Nissin Foods Holdings Co Ltd
TSE:2897
Nissin Foods Holdings Co Ltd
TSE:2897
Price:
3 178
JPY
1.37%
Market Closed
Market Cap:
961.6B
JPY
Income Statement
Earnings Waterfall
Nissin Foods Holdings Co Ltd
Nissin Foods Holdings Co Ltd
|
Revenue
|
766.3B
JPY
|
|
Cost of Revenue
|
-497.7B
JPY
|
|
Gross Profit
|
268.6B
JPY
|
|
Operating Expenses
|
-215.7B
JPY
|
|
Operating Income
|
52.8B
JPY
|
|
Other Expenses
|
-4.1B
JPY
|
|
Net Income
|
48.7B
JPY
|
Income Statement
Nissin Foods Holdings Co Ltd
Nissin Foods Holdings Co Ltd
Currency: JPY
Millions
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 |
429 846
N/A
|
431 575
+0%
|
438 115
+2%
|
447 543
+2%
|
455 162
+2%
|
468 084
+3%
|
478 629
+2%
|
485 986
+2%
|
490 386
+1%
|
495 715
+1%
|
481 571
-3%
|
470 472
-2%
|
455 703
-3%
|
440 909
-3%
|
442 970
+0%
|
444 969
+0%
|
447 840
+1%
|
450 984
+1%
|
453 478
+1%
|
457 681
+1%
|
462 268
+1%
|
468 879
+1%
|
483 545
+3%
|
488 649
+1%
|
494 693
+1%
|
506 107
+2%
|
518 002
+2%
|
540 011
+4%
|
557 042
+3%
|
569 722
+2%
|
586 527
+3%
|
611 639
+4%
|
646 394
+6%
|
669 248
+4%
|
686 455
+3%
|
702 664
+2%
|
716 702
+2%
|
732 933
+2%
|
751 498
+3%
|
760 652
+1%
|
766 288
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(241 038)
|
(242 915)
|
(245 962)
|
(249 511)
|
(253 392)
|
(260 496)
|
(265 277)
|
(268 452)
|
(269 682)
|
(270 219)
|
(271 939)
|
(275 830)
|
(279 003)
|
(282 837)
|
(284 887)
|
(287 077)
|
(290 792)
|
(295 823)
|
(297 498)
|
(299 170)
|
(299 794)
|
(301 599)
|
(308 201)
|
(310 950)
|
(316 311)
|
(324 350)
|
(334 755)
|
(351 320)
|
(363 495)
|
(375 219)
|
(389 643)
|
(408 361)
|
(432 729)
|
(448 170)
|
(456 503)
|
(461 725)
|
(465 974)
|
(474 303)
|
(483 798)
|
(490 911)
|
(497 726)
|
|
| Gross Profit |
188 808
N/A
|
188 660
0%
|
192 153
+2%
|
198 032
+3%
|
201 770
+2%
|
207 588
+3%
|
213 352
+3%
|
217 534
+2%
|
220 704
+1%
|
225 496
+2%
|
209 632
-7%
|
194 642
-7%
|
176 700
-9%
|
158 072
-11%
|
158 083
+0%
|
157 892
0%
|
157 048
-1%
|
155 161
-1%
|
155 980
+1%
|
158 511
+2%
|
162 474
+3%
|
167 280
+3%
|
175 344
+5%
|
177 699
+1%
|
178 382
+0%
|
181 757
+2%
|
183 247
+1%
|
188 691
+3%
|
193 547
+3%
|
194 503
+0%
|
196 884
+1%
|
203 278
+3%
|
213 665
+5%
|
221 078
+3%
|
229 952
+4%
|
240 939
+5%
|
250 728
+4%
|
258 630
+3%
|
267 700
+4%
|
269 741
+1%
|
268 562
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(162 685)
|
(164 360)
|
(167 300)
|
(170 737)
|
(175 367)
|
(181 189)
|
(185 732)
|
(191 798)
|
(194 854)
|
(196 878)
|
(183 548)
|
(163 079)
|
(138 166)
|
(124 167)
|
(122 582)
|
(122 615)
|
(126 855)
|
(125 920)
|
(135 366)
|
(136 472)
|
(137 378)
|
(129 704)
|
(130 255)
|
(129 792)
|
(128 239)
|
(137 199)
|
(137 017)
|
(142 292)
|
(149 071)
|
(151 018)
|
(153 637)
|
(160 379)
|
(166 640)
|
(173 759)
|
(176 995)
|
(180 195)
|
(187 999)
|
(197 851)
|
(206 450)
|
(211 847)
|
(215 729)
|
|
| Selling, General & Administrative |
(162 684)
|
(164 358)
|
(167 299)
|
(170 736)
|
(175 364)
|
(181 188)
|
(185 729)
|
(191 795)
|
(194 854)
|
(196 878)
|
(180 238)
|
(161 427)
|
(141 253)
|
(123 722)
|
(124 493)
|
(124 873)
|
(124 916)
|
(126 283)
|
(126 904)
|
(127 357)
|
(128 341)
|
(129 485)
|
(128 963)
|
(128 597)
|
(131 661)
|
(136 590)
|
(141 825)
|
(147 355)
|
(149 398)
|
(151 518)
|
(153 741)
|
(160 149)
|
(166 411)
|
(173 823)
|
(176 964)
|
(180 412)
|
(187 925)
|
(197 252)
|
(205 207)
|
(210 602)
|
(212 273)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
0
|
0
|
(3)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
(3 310)
|
(1 652)
|
3 087
|
(445)
|
1 911
|
2 258
|
(1 939)
|
363
|
(8 462)
|
(9 115)
|
(9 037)
|
(219)
|
(1 292)
|
(1 195)
|
3 422
|
(609)
|
4 808
|
5 063
|
327
|
500
|
104
|
(230)
|
(229)
|
64
|
(31)
|
217
|
(74)
|
(599)
|
(1 243)
|
(1 245)
|
(3 456)
|
|
| Operating Income |
26 123
N/A
|
24 300
-7%
|
24 853
+2%
|
27 295
+10%
|
26 403
-3%
|
26 399
0%
|
27 620
+5%
|
25 736
-7%
|
25 850
+0%
|
28 618
+11%
|
26 084
-9%
|
31 563
+21%
|
38 534
+22%
|
33 905
-12%
|
35 501
+5%
|
35 277
-1%
|
30 193
-14%
|
29 241
-3%
|
20 614
-30%
|
22 039
+7%
|
25 096
+14%
|
37 576
+50%
|
45 089
+20%
|
47 907
+6%
|
50 143
+5%
|
44 558
-11%
|
46 230
+4%
|
46 399
+0%
|
44 476
-4%
|
43 485
-2%
|
43 247
-1%
|
42 899
-1%
|
47 025
+10%
|
47 319
+1%
|
52 957
+12%
|
60 744
+15%
|
62 729
+3%
|
60 779
-3%
|
61 250
+1%
|
57 894
-5%
|
52 833
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
12 688
|
10 437
|
11 744
|
10 305
|
5 406
|
7 617
|
4 863
|
12 558
|
13 952
|
10 939
|
12 062
|
5 092
|
5 229
|
5 547
|
5 516
|
5 492
|
5 593
|
6 165
|
6 377
|
6 167
|
6 543
|
5 901
|
6 248
|
6 463
|
6 212
|
6 342
|
6 026
|
5 554
|
5 700
|
6 142
|
5 922
|
6 473
|
8 117
|
10 295
|
12 961
|
15 621
|
15 537
|
16 586
|
16 628
|
14 710
|
15 238
|
|
| Non-Reccuring Items |
(7 712)
|
(6 713)
|
(7 380)
|
(6 667)
|
(12)
|
2 240
|
2 311
|
818
|
(5 361)
|
(4 197)
|
0
|
0
|
0
|
(2 299)
|
0
|
0
|
0
|
(4 240)
|
0
|
0
|
0
|
(828)
|
0
|
0
|
0
|
5 539
|
0
|
0
|
0
|
(527)
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
(456)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
66
|
0
|
354
|
372
|
589
|
0
|
232
|
217
|
69
|
17
|
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
|
|
| Total Other Income |
711
|
990
|
838
|
911
|
813
|
722
|
(13)
|
(153)
|
(279)
|
140
|
287
|
77
|
(8)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
1
|
(1)
|
0
|
0
|
(206)
|
0
|
(1)
|
0
|
82
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
6
|
0
|
0
|
(2)
|
|
| Pre-Tax Income |
31 876
N/A
|
29 014
-9%
|
30 409
+5%
|
32 216
+6%
|
33 199
+3%
|
36 978
+11%
|
35 013
-5%
|
39 176
+12%
|
34 231
-13%
|
35 517
+4%
|
38 433
+8%
|
36 732
-4%
|
43 755
+19%
|
37 153
-15%
|
41 017
+10%
|
40 770
-1%
|
35 787
-12%
|
31 166
-13%
|
26 992
-13%
|
28 206
+4%
|
31 638
+12%
|
42 650
+35%
|
51 336
+20%
|
54 369
+6%
|
56 355
+4%
|
56 233
0%
|
52 256
-7%
|
51 952
-1%
|
50 175
-3%
|
49 182
-2%
|
49 169
0%
|
49 372
+0%
|
55 142
+12%
|
57 950
+5%
|
65 918
+14%
|
76 366
+16%
|
78 267
+2%
|
76 915
-2%
|
77 877
+1%
|
72 603
-7%
|
68 069
-6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12 258)
|
(10 295)
|
(10 370)
|
(10 779)
|
(10 530)
|
(10 091)
|
(10 469)
|
(10 788)
|
(10 406)
|
(11 789)
|
(11 353)
|
(10 712)
|
(11 002)
|
(8 035)
|
(9 965)
|
(10 580)
|
(10 206)
|
(11 242)
|
(9 270)
|
(9 633)
|
(10 282)
|
(11 528)
|
(13 556)
|
(14 226)
|
(13 998)
|
(12 893)
|
(13 170)
|
(13 476)
|
(12 025)
|
(10 927)
|
(11 258)
|
(10 839)
|
(12 420)
|
(9 568)
|
(10 617)
|
(12 537)
|
(14 788)
|
(18 197)
|
(17 333)
|
(16 923)
|
(15 595)
|
|
| Income from Continuing Operations |
19 618
|
18 719
|
20 039
|
21 437
|
22 669
|
26 887
|
24 544
|
28 388
|
23 825
|
23 728
|
27 080
|
26 020
|
32 753
|
29 118
|
31 052
|
30 190
|
25 581
|
19 924
|
17 722
|
18 573
|
21 356
|
31 122
|
37 780
|
40 143
|
42 357
|
43 340
|
39 086
|
38 476
|
38 150
|
38 255
|
37 911
|
38 533
|
42 722
|
48 382
|
55 301
|
63 829
|
63 479
|
58 718
|
60 544
|
55 680
|
52 474
|
|
| Income to Minority Interest |
54
|
(214)
|
(135)
|
(233)
|
(168)
|
(2)
|
(98)
|
(105)
|
(68)
|
(170)
|
(167)
|
(139)
|
(49)
|
17
|
1
|
(443)
|
(776)
|
(567)
|
(836)
|
(896)
|
(1 059)
|
(1 805)
|
(2 168)
|
(2 322)
|
(2 408)
|
(2 511)
|
(2 458)
|
(2 499)
|
(2 854)
|
(2 842)
|
(2 861)
|
(2 858)
|
(3 132)
|
(3 620)
|
(4 038)
|
(4 439)
|
(4 589)
|
(4 547)
|
(4 530)
|
(4 469)
|
(3 778)
|
|
| Net Income (Common) |
19 669
N/A
|
18 505
-6%
|
19 907
+8%
|
21 204
+7%
|
22 501
+6%
|
26 884
+19%
|
24 443
-9%
|
28 282
+16%
|
23 756
-16%
|
23 558
-1%
|
26 913
+14%
|
25 880
-4%
|
32 703
+26%
|
29 134
-11%
|
31 051
+7%
|
29 745
-4%
|
24 802
-17%
|
19 356
-22%
|
16 884
-13%
|
17 675
+5%
|
20 295
+15%
|
29 316
+44%
|
35 610
+21%
|
37 819
+6%
|
39 948
+6%
|
40 828
+2%
|
36 626
-10%
|
35 976
-2%
|
35 294
-2%
|
35 412
+0%
|
35 048
-1%
|
35 672
+2%
|
39 588
+11%
|
44 760
+13%
|
51 261
+15%
|
59 388
+16%
|
58 887
-1%
|
54 170
-8%
|
56 011
+3%
|
51 209
-9%
|
48 696
-5%
|
|
| EPS (Diluted) |
177.19
N/A
|
167.1
-6%
|
179.34
+7%
|
191.02
+7%
|
204.55
+7%
|
244.22
+19%
|
224.24
-8%
|
259.46
+16%
|
224.11
-14%
|
220.25
-2%
|
256.31
+16%
|
246.47
-4%
|
311.45
+26%
|
278.44
-11%
|
295.72
+6%
|
283.28
-4%
|
236.9
-16%
|
184.9
-22%
|
161.24
-13%
|
168.74
+5%
|
193.77
+15%
|
279.92
+44%
|
339.98
+21%
|
360.94
+6%
|
381.26
+6%
|
129.89
-66%
|
350.65
+170%
|
346.87
-1%
|
341.46
-2%
|
113.84
-67%
|
341.63
+200%
|
349.38
+2%
|
388.19
+11%
|
146.04
-62%
|
167.54
+15%
|
194.1
+16%
|
192.45
-1%
|
177.04
-8%
|
183.95
+4%
|
171.1
-7%
|
163.57
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
