Nakanishi Inc
TSE:7716

Watchlist Manager
Nakanishi Inc Logo
Nakanishi Inc
TSE:7716
Watchlist
Price: 2 426 JPY 0.21% Market Closed
Market Cap: 204.9B JPY
Have any thoughts about
Nakanishi Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

75.1B
+7%
Revenue
Growth Rates:
1 Year
+40%
3 Years
+70%
5 Years
+113%
7 Years
+122%
10 Years
+149%
13.9B
-3%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
-5%
5 Years
+64%
7 Years
+62%
10 Years
+52%
8.5B
-61%
Net Income
Growth Rates:
1 Year
-65%
3 Years
-20%
5 Years
+33%
7 Years
+34%
10 Years
+37%

Earnings Waterfall
Nakanishi Inc

Revenue
75.1B JPY
Cost of Revenue
-32.5B JPY
Gross Profit
42.6B JPY
Operating Expenses
-28.8B JPY
Operating Income
13.9B JPY
Other Expenses
-5.3B JPY
Net Income
8.5B JPY

Income Statement
Nakanishi Inc

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
30 204
N/A
30 909
+2%
30 447
-1%
30 839
+1%
31 187
+1%
31 863
+2%
31 945
+0%
32 052
+0%
31 868
-1%
31 830
0%
31 975
+0%
32 672
+2%
33 769
+3%
34 342
+2%
35 757
+4%
36 792
+3%
36 591
-1%
36 544
0%
35 617
-3%
34 898
-2%
35 316
+1%
35 419
+0%
34 445
-3%
31 854
-8%
31 588
-1%
33 055
+5%
37 096
+12%
42 380
+14%
44 243
+4%
44 858
+1%
45 502
+1%
46 306
+2%
47 489
+3%
48 671
+2%
50 305
+3%
52 469
+4%
53 788
+3%
59 692
+11%
64 237
+8%
69 990
+9%
75 097
+7%
Gross Profit
Cost of Revenue
(11 888)
(12 103)
(11 951)
(11 893)
(12 048)
(12 051)
(12 123)
(12 194)
(12 295)
(12 919)
(13 187)
(13 593)
(14 001)
(13 537)
(13 828)
(14 474)
(14 524)
(14 852)
(14 568)
(14 256)
(14 232)
(13 656)
(13 647)
(12 577)
(12 322)
(13 324)
(14 756)
(16 580)
(17 280)
(17 563)
(17 588)
(17 442)
(17 583)
(17 450)
(17 623)
(18 721)
(19 220)
(23 568)
(25 915)
(29 011)
(32 479)
Gross Profit
18 316
N/A
18 806
+3%
18 496
-2%
18 946
+2%
19 139
+1%
19 812
+4%
19 821
+0%
19 858
+0%
19 573
-1%
18 911
-3%
18 788
-1%
19 080
+2%
19 769
+4%
20 805
+5%
21 929
+5%
22 318
+2%
22 067
-1%
21 692
-2%
21 050
-3%
20 642
-2%
21 084
+2%
21 763
+3%
20 798
-4%
19 277
-7%
19 267
0%
19 731
+2%
22 341
+13%
25 799
+15%
26 963
+5%
27 295
+1%
27 914
+2%
28 864
+3%
29 906
+4%
31 222
+4%
32 682
+5%
33 748
+3%
34 569
+2%
36 124
+5%
38 322
+6%
40 979
+7%
42 618
+4%
Operating Income
Operating Expenses
(9 171)
(9 516)
(9 563)
(9 867)
(10 146)
(10 208)
(10 299)
(10 373)
(10 355)
(10 451)
(10 721)
(11 038)
(11 206)
(11 338)
(11 494)
(11 417)
(11 627)
(11 970)
(12 361)
(12 530)
(12 618)
(12 464)
(12 201)
(11 622)
(11 419)
(11 189)
(11 232)
(12 003)
(12 424)
(13 545)
(13 953)
(14 631)
(15 375)
(15 832)
(17 138)
(18 241)
(19 246)
(21 828)
(24 032)
(26 642)
(28 756)
Selling, General & Administrative
(9 171)
(9 193)
(9 563)
(9 867)
(10 146)
(9 913)
(10 298)
(10 372)
(10 355)
(10 114)
(10 721)
(11 038)
(11 206)
(10 799)
(11 493)
(11 417)
(11 627)
(11 347)
(12 361)
(12 530)
(12 618)
(11 728)
(12 201)
(11 622)
(11 419)
(10 471)
(11 232)
(12 003)
(12 424)
(12 845)
(13 953)
(14 631)
(15 375)
(15 005)
(17 138)
(18 241)
(19 246)
(19 894)
(24 032)
(26 642)
(28 756)
Depreciation & Amortization
0
(324)
0
0
0
(295)
0
0
0
(337)
0
0
0
(539)
0
0
0
(623)
0
0
0
(736)
0
0
0
(718)
0
0
0
(700)
0
0
0
(828)
0
0
0
(1 934)
0
0
0
Other Operating Expenses
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
Operating Income
9 145
N/A
9 290
+2%
8 932
-4%
9 079
+2%
8 994
-1%
9 604
+7%
9 523
-1%
9 485
0%
9 217
-3%
8 460
-8%
8 067
-5%
8 042
0%
8 562
+6%
9 467
+11%
10 435
+10%
10 902
+4%
10 440
-4%
9 722
-7%
8 689
-11%
8 111
-7%
8 466
+4%
9 299
+10%
8 597
-8%
7 655
-11%
7 848
+3%
8 542
+9%
11 109
+30%
13 796
+24%
14 539
+5%
13 750
-5%
13 961
+2%
14 233
+2%
14 531
+2%
15 389
+6%
15 545
+1%
15 507
0%
15 323
-1%
14 297
-7%
14 290
0%
14 337
+0%
13 862
-3%
Pre-Tax Income
Interest Income Expense
1 000
1 345
1 689
1 267
428
164
(478)
(732)
(496)
(733)
246
716
608
680
(110)
481
805
701
1 202
483
370
431
(439)
361
290
379
1 394
84
419
87
93
1 614
2 690
1 880
1 913
3 462
2 742
2 830
3 282
1 870
(481)
Non-Reccuring Items
(77)
(12)
61
61
61
(382)
(382)
(382)
(392)
(12)
(12)
(12)
(2)
(59)
(126)
(126)
(126)
(165)
(102)
(107)
(112)
(16)
(12)
(8)
(5)
(70)
(70)
(70)
(67)
(31)
(32)
(32)
(366)
(379)
(381)
(480)
11 213
11 369
11 355
11 429
(164)
Gain/Loss on Disposition of Assets
89
153
0
0
(6)
0
(9)
(8)
(8)
(8)
2
1
1
2
2
2
1
2
1
1
1
(1)
0
1
2
1
0
0
0
0
33
34
34
30
(2)
1
(5)
(1)
(5)
(9)
(3)
Total Other Income
100
45
140
121
(107)
103
70
89
242
(91)
(48)
(48)
32
220
358
447
378
365
275
194
165
152
146
137
204
210
205
202
153
131
158
171
160
378
411
435
495
314
362
508
732
Pre-Tax Income
10 256
N/A
10 821
+6%
10 822
+0%
10 527
-3%
9 370
-11%
9 488
+1%
8 723
-8%
8 453
-3%
8 564
+1%
7 616
-11%
8 254
+8%
8 698
+5%
9 201
+6%
10 310
+12%
10 559
+2%
11 706
+11%
11 499
-2%
10 624
-8%
10 066
-5%
8 682
-14%
8 889
+2%
9 865
+11%
8 291
-16%
8 146
-2%
8 337
+2%
9 063
+9%
12 638
+39%
14 012
+11%
15 044
+7%
13 938
-7%
14 213
+2%
16 020
+13%
17 048
+6%
17 297
+1%
17 487
+1%
18 924
+8%
29 768
+57%
28 808
-3%
29 283
+2%
28 135
-4%
13 945
-50%
Net Income
Tax Provision
(3 964)
(3 820)
(3 813)
(3 613)
(3 168)
(3 287)
(2 862)
(2 790)
(2 775)
(2 319)
(2 593)
(2 667)
(2 812)
(2 968)
(3 008)
(3 305)
(3 236)
(3 035)
(2 741)
(2 426)
(2 470)
(2 762)
(2 359)
(2 210)
(2 231)
(2 607)
(3 550)
(4 048)
(4 386)
(3 834)
(4 042)
(4 532)
(4 831)
(4 824)
(4 851)
(5 099)
(5 117)
(5 970)
(6 373)
(6 374)
(5 413)
Income from Continuing Operations
6 293
7 001
7 009
6 914
6 201
6 201
5 862
5 663
5 789
5 297
5 662
6 031
6 389
7 342
7 551
8 401
8 263
7 589
7 325
6 256
6 419
7 103
5 932
5 936
6 106
6 456
9 088
9 964
10 659
10 104
10 172
11 489
12 217
12 473
12 636
13 826
24 650
22 839
22 910
21 761
8 532
Income to Minority Interest
(53)
(35)
(28)
(2)
7
2
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(2)
(1)
Net Income (Common)
6 240
N/A
6 966
+12%
6 981
+0%
6 912
-1%
6 209
-10%
6 203
0%
5 864
-5%
5 663
-3%
5 789
+2%
5 297
-8%
5 662
+7%
6 031
+7%
6 389
+6%
7 342
+15%
7 551
+3%
8 401
+11%
8 262
-2%
7 588
-8%
7 324
-3%
6 255
-15%
6 418
+3%
7 103
+11%
5 932
-16%
5 936
+0%
6 106
+3%
6 455
+6%
9 088
+41%
9 963
+10%
10 657
+7%
10 103
-5%
10 170
+1%
11 486
+13%
12 215
+6%
12 472
+2%
12 634
+1%
13 824
+9%
24 648
+78%
22 836
-7%
22 908
+0%
21 759
-5%
8 531
-61%
EPS (Diluted)
70.99
N/A
79.15
+11%
79.87
+1%
79.17
-1%
71.2
-10%
71.13
0%
67.63
-5%
65.24
-4%
66.69
+2%
61.06
-8%
65.22
+7%
69.48
+7%
73.6
+6%
84.6
+15%
87.01
+3%
96.8
+11%
95.2
-2%
87.42
-8%
84.37
-3%
72.05
-15%
73.93
+3%
81.8
+11%
68.31
-16%
68.35
+0%
70.32
+3%
74.34
+6%
104.65
+41%
114.73
+10%
122.77
+7%
116.47
-5%
117.84
+1%
133.45
+13%
142.37
+7%
145.11
+2%
148.04
+2%
162.06
+9%
288.52
+78%
267.29
-7%
268.36
+0%
256.86
-4%
100.68
-61%

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 210,700+ 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.