Nippon Carbon Co Ltd
TSE:5302

Watchlist Manager
Nippon Carbon Co Ltd Logo
Nippon Carbon Co Ltd
TSE:5302
Watchlist
Price: 4 560 JPY -0.55% Market Closed
Market Cap: ¥50.4B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+6%
5Y
+24%
10Y
+30%
Operating Income
+
3Y
-14%
5Y
-6%
10Y
+113%
Net Income
+
3Y
+37%
5Y
+61%
10Y
+393%

Earnings Waterfall
Nippon Carbon Co Ltd

Income Statement
Nippon Carbon Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 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
0
0
0
0
0
0
0
0
0
61
0
0
78
0
154
294
208
276
263
259
240
226
216
208
201
194
185
179
171
159
145
119
105
91
81
84
86
86
87
84
84
84
88
91
94
93
90
91
90
90
86
80
74
72
70
68
69
64
62
61
56
56
55
52
50
48
45
44
43
45
51
62
76
0
0
Revenue
19 809
N/A
20 982
+6%
22 231
+6%
23 229
+4%
24 215
+4%
25 126
+4%
25 521
+2%
27 594
+8%
29 518
+7%
27 553
-7%
24 983
-9%
21 679
-13%
23 235
+7%
24 004
+3%
25 106
+5%
35 012
+39%
34 961
0%
37 023
+6%
38 221
+3%
37 628
-2%
37 241
-1%
34 737
-7%
32 091
-8%
30 356
-5%
28 979
-5%
29 144
+1%
29 435
+1%
30 439
+3%
30 824
+1%
29 885
-3%
30 299
+1%
29 580
-2%
29 481
0%
29 907
+1%
29 151
-3%
28 891
-1%
28 038
-3%
25 495
-9%
24 106
-5%
22 903
-5%
23 044
+1%
23 682
+3%
25 751
+9%
27 964
+9%
30 726
+10%
35 796
+17%
41 646
+16%
48 017
+15%
51 631
+8%
52 130
+1%
48 679
-7%
44 931
-8%
39 077
-13%
34 724
-11%
30 652
-12%
26 802
-13%
26 630
-1%
27 635
+4%
29 644
+7%
31 578
+7%
33 313
+5%
35 411
+6%
36 003
+2%
35 799
-1%
35 682
0%
35 519
0%
35 956
+1%
37 867
+5%
38 610
+2%
38 571
0%
38 450
0%
37 956
-1%
37 476
-1%
37 461
0%
38 012
+1%
Gross Profit
Cost of Revenue
(13 851)
(14 473)
(15 126)
(15 697)
(15 909)
(16 115)
(16 310)
(17 708)
(18 812)
(17 771)
(16 913)
(15 970)
(17 434)
(18 125)
(19 129)
(26 550)
(26 429)
(27 670)
(28 133)
(28 053)
(27 779)
(26 598)
(25 182)
(24 236)
(23 691)
(23 939)
(24 469)
(25 240)
(25 901)
(25 331)
(25 334)
(24 032)
(23 481)
(23 363)
(22 759)
(22 718)
(22 242)
(20 633)
(20 774)
(20 130)
(20 441)
(20 469)
(20 435)
(21 512)
(22 070)
(23 666)
(25 248)
(26 344)
(26 536)
(26 728)
(25 127)
(24 703)
(23 137)
(21 791)
(20 941)
(19 673)
(20 269)
(21 463)
(22 650)
(23 539)
(24 473)
(25 392)
(25 161)
(25 950)
(25 629)
(25 414)
(26 041)
(26 016)
(26 309)
(26 479)
(26 245)
(26 471)
(26 315)
(26 691)
(27 485)
Gross Profit
5 958
N/A
6 509
+9%
7 105
+9%
7 532
+6%
8 306
+10%
9 011
+8%
9 211
+2%
9 886
+7%
10 706
+8%
9 782
-9%
8 070
-18%
5 709
-29%
5 801
+2%
5 879
+1%
5 977
+2%
8 462
+42%
8 532
+1%
9 353
+10%
10 088
+8%
9 575
-5%
9 462
-1%
8 139
-14%
6 909
-15%
6 120
-11%
5 288
-14%
5 205
-2%
4 966
-5%
5 199
+5%
4 923
-5%
4 554
-7%
4 965
+9%
5 548
+12%
6 000
+8%
6 544
+9%
6 392
-2%
6 173
-3%
5 796
-6%
4 862
-16%
3 332
-31%
2 773
-17%
2 603
-6%
3 213
+23%
5 316
+65%
6 452
+21%
8 656
+34%
12 130
+40%
16 398
+35%
21 673
+32%
25 095
+16%
25 402
+1%
23 552
-7%
20 228
-14%
15 940
-21%
12 933
-19%
9 711
-25%
7 129
-27%
6 361
-11%
6 172
-3%
6 994
+13%
8 039
+15%
8 840
+10%
10 019
+13%
10 842
+8%
9 849
-9%
10 053
+2%
10 105
+1%
9 915
-2%
11 851
+20%
12 301
+4%
12 092
-2%
12 205
+1%
11 485
-6%
11 161
-3%
10 770
-4%
10 527
-2%
Operating Income
Operating Expenses
(3 123)
(3 108)
(3 234)
(3 327)
(3 481)
(3 636)
(3 739)
(4 004)
(4 194)
(4 018)
(3 650)
(3 160)
(3 299)
(3 250)
(3 441)
(4 689)
(4 647)
(4 859)
(4 876)
(4 861)
(4 811)
(4 681)
(4 563)
(4 412)
(4 281)
(4 326)
(4 353)
(4 494)
(4 509)
(4 325)
(4 299)
(4 139)
(4 121)
(4 122)
(4 097)
(4 110)
(4 011)
(3 785)
(3 600)
(3 436)
(7 755)
(7 853)
(7 895)
(3 883)
(4 129)
(4 436)
(4 917)
(5 328)
(5 493)
(5 705)
(5 586)
(5 521)
(5 088)
(4 743)
(4 490)
(4 262)
(4 164)
(4 131)
(4 211)
(4 482)
(4 680)
(5 022)
(5 149)
(5 204)
(5 173)
(5 152)
(5 302)
(5 424)
(5 505)
(5 443)
(5 335)
(5 312)
(5 328)
(5 389)
(5 639)
Selling, General & Administrative
(3 123)
(3 108)
(3 234)
(3 327)
(3 481)
(3 636)
(3 739)
(4 004)
(4 194)
(4 018)
(3 650)
(3 160)
(3 299)
(3 250)
(3 441)
(4 597)
(4 647)
(4 859)
(4 876)
(4 633)
(4 810)
(4 681)
(4 563)
(4 411)
(4 280)
(4 323)
(4 351)
(4 493)
(4 509)
(4 324)
(4 298)
(4 138)
(4 119)
(4 122)
(4 097)
(4 109)
(4 009)
(3 785)
(3 600)
(3 435)
(3 488)
(3 590)
(3 630)
(3 610)
(4 127)
(4 435)
(4 917)
(4 978)
(5 493)
(5 705)
(5 586)
(5 055)
(5 088)
(4 742)
(4 454)
(3 753)
(4 050)
(3 981)
(4 057)
(4 035)
(4 531)
(4 872)
(5 002)
(4 782)
(5 027)
(5 006)
(5 157)
(4 952)
(5 357)
(5 296)
(5 187)
(4 728)
(5 173)
(5 235)
(5 483)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(92)
0
0
0
(228)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(272)
0
0
0
(291)
0
0
0
(346)
0
0
0
(360)
0
0
0
(297)
0
0
0
(276)
0
0
0
(324)
0
0
0
(437)
0
0
0
Depreciation & Amortization
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(59)
0
0
0
(120)
0
0
(36)
(148)
(113)
(150)
(152)
(149)
(149)
(149)
(148)
(146)
(145)
(145)
(144)
(146)
(146)
(146)
(146)
(146)
(154)
(154)
(155)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
(1)
(1)
(3)
(2)
(1)
0
(1)
(1)
0
(2)
0
0
(1)
(2)
0
0
(1)
(4 267)
(4 263)
(4 265)
(1)
(2)
(1)
0
0
(1)
0
(1)
0
0
(1)
0
(1)
(1)
0
(2)
(1)
0
(1)
1
0
(1)
(1)
(1)
(2)
(2)
(1)
0
(1)
(1)
0
(1)
Operating Income
2 835
N/A
3 401
+20%
3 871
+14%
4 205
+9%
4 825
+15%
5 375
+11%
5 472
+2%
5 882
+7%
6 512
+11%
5 764
-11%
4 420
-23%
2 549
-42%
2 502
-2%
2 629
+5%
2 536
-4%
3 773
+49%
3 885
+3%
4 494
+16%
5 212
+16%
4 714
-10%
4 651
-1%
3 458
-26%
2 346
-32%
1 708
-27%
1 007
-41%
879
-13%
613
-30%
705
+15%
414
-41%
229
-45%
666
+191%
1 409
+112%
1 879
+33%
2 422
+29%
2 295
-5%
2 063
-10%
1 785
-13%
1 077
-40%
(268)
N/A
(663)
-147%
(5 152)
-677%
(4 640)
+10%
(2 579)
+44%
2 569
N/A
4 527
+76%
7 694
+70%
11 481
+49%
16 345
+42%
19 602
+20%
19 697
+0%
17 966
-9%
14 707
-18%
10 852
-26%
8 190
-25%
5 221
-36%
2 867
-45%
2 197
-23%
2 041
-7%
2 783
+36%
3 557
+28%
4 160
+17%
4 997
+20%
5 693
+14%
4 645
-18%
4 880
+5%
4 953
+1%
4 613
-7%
6 427
+39%
6 796
+6%
6 649
-2%
6 870
+3%
6 173
-10%
5 833
-6%
5 381
-8%
4 888
-9%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
11
(2)
(108)
(160)
(284)
(244)
(248)
(159)
(71)
(124)
(113)
(96)
(131)
(66)
165
161
193
312
416
236
269
302
210
142
175
(5)
(97)
(103)
(200)
(241)
(5)
(173)
(29)
65
243
171
116
155
91
(56)
(97)
(143)
10
(68)
(73)
(77)
32
163
302
350
409
346
404
470
591
457
489
484
530
495
508
180
526
23
1 093
3 991
Non-Reccuring Items
(142)
(29)
(34)
23
(40)
(1)
(36)
(148)
1 312
1 364
1 434
(37)
(46)
(109)
(114)
(126)
(512)
(448)
(480)
(423)
(14)
(5)
35
(66)
0
0
(24)
(77)
(43)
(43)
(19)
(83)
0
0
0
(403)
(223)
(230)
(230)
(4 148)
0
0
0
(25)
0
0
(389)
(1 008)
(1 061)
(1 167)
(1 260)
(920)
(1 119)
(1 053)
(663)
(570)
(408)
(362)
(375)
(202)
(116)
(128)
(42)
(156)
(156)
(313)
(350)
(245)
(253)
(174)
(118)
(116)
(113)
(29)
(124)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(7)
(7)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85
0
0
0
0
18
0
0
382
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
0
0
196
196
196
0
0
0
Total Other Income
(8)
(50)
(93)
(117)
(92)
(167)
(103)
1 422
(37)
(6)
(1 504)
71
89
43
39
112
78
90
77
(5)
38
40
71
71
26
48
(4)
(4)
(11)
(11)
8
(18)
24
78
14
(9)
413
397
559
158
306
272
176
210
255
300
314
245
265
196
202
653
663
701
1 476
931
904
923
282
667
711
650
608
145
201
320
237
267
417
460
469
116
601
253
221
Pre-Tax Income
2 685
N/A
3 322
+24%
3 744
+13%
4 111
+10%
4 693
+14%
5 207
+11%
5 333
+2%
7 156
+34%
7 787
+9%
7 126
-8%
4 341
-39%
2 468
-43%
2 385
-3%
2 279
-4%
2 217
-3%
3 511
+58%
3 292
-6%
4 065
+23%
4 685
+15%
4 173
-11%
4 579
+10%
3 362
-27%
2 386
-29%
1 878
-21%
1 194
-36%
1 120
-6%
897
-20%
1 125
+25%
596
-47%
444
-26%
957
+116%
1 518
+59%
2 063
+36%
2 675
+30%
2 304
-14%
1 936
-16%
1 872
-3%
1 044
-44%
(180)
N/A
(4 658)
-2 488%
(5 019)
-8%
(4 397)
+12%
(2 338)
+47%
2 997
N/A
4 953
+65%
8 110
+64%
11 561
+43%
15 673
+36%
18 750
+20%
18 629
-1%
16 765
-10%
14 450
-14%
10 328
-29%
7 765
-25%
5 957
-23%
3 260
-45%
2 856
-12%
2 904
+2%
3 040
+5%
4 431
+46%
5 101
+15%
5 923
+16%
6 729
+14%
5 225
-22%
5 382
+3%
5 449
+1%
4 984
-9%
6 979
+40%
7 455
+7%
7 639
+2%
7 597
-1%
6 895
-9%
6 344
-8%
6 698
+6%
8 976
+34%
Net Income
Tax Provision
(1 140)
(1 058)
(1 270)
(1 441)
(2 069)
(2 272)
(2 259)
(3 063)
(3 282)
(3 021)
(1 872)
(1 066)
(1 029)
(1 012)
(1 059)
(1 569)
(1 510)
(1 723)
(1 929)
(1 771)
(1 916)
(1 920)
(1 549)
(900)
(607)
63
211
(277)
(127)
(124)
(360)
(624)
(780)
(1 246)
(1 086)
(995)
(983)
(642)
(682)
(458)
(359)
(312)
(323)
344
(128)
(1 251)
(2 630)
(4 843)
(5 871)
(5 885)
(4 971)
(4 300)
(3 050)
(2 167)
(1 791)
(980)
(917)
(954)
(1 017)
(1 370)
(1 422)
(1 654)
(1 937)
(1 579)
(1 687)
(1 715)
(1 597)
(2 232)
(2 442)
(2 483)
(2 437)
(2 093)
(1 846)
(1 939)
(2 616)
Income from Continuing Operations
1 545
2 264
2 474
2 670
2 624
2 935
3 074
4 093
4 505
4 105
2 469
1 402
1 356
1 267
1 158
1 942
1 782
2 342
2 756
2 402
2 663
1 442
837
978
587
1 183
1 108
848
469
320
597
894
1 283
1 429
1 218
941
889
402
(862)
(5 116)
(5 378)
(4 709)
(2 661)
3 341
4 825
6 859
8 931
10 830
12 879
12 744
11 794
10 150
7 278
5 598
4 166
2 280
1 939
1 950
2 023
3 061
3 679
4 269
4 792
3 646
3 695
3 734
3 387
4 747
5 013
5 156
5 160
4 802
4 498
4 759
6 360
Income to Minority Interest
(266)
(364)
(353)
(445)
(399)
(423)
(466)
(509)
(535)
(394)
(173)
35
61
12
(94)
(244)
(231)
(382)
(426)
(341)
(470)
(329)
(242)
(553)
(445)
(479)
(491)
(153)
(78)
(48)
(42)
(92)
(163)
(76)
(48)
136
143
11
4
(296)
(305)
(298)
(469)
(380)
(533)
(515)
(405)
(536)
(538)
(569)
(478)
(449)
(358)
(335)
(584)
(469)
(387)
(424)
(224)
(331)
(408)
(542)
(563)
(451)
(514)
(468)
(511)
(696)
(744)
(769)
(853)
(723)
(715)
(676)
(578)
Net Income (Common)
1 276
N/A
1 892
+48%
2 118
+12%
2 220
+5%
2 224
+0%
2 508
+13%
2 605
+4%
3 582
+38%
3 968
+11%
3 709
-7%
2 292
-38%
1 435
-37%
1 414
-1%
1 275
-10%
1 057
-17%
1 696
+60%
1 552
-8%
1 958
+26%
2 326
+19%
2 062
-11%
2 192
+6%
1 117
-49%
603
-46%
425
-30%
142
-67%
703
+395%
617
-12%
694
+12%
393
-43%
273
-31%
553
+103%
802
+45%
1 118
+39%
1 354
+21%
1 172
-13%
1 076
-8%
1 032
-4%
411
-60%
(859)
N/A
(5 413)
-530%
(5 684)
-5%
(5 009)
+12%
(3 132)
+37%
2 961
N/A
4 291
+45%
6 343
+48%
8 526
+34%
10 292
+21%
12 340
+20%
12 174
-1%
11 314
-7%
9 700
-14%
6 919
-29%
5 262
-24%
3 582
-32%
1 810
-49%
1 551
-14%
1 525
-2%
1 797
+18%
2 729
+52%
3 269
+20%
3 725
+14%
4 229
+14%
3 194
-24%
3 180
0%
3 266
+3%
2 874
-12%
4 050
+41%
4 267
+5%
4 385
+3%
4 306
-2%
4 078
-5%
3 783
-7%
4 082
+8%
5 781
+42%
EPS (Diluted)
106.33
N/A
157.66
+48%
176.5
+12%
185
+5%
185.33
+0%
209
+13%
217.08
+4%
298.5
+38%
330.66
+11%
337.18
+2%
191
-43%
130.45
-32%
128.54
-1%
106.25
-17%
96.09
-10%
154.18
+60%
141.09
-8%
178
+26%
211.45
+19%
187.45
-11%
199.27
+6%
101.54
-49%
54.81
-46%
38.63
-30%
12.9
-67%
63.9
+395%
56.09
-12%
63.09
+12%
35.72
-43%
24.81
-31%
50.27
+103%
70.55
+40%
101.63
+44%
123.09
+21%
106.54
-13%
95.11
-11%
93.81
-1%
37.36
-60%
-78.09
N/A
-488.06
-525%
-516.72
-6%
-455.36
+12%
-284.72
+37%
267.7
N/A
390.09
+46%
576.63
+48%
775.09
+34%
931.82
+20%
1 115.47
+20%
1 100.4
-1%
1 022.58
-7%
876.77
-14%
625.42
-29%
475.51
-24%
323.68
-32%
163.58
-49%
140.22
-14%
138.05
-2%
162.7
+18%
246.99
+52%
296
+20%
337.63
+14%
382.63
+13%
289.22
-24%
287.92
0%
295.71
+3%
260.22
-12%
366.71
+41%
386.36
+5%
396.67
+3%
389.48
-2%
368.97
-5%
342.16
-7%
369.17
+8%
522.85
+42%

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 313,300+ 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.