N

Nippon Television Holdings Inc
TSE:9404

Watchlist Manager
Nippon Television Holdings Inc
TSE:9404
Watchlist
Price: 2 794.5 JPY -1.6% Market Closed
Market Cap: 711.7B JPY
Have any thoughts about
Nippon Television Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

444.4B
+3%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+8%
5 Years
+4%
7 Years
+6%
10 Years
+27%
46.2B
+8%
Operating Income
Growth Rates:
1 Year
+5%
3 Years
-7%
5 Years
0%
7 Years
-8%
10 Years
+17%
36.9B
-0.1%
Net Income
Growth Rates:
1 Year
+10%
3 Years
-23%
5 Years
+5%
7 Years
+11%
10 Years
+32%

Earnings Waterfall
Nippon Television Holdings Inc

Revenue
444.4B JPY
Cost of Revenue
-291.9B JPY
Gross Profit
152.5B JPY
Operating Expenses
-106.3B JPY
Operating Income
46.2B JPY
Other Expenses
-9.3B JPY
Net Income
36.9B JPY

Income Statement
Nippon Television Holdings 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
348 658
N/A
351 045
+1%
362 497
+3%
377 684
+4%
394 962
+5%
410 009
+4%
414 780
+1%
415 351
+0%
415 517
+0%
418 938
+1%
416 704
-1%
419 137
+1%
420 407
+0%
421 459
+0%
423 663
+1%
423 444
0%
423 303
0%
423 315
+0%
424 945
+0%
423 786
0%
427 628
+1%
425 215
-1%
426 599
+0%
405 236
-5%
391 493
-3%
393 309
+0%
391 335
-1%
408 618
+4%
411 807
+1%
408 766
-1%
406 395
-1%
409 019
+1%
410 886
+0%
410 831
0%
413 979
+1%
411 536
-1%
410 538
0%
414 565
+1%
423 523
+2%
431 600
+2%
444 396
+3%
Gross Profit
Cost of Revenue
(230 117)
(227 578)
(235 340)
(245 089)
(257 025)
(267 087)
(269 913)
(268 057)
(270 158)
(272 394)
(270 430)
(274 018)
(275 483)
(276 676)
(278 632)
(277 871)
(276 698)
(276 471)
(277 740)
(279 927)
(285 288)
(286 952)
(288 576)
(274 453)
(267 315)
(267 805)
(267 915)
(274 945)
(268 379)
(260 305)
(253 541)
(257 336)
(262 030)
(265 721)
(271 785)
(270 825)
(271 161)
(274 957)
(281 582)
(286 260)
(291 864)
Gross Profit
118 541
N/A
123 467
+4%
127 157
+3%
132 595
+4%
137 937
+4%
142 922
+4%
144 867
+1%
147 294
+2%
145 359
-1%
146 544
+1%
146 274
0%
145 119
-1%
144 924
0%
144 783
0%
145 031
+0%
145 573
+0%
146 605
+1%
146 844
+0%
147 205
+0%
143 859
-2%
142 340
-1%
138 263
-3%
138 023
0%
130 783
-5%
124 178
-5%
125 504
+1%
123 420
-2%
133 673
+8%
143 428
+7%
148 461
+4%
152 854
+3%
151 683
-1%
148 856
-2%
145 110
-3%
142 194
-2%
140 711
-1%
139 377
-1%
139 608
+0%
141 941
+2%
145 340
+2%
152 532
+5%
Operating Income
Operating Expenses
(79 106)
(81 560)
(84 775)
(86 363)
(88 391)
(89 797)
(91 689)
(92 134)
(93 290)
(94 189)
(93 748)
(94 826)
(94 508)
(94 287)
(94 067)
(94 192)
(95 318)
(95 877)
(97 456)
(96 768)
(96 010)
(94 964)
(94 912)
(92 196)
(89 073)
(89 055)
(88 894)
(91 134)
(93 680)
(93 337)
(94 172)
(94 682)
(95 141)
(95 773)
(95 601)
(95 501)
(95 362)
(97 443)
(100 064)
(102 369)
(106 310)
Selling, General & Administrative
(79 104)
(81 560)
(84 774)
(86 360)
(88 391)
(89 797)
(91 688)
(92 135)
(93 289)
(94 187)
(93 512)
(94 824)
(94 507)
(94 286)
(93 785)
(94 190)
(95 316)
(95 876)
(97 189)
(96 767)
(96 009)
(94 962)
(94 681)
(92 195)
(89 070)
(89 053)
(88 621)
(91 132)
(93 680)
(93 336)
(93 879)
(94 681)
(95 141)
(95 773)
(95 401)
(95 502)
(95 361)
(97 442)
(99 841)
(102 367)
(106 309)
Research & Development
0
0
0
0
0
0
0
0
0
0
(235)
0
0
0
(281)
0
0
0
(265)
0
0
0
(229)
0
0
0
(272)
0
0
0
(293)
0
0
0
(199)
0
0
0
(222)
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
Other Operating Expenses
(2)
0
(1)
(3)
0
0
(1)
0
(1)
(2)
(1)
(2)
0
0
(1)
(2)
0
(2)
(2)
(2)
(2)
0
(2)
0
(3)
(2)
(1)
(2)
0
0
0
(1)
0
0
(1)
0
(1)
(1)
(1)
(2)
0
Operating Income
39 435
N/A
41 907
+6%
42 382
+1%
46 232
+9%
49 546
+7%
53 125
+7%
53 178
+0%
55 160
+4%
52 069
-6%
52 355
+1%
52 526
+0%
50 293
-4%
50 416
+0%
50 496
+0%
50 964
+1%
51 381
+1%
51 287
0%
50 967
-1%
49 749
-2%
47 091
-5%
46 330
-2%
43 299
-7%
43 111
0%
38 587
-10%
35 105
-9%
36 449
+4%
34 526
-5%
42 539
+23%
49 748
+17%
55 124
+11%
58 682
+6%
57 001
-3%
53 715
-6%
49 337
-8%
46 593
-6%
45 210
-3%
44 015
-3%
42 165
-4%
41 877
-1%
42 971
+3%
46 222
+8%
Pre-Tax Income
Interest Income Expense
7 685
6 144
6 122
5 882
5 266
5 233
4 435
4 425
4 477
4 892
5 706
6 801
6 699
6 536
9 966
9 555
10 330
10 301
8 448
8 435
7 609
8 084
6 439
5 429
15 828
32 863
35 945
36 988
26 484
15 963
12 812
10 980
11 646
4 557
5 386
7 244
6 855
14 745
18 191
21 943
21 603
Non-Reccuring Items
(2 733)
(585)
(1 000)
(1 098)
(487)
(356)
(1 992)
(853)
(604)
(937)
830
65
(5 666)
(5 407)
(5 788)
(5 820)
(814)
(2 769)
(2 881)
(2 983)
(3 279)
(2 585)
(4 072)
(6 970)
(22 758)
(22 849)
(23 922)
(21 828)
(5 423)
(3 939)
(2 785)
(2 349)
(2 822)
(2 836)
(3 168)
(2 864)
(3 188)
604
(8 882)
(8 827)
(9 444)
Gain/Loss on Disposition of Assets
11
18
23
(23)
(33)
(38)
0
2
2
(7)
(6)
(6)
(6)
(2)
(3)
(3)
1
90
106
111
22
21
6
2
(1 426)
0
(1 513)
(1 515)
16
18
(77)
43
25
24
2
0
5
4
(55)
(59)
(62)
Total Other Income
366
316
213
266
286
257
177
88
77
100
105
170
173
188
235
220
215
303
263
271
306
312
397
460
390
(1 184)
396
325
370
337
186
209
261
288
269
490
484
485
589
465
580
Pre-Tax Income
44 764
N/A
47 800
+7%
47 740
0%
51 259
+7%
54 578
+6%
58 221
+7%
55 798
-4%
58 822
+5%
56 021
-5%
56 403
+1%
59 161
+5%
57 323
-3%
51 616
-10%
51 811
+0%
55 374
+7%
55 333
0%
61 019
+10%
58 892
-3%
55 685
-5%
52 925
-5%
50 988
-4%
49 131
-4%
45 881
-7%
37 508
-18%
27 139
-28%
45 279
+67%
45 432
+0%
56 510
+24%
71 196
+26%
67 503
-5%
68 818
+2%
65 884
-4%
62 825
-5%
51 370
-18%
49 082
-4%
50 082
+2%
48 171
-4%
58 003
+20%
51 720
-11%
56 493
+9%
58 899
+4%
Net Income
Tax Provision
(17 069)
(18 860)
(17 639)
(19 631)
(19 968)
(19 915)
(18 742)
(18 226)
(17 275)
(17 438)
(17 936)
(17 510)
(18 278)
(18 923)
(17 668)
(17 602)
(16 544)
(15 427)
(17 036)
(15 940)
(16 029)
(14 926)
(15 154)
(13 871)
(15 991)
(22 421)
(21 854)
(24 378)
(23 171)
(21 339)
(21 292)
(20 080)
(19 180)
(15 254)
(14 486)
(14 976)
(13 959)
(17 121)
(16 266)
(17 980)
(19 671)
Income from Continuing Operations
27 695
28 940
30 101
31 628
34 610
38 306
37 056
40 596
38 746
38 965
41 225
39 813
33 338
32 888
37 706
37 731
44 475
43 465
38 649
36 985
34 959
34 205
30 727
23 637
11 148
22 858
23 578
32 132
48 025
46 164
47 526
45 804
43 645
36 116
34 596
35 106
34 212
40 882
35 454
38 513
39 228
Income to Minority Interest
254
370
366
491
103
(102)
(172)
(482)
(517)
(591)
(438)
(352)
(175)
(119)
(289)
(343)
(380)
(280)
89
173
250
(112)
(172)
25
113
370
464
279
114
(62)
(93)
(270)
(390)
(441)
(514)
(596)
(692)
(739)
(794)
(1 540)
(2 300)
Net Income (Common)
27 950
N/A
29 313
+5%
30 467
+4%
32 119
+5%
34 714
+8%
38 203
+10%
36 883
-3%
40 113
+9%
38 226
-5%
38 373
+0%
40 786
+6%
39 459
-3%
33 162
-16%
32 767
-1%
37 416
+14%
37 387
0%
44 095
+18%
43 183
-2%
38 739
-10%
37 160
-4%
35 212
-5%
34 095
-3%
30 555
-10%
23 663
-23%
11 260
-52%
23 229
+106%
24 042
+3%
32 409
+35%
48 138
+49%
46 101
-4%
47 431
+3%
45 533
-4%
43 253
-5%
35 673
-18%
34 081
-4%
34 508
+1%
33 520
-3%
40 141
+20%
34 660
-14%
36 974
+7%
36 927
0%
EPS (Diluted)
110.03
N/A
115.4
+5%
120.08
+4%
126.45
+5%
136.66
+8%
150.4
+10%
145.37
-3%
157.92
+9%
150.49
-5%
151.07
+0%
160.78
+6%
155.35
-3%
130.55
-16%
129
-1%
147.52
+14%
147.77
+0%
172.92
+17%
169.12
-2%
152.07
-10%
145.52
-4%
137.9
-5%
133.49
-3%
119.66
-10%
90.55
-24%
44.1
-51%
90.91
+106%
94.17
+4%
127.05
+35%
188.71
+49%
180.72
-4%
185.94
+3%
178.49
-4%
169.56
-5%
139.84
-18%
133.6
-4%
135.28
+1%
131.57
-3%
158.29
+20%
136.41
-14%
147.11
+8%
146.98
0%

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 211,500+ 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

© 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.