Nichiban Co., Ltd.
TSE:4218.T
1918 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 11,524 | 11,355 | 13,046 | 11,542 | 10,916 | 11,478 | 12,551 | 11,089 | 10,442 | 11,001 | 11,590 | 10,385 | 10,158 | 10,189 | 11,473 | 10,483 | 9,195 | 10,368 | 11,410 | 11,799 | 10,486 | 11,713 | 12,388 | 11,988 | 11,328 | 11,177 | 12,617 | 11,689 | 10,751 | 11,175 | 11,460 | 11,088 | 10,422 | 11,030 | 10,959 | 10,717 | 9,755 | 10,387 | 10,514 | 10,114 | 8,877 | 10,555 | 10,252 | 10,121 | 9,297 | 9,655 | 9,992 | 9,677 | 9,178 | 9,653 | 9,695 | 9,800 | 9,112 | 9,665 | 9,814 | 9,809 | 9,232 | 9,527 | 9,767 | 9,645 | 8,546 | 9,122 | 9,817 | 10,312 |
Cost of Revenue
| 8,024 | 8,074 | 8,883 | 8,353 | 7,678 | 8,439 | 8,768 | 7,951 | 7,428 | 7,915 | 7,831 | 6,982 | 6,910 | 6,988 | 7,662 | 7,276 | 6,232 | 7,103 | 7,470 | 7,794 | 6,815 | 8,050 | 8,206 | 8,124 | 7,612 | 7,783 | 8,265 | 7,639 | 6,992 | 7,446 | 7,537 | 7,384 | 7,035 | 7,550 | 7,509 | 7,319 | 6,762 | 7,342 | 7,452 | 7,185 | 6,350 | 7,594 | 7,374 | 7,328 | 6,669 | 6,913 | 7,012 | 7,010 | 6,543 | 6,956 | 6,986 | 7,088 | 6,500 | 6,904 | 6,999 | 6,953 | 6,593 | 6,854 | 7,005 | 6,945 | 6,189 | 6,551 | 7,180 | 7,590 |
Gross Profit
| 3,500 | 3,281 | 4,163 | 3,189 | 3,238 | 3,039 | 3,783 | 3,138 | 3,014 | 3,086 | 3,759 | 3,403 | 3,248 | 3,201 | 3,811 | 3,207 | 2,963 | 3,265 | 3,940 | 4,005 | 3,671 | 3,663 | 4,182 | 3,864 | 3,716 | 3,394 | 4,352 | 4,050 | 3,759 | 3,729 | 3,923 | 3,704 | 3,387 | 3,480 | 3,450 | 3,398 | 2,993 | 3,045 | 3,062 | 2,929 | 2,527 | 2,961 | 2,878 | 2,793 | 2,628 | 2,742 | 2,980 | 2,667 | 2,635 | 2,697 | 2,709 | 2,712 | 2,612 | 2,761 | 2,815 | 2,856 | 2,639 | 2,673 | 2,762 | 2,700 | 2,357 | 2,571 | 2,637 | 2,722 |
Gross Profit Ratio
| 0.304 | 0.289 | 0.319 | 0.276 | 0.297 | 0.265 | 0.301 | 0.283 | 0.289 | 0.281 | 0.324 | 0.328 | 0.32 | 0.314 | 0.332 | 0.306 | 0.322 | 0.315 | 0.345 | 0.339 | 0.35 | 0.313 | 0.338 | 0.322 | 0.328 | 0.304 | 0.345 | 0.346 | 0.35 | 0.334 | 0.342 | 0.334 | 0.325 | 0.316 | 0.315 | 0.317 | 0.307 | 0.293 | 0.291 | 0.29 | 0.285 | 0.281 | 0.281 | 0.276 | 0.283 | 0.284 | 0.298 | 0.276 | 0.287 | 0.279 | 0.279 | 0.277 | 0.287 | 0.286 | 0.287 | 0.291 | 0.286 | 0.281 | 0.283 | 0.28 | 0.276 | 0.282 | 0.269 | 0.264 |
Reseach & Development Expenses
| 0 | 292 | 306 | 313 | 291 | 294 | 270 | 276 | 710 | 1,057 | 238 | 286 | 292 | 290 | 0 | 0 | 0 | 1,067 | 0 | 0 | 0 | 1,184 | 0 | 0 | 0 | 1,241 | 0 | 0 | 0 | 1,153 | 0 | 0 | 0 | 1,108 | 0 | 0 | 0 | 1,008 | 0 | 0 | 0 | 1,004 | 0 | 0 | 0 | 993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | -311 | 0 | 0 | 0 | -361 | 0 | 0 | 0 | -422 | 0 | 0 | 0 | -371 | 0 | 0 | 0 | -1,429 | 0 | 0 | 0 | -1,467 | 0 | 0 | 0 | -851 | 0 | 0 | 0 | -839 | 0 | 0 | 0 | -526 | 0 | 0 | 0 | -481 | 0 | 0 | 0 | -698 | 0 | 0 | 0 | -407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 2,940 | 0 | 0 | 0 | 2,942 | 0 | 0 | 0 | 3,153 | 0 | 0 | 0 | 2,988 | 0 | 0 | 0 | 4,019 | 0 | 0 | 0 | 4,024 | 0 | 0 | 0 | 3,533 | 0 | 0 | 0 | 3,322 | 0 | 0 | 0 | 2,820 | 0 | 0 | 0 | 2,669 | 0 | 0 | 0 | 2,788 | 0 | 0 | 0 | 2,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 2,986 | 2,629 | 2,673 | 2,693 | 2,892 | 2,581 | 2,573 | 2,559 | 2,812 | 2,731 | 2,887 | 2,784 | 2,352 | 2,617 | 2,982 | 2,749 | 2,543 | 2,590 | 2,963 | 3,116 | 2,929 | 2,557 | 3,065 | 3,047 | 2,787 | 2,682 | 2,676 | 2,967 | 2,546 | 2,483 | 2,601 | 2,846 | 2,409 | 2,294 | 2,403 | 2,568 | 2,348 | 2,188 | 2,232 | 2,517 | 2,201 | 2,090 | 2,274 | 2,537 | 2,263 | 2,137 | 2,308 | 2,296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -27 | -2 | 16 | 21 | 87 | -18 | 12 | 3 | 61 | -30 | 5 | 24 | -89 | 38 | 9 | 26 | 15 | 19 | 25 | -24 | 4 | 14 | 14 | 20 | -26 | -22 | 7 | 16 | -143 | 7 | 9 | -2 | -13 | 21 | 19 | -28 | -20 | 27 | 20 | -35 | -15 | 26 | 2 | -20 | 12 | 10 | 7 | -31 | 18 | 7 | 3 | -37 | 15 | 14 | 9 | -50 | 23 | 5 | -6 | -14 | 46 | 21 | -27 |
Operating Expenses
| 2,986 | 2,921 | 2,979 | 3,006 | 2,892 | 2,875 | 2,843 | 2,835 | 2,812 | 2,731 | 2,887 | 2,784 | 2,644 | 2,907 | 2,982 | 2,749 | 2,543 | 2,897 | 2,963 | 3,116 | 2,929 | 2,842 | 3,065 | 3,047 | 2,787 | 2,947 | 2,676 | 2,967 | 2,546 | 2,829 | 2,601 | 2,846 | 2,409 | 2,641 | 2,403 | 2,568 | 2,348 | 2,451 | 2,232 | 2,517 | 2,201 | 2,388 | 2,274 | 2,537 | 2,263 | 2,385 | 2,308 | 2,296 | 2,255 | 2,408 | 2,211 | 2,326 | 2,193 | 2,412 | 2,245 | 2,251 | 2,199 | 2,374 | 2,200 | 2,231 | 2,137 | 2,289 | 2,237 | 2,371 |
Operating Income
| 514 | 360 | 1,184 | 183 | 346 | 165 | 940 | 303 | 201 | 355 | 873 | 619 | 603 | 294 | 829 | 458 | 419 | 368 | 977 | 889 | 741 | 822 | 1,117 | 817 | 928 | 448 | 1,676 | 1,083 | 1,212 | 900 | 1,322 | 858 | 977 | 840 | 1,047 | 829 | 644 | 594 | 830 | 412 | 325 | 565 | 604 | 256 | 364 | 351 | 671 | 372 | 379 | 289 | 499 | 385 | 418 | 349 | 570 | 604 | 439 | 298 | 560 | 468 | 218 | 281 | 400 | 349 |
Operating Income Ratio
| 0.045 | 0.032 | 0.091 | 0.016 | 0.032 | 0.014 | 0.075 | 0.027 | 0.019 | 0.032 | 0.075 | 0.06 | 0.059 | 0.029 | 0.072 | 0.044 | 0.046 | 0.035 | 0.086 | 0.075 | 0.071 | 0.07 | 0.09 | 0.068 | 0.082 | 0.04 | 0.133 | 0.093 | 0.113 | 0.081 | 0.115 | 0.077 | 0.094 | 0.076 | 0.096 | 0.077 | 0.066 | 0.057 | 0.079 | 0.041 | 0.037 | 0.054 | 0.059 | 0.025 | 0.039 | 0.036 | 0.067 | 0.038 | 0.041 | 0.03 | 0.051 | 0.039 | 0.046 | 0.036 | 0.058 | 0.062 | 0.048 | 0.031 | 0.057 | 0.049 | 0.026 | 0.031 | 0.041 | 0.034 |
Total Other Income Expenses Net
| 19 | -2 | 94 | 10 | 98 | 1,720 | 28 | 17 | 56 | 43 | 1 | 7 | 61 | -77 | 61 | 6 | -90 | -308 | -15 | -6 | -159 | 812 | 40 | -34 | 51 | 25 | -40 | -82 | 66 | -191 | 150 | 25 | 181 | -65 | 29 | -514 | -30 | -44 | 30 | 55 | -30 | -9 | -12 | -11 | -22 | -65 | -39 | -3 | -73 | -4 | -40 | -3 | -34 | -432 | -7 | 14 | -34 | -269 | 172 | -15 | -22 | -27 | -14 | 2 |
Income Before Tax
| 533 | 358 | 1,278 | 193 | 444 | 1,885 | 968 | 320 | 258 | 399 | 873 | 625 | 664 | 217 | 890 | 463 | 330 | 59 | 963 | 883 | 582 | 1,633 | 1,158 | 783 | 979 | 472 | 1,637 | 1,000 | 1,279 | 709 | 1,472 | 883 | 1,159 | 775 | 1,076 | 315 | 615 | 551 | 860 | 466 | 296 | 563 | 593 | 244 | 343 | 291 | 633 | 368 | 307 | 285 | 458 | 383 | 385 | -83 | 563 | 619 | 406 | 30 | 734 | 454 | 198 | 255 | 386 | 351 |
Income Before Tax Ratio
| 0.046 | 0.032 | 0.098 | 0.017 | 0.041 | 0.164 | 0.077 | 0.029 | 0.025 | 0.036 | 0.075 | 0.06 | 0.065 | 0.021 | 0.078 | 0.044 | 0.036 | 0.006 | 0.084 | 0.075 | 0.056 | 0.139 | 0.093 | 0.065 | 0.086 | 0.042 | 0.13 | 0.086 | 0.119 | 0.063 | 0.128 | 0.08 | 0.111 | 0.07 | 0.098 | 0.029 | 0.063 | 0.053 | 0.082 | 0.046 | 0.033 | 0.053 | 0.058 | 0.024 | 0.037 | 0.03 | 0.063 | 0.038 | 0.033 | 0.03 | 0.047 | 0.039 | 0.042 | -0.009 | 0.057 | 0.063 | 0.044 | 0.003 | 0.075 | 0.047 | 0.023 | 0.028 | 0.039 | 0.034 |
Income Tax Expense
| 199 | -78 | 318 | 42 | 163 | 590 | 262 | 92 | 115 | 108 | 238 | 176 | 229 | 35 | 245 | 126 | 144 | -26 | 268 | 248 | 245 | 444 | 332 | 222 | 361 | 50 | 463 | 288 | 455 | 128 | 382 | 245 | 360 | 327 | 311 | 93 | 222 | 313 | 272 | 149 | 127 | 331 | 200 | 87 | 135 | 111 | 234 | 132 | 134 | 120 | 366 | 141 | 191 | -76 | 203 | 230 | 205 | -27 | 249 | 163 | 119 | 85 | 139 | 111 |
Net Income
| 333 | 436 | 959 | 151 | 281 | 1,294 | 706 | 228 | 143 | 290 | 635 | 450 | 434 | 182 | 646 | 337 | 185 | 85 | 694 | 636 | 336 | 1,189 | 826 | 561 | 617 | 423 | 1,173 | 713 | 823 | 581 | 1,090 | 637 | 799 | 448 | 764 | 222 | 393 | 237 | 589 | 316 | 169 | 232 | 392 | 158 | 207 | 180 | 400 | 235 | 173 | 164 | 92 | 242 | 194 | -7 | 360 | 388 | 201 | 57 | 484 | 291 | 79 | 171 | 247 | 240 |
Net Income Ratio
| 0.029 | 0.038 | 0.074 | 0.013 | 0.026 | 0.113 | 0.056 | 0.021 | 0.014 | 0.026 | 0.055 | 0.043 | 0.043 | 0.018 | 0.056 | 0.032 | 0.02 | 0.008 | 0.061 | 0.054 | 0.032 | 0.102 | 0.067 | 0.047 | 0.054 | 0.038 | 0.093 | 0.061 | 0.077 | 0.052 | 0.095 | 0.057 | 0.077 | 0.041 | 0.07 | 0.021 | 0.04 | 0.023 | 0.056 | 0.031 | 0.019 | 0.022 | 0.038 | 0.016 | 0.022 | 0.019 | 0.04 | 0.024 | 0.019 | 0.017 | 0.009 | 0.025 | 0.021 | -0.001 | 0.037 | 0.04 | 0.022 | 0.006 | 0.05 | 0.03 | 0.009 | 0.019 | 0.025 | 0.023 |
EPS
| 16.36 | 21.42 | 46.7 | 7.33 | 13.63 | 62.78 | 34.15 | 11 | 6.9 | 14 | 30.64 | 21.68 | 20.94 | 8.78 | 31.18 | 16.26 | 8.96 | 4.1 | 33.49 | 30.69 | 16.22 | 57.38 | 39.86 | 27.07 | 29.81 | 20.41 | 56.61 | 34.41 | 39.76 | 28.04 | 52.6 | 30.74 | 38.58 | 21.62 | 36.87 | 10.71 | 18.96 | 11.44 | 28.42 | 15.25 | 8.18 | 11.19 | 18.91 | 7.62 | 10 | 8.68 | 19.3 | 11.34 | 8.38 | 7.91 | 4.44 | 11.68 | 8.38 | -0.34 | 17.37 | 18.72 | 9.72 | 2.75 | 23.35 | 14.04 | 3.81 | 8.25 | 11.91 | 11.58 |
EPS Diluted
| 16.36 | 21.4 | 46.6 | 7.32 | 13.63 | 62.62 | 34.15 | 11 | 6.9 | 13.99 | 30.64 | 21.68 | 20.94 | 8.78 | 31.18 | 16.26 | 8.96 | 4.1 | 33.49 | 30.69 | 16.22 | 57.38 | 39.86 | 27.07 | 29.81 | 20.41 | 56.61 | 34.41 | 39.76 | 28.04 | 52.6 | 30.74 | 38.58 | 21.62 | 36.87 | 10.71 | 18.96 | 11.44 | 28.42 | 15.25 | 8.18 | 11.19 | 18.91 | 7.62 | 10 | 8.68 | 19.3 | 11.34 | 8.38 | 7.91 | 4.44 | 11.68 | 8.38 | -0.34 | 17.37 | 18.72 | 9.72 | 2.75 | 23.35 | 14.04 | 3.81 | 8.25 | 11.91 | 11.58 |
EBITDA
| 1,279 | 1,030 | 1,917 | 218 | 459 | 299 | 971 | 340 | 268 | 465 | 884 | 634 | 673 | 242 | 891 | 494 | 479 | 1,009 | 1,613 | 1,520 | 1,343 | 1,455 | 1,764 | 1,449 | 1,570 | 1,073 | 2,229 | 1,570 | 1,731 | 1,297 | 1,989 | 1,352 | 1,446 | 1,307 | 1,528 | 1,281 | 1,025 | 1,012 | 1,237 | 804 | 646 | 1,062 | 1,108 | 729 | 792 | 863 | 1,149 | 819 | 759 | 819 | 965 | 866 | 839 | 867 | 1,045 | 1,061 | 819 | 814 | 1,029 | 909 | 611 | 794 | 805 | 351 |
EBITDA Ratio
| 0.111 | 0.091 | 0.147 | 0.019 | 0.042 | 0.026 | 0.077 | 0.031 | 0.026 | 0.042 | 0.076 | 0.061 | 0.066 | 0.024 | 0.078 | 0.047 | 0.052 | 0.097 | 0.141 | 0.129 | 0.128 | 0.124 | 0.142 | 0.121 | 0.139 | 0.096 | 0.177 | 0.134 | 0.161 | 0.116 | 0.174 | 0.122 | 0.139 | 0.118 | 0.139 | 0.12 | 0.105 | 0.097 | 0.118 | 0.079 | 0.073 | 0.101 | 0.108 | 0.072 | 0.085 | 0.089 | 0.115 | 0.085 | 0.083 | 0.085 | 0.1 | 0.088 | 0.092 | 0.09 | 0.106 | 0.108 | 0.089 | 0.085 | 0.105 | 0.094 | 0.071 | 0.087 | 0.082 | 0.034 |