22 065
-5%
22 054
0%
21 568
-2%
22 281
+3%
23 460
+5%
24 826
+6%
24 495
-1%
25 975
+6%
25 681
-1%
24 986
-3%
EPS (Diluted)
56.9
N/A
66.57
+17%
75.51
+13%
81.19
+8%
94.67
+17%
94.29
0%
112.21
+19%
127.65
+14%
136.93
+7%
135.11
-1%
135.27
+0%
136.75
+1%
134.66
-2%
142.23
+6%
140.68
-1%
137.88
-2%
143.25
+4%
149.64
+4%
148.59
-1%
150.25
+1%
155.07
+3%
147.16
-5%
153.83
+5%
157.45
+2%
146.51
-7%
159.19
+9%
151.7
-5%
160.93
+6%
169.13
+5%
176.71
+4%
179.72
+2%
170.36
-5%
170.66
+0%
167.13
-2%
174.49
+4%
183.68
+5%
194.37
+6%
191.8
-1%
203.37
+6%
201.03
-1%
196.48
-2%

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 240,500+ 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

© 2025 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.