Nagatanien Holdings Co Ltd
TSE:2899

Watchlist Manager
Nagatanien Holdings Co Ltd Logo
Nagatanien Holdings Co Ltd
TSE:2899
Watchlist
Price: 999 999.9999 JPY 32 158.06% Market Closed
Market Cap: 59.2B JPY
Have any thoughts about
Nagatanien Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

115.9B
+2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+15%
5 Years
+10%
7 Years
+38%
10 Years
+58%
6.4B
+7%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+33%
5 Years
+213%
7 Years
+129%
10 Years
+64%
3.6B
+7%
Net Income
Growth Rates:
1 Year
+17%
3 Years
+64%
5 Years
+1 423%
7 Years
+253%
10 Years
+47%

Earnings Waterfall
Nagatanien Holdings Co Ltd

Revenue
115.9B JPY
Cost of Revenue
-79.9B JPY
Gross Profit
36B JPY
Operating Expenses
-29.5B JPY
Operating Income
6.4B JPY
Other Expenses
-2.8B JPY
Net Income
3.6B JPY

Income Statement
Nagatanien Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
73 218
N/A
75 931
+4%
78 038
+3%
78 362
+0%
78 959
+1%
79 123
+0%
78 915
0%
79 193
+0%
79 538
+0%
79 854
+0%
80 069
+0%
80 605
+1%
84 051
+4%
88 352
+5%
92 762
+5%
99 069
+7%
101 756
+3%
103 016
+1%
105 502
+2%
104 746
-1%
104 990
+0%
105 198
+0%
104 367
-1%
105 063
+1%
103 954
-1%
104 371
+0%
103 839
-1%
102 611
-1%
100 411
-2%
98 427
-2%
96 539
-2%
95 408
-1%
97 217
+2%
101 415
+4%
106 102
+5%
110 449
+4%
113 536
+3%
114 246
+1%
113 632
-1%
113 821
+0%
115 904
+2%
Gross Profit
Cost of Revenue
(39 558)
(40 729)
(41 849)
(42 121)
(42 729)
(43 054)
(42 742)
(42 754)
(42 840)
(42 784)
(42 971)
(43 525)
(46 281)
(49 520)
(52 755)
(57 370)
(59 404)
(60 891)
(63 390)
(63 506)
(64 142)
(64 369)
(63 526)
(63 391)
(62 280)
(61 913)
(61 392)
(60 829)
(61 148)
(62 265)
(63 955)
(65 861)
(67 637)
(71 406)
(75 408)
(78 626)
(80 760)
(80 619)
(79 276)
(78 920)
(79 934)
Gross Profit
33 660
N/A
35 202
+5%
36 189
+3%
36 241
+0%
36 230
0%
36 069
0%
36 173
+0%
36 439
+1%
36 698
+1%
37 070
+1%
37 098
+0%
37 080
0%
37 770
+2%
38 832
+3%
40 007
+3%
41 699
+4%
42 352
+2%
42 125
-1%
42 112
0%
41 240
-2%
40 848
-1%
40 829
0%
40 841
+0%
41 672
+2%
41 674
+0%
42 458
+2%
42 447
0%
41 782
-2%
39 263
-6%
36 162
-8%
32 584
-10%
29 547
-9%
29 580
+0%
30 009
+1%
30 694
+2%
31 823
+4%
32 776
+3%
33 627
+3%
34 356
+2%
34 901
+2%
35 970
+3%
Operating Income
Operating Expenses
(29 746)
(31 314)
(33 021)
(33 365)
(33 581)
(33 768)
(33 551)
(33 621)
(33 530)
(33 276)
(33 578)
(33 982)
(34 964)
(36 182)
(36 923)
(38 016)
(38 204)
(38 405)
(39 072)
(38 883)
(38 798)
(38 629)
(38 149)
(38 250)
(37 835)
(37 991)
(37 525)
(37 094)
(34 429)
(31 037)
(27 709)
(24 728)
(25 066)
(25 450)
(25 948)
(26 525)
(27 132)
(27 912)
(28 139)
(28 902)
(29 545)
Selling, General & Administrative
(29 746)
(31 315)
(33 022)
(32 296)
(33 581)
(33 767)
(33 551)
(32 580)
(33 530)
(33 275)
(33 577)
(33 007)
(34 962)
(36 182)
(36 923)
(36 876)
(38 202)
(38 402)
(39 068)
(37 584)
(38 797)
(38 627)
(38 148)
(37 132)
(37 834)
(37 990)
(37 524)
(35 910)
(34 427)
(31 037)
(27 708)
(23 549)
(25 065)
(25 448)
(25 947)
(25 164)
(27 131)
(27 911)
(28 138)
(27 274)
(29 544)
Research & Development
0
0
0
(625)
0
0
0
0
0
0
0
(567)
0
0
0
(568)
0
0
0
(798)
0
0
0
(590)
0
0
0
(597)
0
0
0
(611)
0
0
0
(878)
0
0
0
(1 019)
0
Depreciation & Amortization
0
0
0
(444)
0
0
0
(426)
0
0
0
(407)
0
0
0
(570)
0
0
0
(500)
0
0
0
(527)
0
0
0
(586)
0
0
0
(567)
0
0
0
(482)
0
0
0
(608)
0
Other Operating Expenses
0
1
1
0
0
0
0
(615)
0
(1)
(1)
(1)
(2)
0
0
(2)
(2)
(3)
(3)
(1)
0
(1)
(1)
(1)
0
(1)
0
(1)
(2)
0
(1)
(1)
(1)
0
0
(1)
(1)
0
(1)
(1)
(1)
Operating Income
3 914
N/A
3 888
-1%
3 168
-19%
2 876
-9%
2 649
-8%
2 301
-13%
2 622
+14%
2 818
+7%
3 168
+12%
3 794
+20%
3 520
-7%
3 098
-12%
2 806
-9%
2 650
-6%
3 084
+16%
3 683
+19%
4 148
+13%
3 720
-10%
3 040
-18%
2 357
-22%
2 050
-13%
2 200
+7%
2 692
+22%
3 422
+27%
3 839
+12%
4 467
+16%
4 922
+10%
4 688
-5%
4 834
+3%
5 125
+6%
4 875
-5%
4 819
-1%
4 514
-6%
4 559
+1%
4 746
+4%
5 298
+12%
5 644
+7%
5 715
+1%
6 217
+9%
5 999
-4%
6 425
+7%
Pre-Tax Income
Interest Income Expense
(10)
(26)
(37)
48
(42)
(52)
(55)
(102)
(131)
(114)
124
(115)
(113)
(125)
160
(77)
198
469
(317)
200
(326)
(662)
(320)
(337)
(123)
(208)
(494)
(7)
(32)
131
396
183
803
950
427
144
15
(58)
142
550
449
Non-Reccuring Items
(162)
(63)
(51)
(83)
(109)
(281)
(374)
(478)
(412)
(357)
(378)
(473)
(410)
(303)
(176)
(640)
(626)
(615)
(815)
(587)
(481)
(488)
(345)
(580)
(678)
(573)
(530)
(2 402)
(2 206)
(2 414)
(2 428)
(384)
(248)
(166)
(167)
(246)
(188)
(164)
(152)
(298)
(243)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(10)
(10)
(10)
0
0
34
68
335
336
302
268
0
0
0
0
0
0
0
1 108
1 109
1 109
1 104
(4)
0
0
0
0
0
391
401
400
0
Total Other Income
324
429
529
203
233
149
79
142
65
57
6
29
(38)
39
87
54
10
(14)
(124)
14
(152)
(121)
(27)
123
46
(35)
(13)
31
132
676
971
1 138
928
412
88
14
(48)
(32)
(20)
49
392
Pre-Tax Income
4 066
N/A
4 228
+4%
3 609
-15%
3 044
-16%
2 731
-10%
2 117
-22%
2 272
+7%
2 380
+5%
2 690
+13%
3 370
+25%
3 262
-3%
2 529
-22%
2 245
-11%
2 261
+1%
3 189
+41%
3 088
-3%
4 065
+32%
3 896
-4%
2 086
-46%
2 252
+8%
1 092
-52%
929
-15%
2 000
+115%
2 628
+31%
3 084
+17%
3 651
+18%
3 885
+6%
3 418
-12%
3 837
+12%
4 627
+21%
4 918
+6%
5 752
+17%
5 997
+4%
5 755
-4%
5 094
-11%
5 210
+2%
5 423
+4%
5 852
+8%
6 588
+13%
6 700
+2%
7 023
+5%
Net Income
Tax Provision
(1 616)
(1 711)
(1 565)
(1 370)
(1 322)
(1 208)
(1 195)
(1 120)
(1 294)
(1 347)
(1 386)
(1 283)
(1 237)
(1 342)
(1 435)
(1 369)
(1 519)
(1 476)
(981)
(1 159)
(854)
(827)
(1 185)
(1 334)
(1 520)
(1 707)
(1 693)
(1 316)
(1 360)
(1 400)
(1 497)
(1 792)
(1 855)
(1 854)
(1 560)
(1 694)
(1 881)
(2 056)
(2 333)
(2 577)
(2 567)
Income from Continuing Operations
2 450
2 517
2 044
1 674
1 409
909
1 077
1 260
1 396
2 023
1 876
1 246
1 008
919
1 754
1 719
2 546
2 420
1 105
1 093
238
102
815
1 294
1 564
1 944
2 192
2 102
2 477
3 227
3 421
3 960
4 142
3 901
3 534
3 516
3 542
3 796
4 255
4 123
4 456
Income to Minority Interest
4
4
2
0
9
6
7
5
(3)
(5)
(5)
(4)
15
30
37
(59)
(114)
(133)
(113)
(34)
0
(15)
(87)
(144)
(196)
(240)
(247)
(231)
(272)
(486)
(498)
(518)
(548)
(347)
(352)
(400)
(464)
(573)
(639)
(752)
(845)
Net Income (Common)
2 454
N/A
2 519
+3%
2 045
-19%
1 673
-18%
1 417
-15%
915
-35%
1 084
+18%
1 265
+17%
1 392
+10%
2 018
+45%
1 870
-7%
1 241
-34%
1 023
-18%
947
-7%
1 792
+89%
1 659
-7%
2 430
+46%
2 286
-6%
990
-57%
1 058
+7%
237
-78%
86
-64%
727
+745%
1 149
+58%
1 367
+19%
1 703
+25%
1 943
+14%
1 869
-4%
2 204
+18%
2 739
+24%
2 921
+7%
3 441
+18%
3 592
+4%
3 553
-1%
3 181
-10%
3 114
-2%
3 076
-1%
3 221
+5%
3 614
+12%
3 370
-7%
3 610
+7%
EPS (Diluted)
136.33
N/A
139.94
+3%
113.61
-19%
92.92
-18%
78.74
-15%
50.83
-35%
60.22
+18%
70.36
+17%
77.33
+10%
112.11
+45%
103.88
-7%
69.04
-34%
56.83
-18%
52.61
-7%
99.55
+89%
92.26
-7%
135
+46%
127
-6%
55.31
-56%
58.99
+7%
13.25
-78%
4.8
-64%
40.94
+753%
64.54
+58%
77.33
+20%
96.49
+25%
110.49
+15%
106.05
-4%
125.39
+18%
155.83
+24%
166.2
+7%
195.78
+18%
204.37
+4%
202.15
-1%
180.98
-10%
177.33
-2%
176.02
-1%
184.34
+5%
206.82
+12%
192.86
-7%
206.6
+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 197,600+ 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 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.