Nishimoto Co., Ltd.
TSE:9260.T
1927 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 86,492 | 80,203 | 77,249 | 77,317 | 76,516 | 69,765 | 72,893 | 71,574 | 71,737 | 59,005 | 57,870 | 55,461 | 55,306 | 44,611 | 44,060 | 44,573 | 36,758 | 43,058 | 45,554 | 44,868 | 48,439 | 43,742 | 46,672 | 45,297 | 47,436 | 42,815 | 43,083 | 42,349 | 43,323 | 43,323 |
Cost of Revenue
| 68,349 | 63,419 | 61,088 | 61,118 | 61,278 | 55,179 | 58,236 | 57,584 | 57,612 | 46,463 | 46,047 | 44,990 | 45,107 | 36,066 | 35,245 | 36,531 | 32,106 | 35,135 | 37,201 | 36,935 | 40,538 | 35,821 | 38,160 | 37,288 | 39,850 | 35,063 | 35,279 | 35,004 | 35,974.5 | 35,974.5 |
Gross Profit
| 18,143 | 16,784 | 16,161 | 16,199 | 15,238 | 14,586 | 14,657 | 13,990 | 14,125 | 12,542 | 11,823 | 10,471 | 10,199 | 8,545 | 8,815 | 8,042 | 4,652 | 7,923 | 8,353 | 7,933 | 7,901 | 7,921 | 8,512 | 8,009 | 7,586 | 7,752 | 7,804 | 7,345 | 7,348.5 | 7,348.5 |
Gross Profit Ratio
| 0.21 | 0.209 | 0.209 | 0.21 | 0.199 | 0.209 | 0.201 | 0.195 | 0.197 | 0.213 | 0.204 | 0.189 | 0.184 | 0.192 | 0.2 | 0.18 | 0.127 | 0.184 | 0.183 | 0.177 | 0.163 | 0.181 | 0.182 | 0.177 | 0.16 | 0.181 | 0.181 | 0.173 | 0.17 | 0.17 |
Reseach & Development 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 |
General & Administrative Expenses
| 0 | 0 | 7,028 | 0 | 0 | 0 | 6,212 | 0 | 0 | 0 | 5,704 | 0 | 0 | 0 | 3,029 | 0 | 0 | 0 | 3,787 | 0 | 0 | 0 | 3,080 | 0 | 0 | 0 | 3,067 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 6,925 | 0 | 0 | 0 | 6,262 | 0 | 0 | 0 | 3,789 | 0 | 0 | 0 | 2,355 | 0 | 0 | 0 | 2,586 | 0 | 0 | 0 | 2,524 | 0 | 0 | 0 | 2,213 | 0 | 0 | 0 |
SG&A
| 15,611 | 15,376 | 13,953 | 13,121 | 12,666 | 11,417 | 12,474 | 11,721 | 10,975 | 9,638 | 9,493 | 8,702 | 8,045 | 7,425 | 5,384 | 6,759 | 5,881 | 7,917 | 6,373 | 6,926 | 6,759 | 6,491 | 5,604 | 6,289 | 6,171 | 6,103 | 5,280 | 5,785 | 5,718 | 5,718 |
Other Expenses
| 0 | 8 | 32 | 13 | 27 | 11,418 | 12,476 | 11,723 | 10,977 | 9,639 | 8 | -1 | 16 | 8 | 3 | 12 | 13 | 23 | 6 | 11 | 24 | 17 | 8 | -39 | 15 | 173 | 1 | -92 | 0 | 0 |
Operating Expenses
| 15,611 | 15,376 | 13,953 | 13,123 | 12,669 | 11,418 | 12,476 | 11,723 | 10,977 | 9,639 | 9,565 | 8,702 | 8,046 | 7,423 | 6,887 | 6,760 | 5,883 | 7,918 | 7,581 | 6,930 | 6,762 | 6,491 | 6,576 | 6,289 | 6,171 | 6,103 | 6,300 | 5,785 | 6,054.5 | 6,054.5 |
Operating Income
| 2,532 | 1,408 | 2,208 | 3,074 | 2,570 | 3,167 | 2,181 | 2,266 | 3,149 | 2,902 | 2,259 | 1,767 | 2,153 | 1,122 | 1,927 | 1,281 | -1,231 | 5 | 772 | 1,003 | 1,140 | 1,428 | 1,936 | 1,720 | 1,416 | 1,647 | 1,504 | 1,560 | 1,630.5 | 1,630.5 |
Operating Income Ratio
| 0.029 | 0.018 | 0.029 | 0.04 | 0.034 | 0.045 | 0.03 | 0.032 | 0.044 | 0.049 | 0.039 | 0.032 | 0.039 | 0.025 | 0.044 | 0.029 | -0.033 | 0 | 0.017 | 0.022 | 0.024 | 0.033 | 0.041 | 0.038 | 0.03 | 0.038 | 0.035 | 0.037 | 0.038 | 0.038 |
Total Other Income Expenses Net
| -53 | 120 | -1,947 | 412 | 518 | 92 | -927 | -35 | 95 | 295 | -53 | -139 | 189 | 45 | -36 | 443 | -208 | 50 | -693 | 7 | 72 | 24 | -283 | -10 | 126 | -112 | -56 | -142 | -363 | -363 |
Income Before Tax
| 2,479 | 1,528 | 261 | 3,486 | 3,088 | 3,259 | 1,254 | 2,231 | 3,244 | 3,197 | 2,206 | 1,628 | 2,342 | 1,167 | 1,891 | 1,724 | -1,439 | 55 | 79 | 1,010 | 1,212 | 1,452 | 1,653 | 1,710 | 1,542 | 1,535 | 1,448 | 1,418 | 1,267.5 | 1,267.5 |
Income Before Tax Ratio
| 0.029 | 0.019 | 0.003 | 0.045 | 0.04 | 0.047 | 0.017 | 0.031 | 0.045 | 0.054 | 0.038 | 0.029 | 0.042 | 0.026 | 0.043 | 0.039 | -0.039 | 0.001 | 0.002 | 0.023 | 0.025 | 0.033 | 0.035 | 0.038 | 0.033 | 0.036 | 0.034 | 0.033 | 0.029 | 0.029 |
Income Tax Expense
| 1,002 | 604 | 689 | 1,174 | 1,017 | 939 | 126 | 1,058 | 896 | 1,025 | 414 | 973 | 653 | 252 | 1,235 | 413 | -387 | -58 | 134 | 339 | 352 | 434 | 399 | 512 | 477 | 417 | 740 | 507 | 543.5 | 543.5 |
Net Income
| 1,480 | 925 | -424 | 2,315 | 2,068 | 2,310 | 1,136 | 1,175 | 2,341 | 2,163 | 1,795 | 646 | 1,683 | 904 | 653 | 1,302 | -1,052 | 113 | -55 | 670 | 861 | 1,017 | 1,254 | 1,197 | 1,065 | 1,115 | 708 | 911 | 724 | 724 |
Net Income Ratio
| 0.017 | 0.012 | -0.005 | 0.03 | 0.027 | 0.033 | 0.016 | 0.016 | 0.033 | 0.037 | 0.031 | 0.012 | 0.03 | 0.02 | 0.015 | 0.029 | -0.029 | 0.003 | -0.001 | 0.015 | 0.018 | 0.023 | 0.027 | 0.026 | 0.022 | 0.026 | 0.016 | 0.022 | 0.017 | 0.017 |
EPS
| 34.61 | 64.73 | -29.54 | 161.29 | 144.08 | 160.94 | 79.15 | 28.94 | 57.65 | 150.7 | 57.02 | 45.01 | 117.26 | 63.03 | 45.5 | 90.71 | -73.29 | 7.92 | -3.83 | 46.68 | 59.99 | 70.9 | 87.37 | 83.4 | 74.2 | 77.73 | 49.33 | 63.47 | 50.44 | 57.95 |
EPS Diluted
| 34.35 | 64.19 | -29.54 | 159.68 | 142.92 | 160.05 | 78.69 | 28.94 | 57.65 | 150.52 | 44.13 | 45.01 | 117.26 | 63.03 | 45.5 | 90.71 | -73.29 | 7.92 | -3.83 | 46.68 | 59.99 | 70.9 | 87.37 | 83.4 | 74.2 | 77.73 | 49.33 | 63.47 | 50.44 | 57.95 |
EBITDA
| 3,822 | 2,861 | 1,354 | 4,122 | 4,156 | 4,152 | 2,202 | 2,674 | 4,061 | 3,942 | 2,890 | 1,955 | 3,077 | 1,740 | 2,367.25 | 2,229 | -964 | 472 | 485 | 1,283 | 1,554 | 1,780 | 1,685 | 1,749 | 1,691.5 | 1,574 | 1,497 | 1,669 | -363 | -363 |
EBITDA Ratio
| 0.044 | 0.028 | 0.039 | 0.049 | 0.043 | 0.051 | 0.032 | 0.034 | 0.047 | 0.056 | 0.041 | 0.031 | 0.041 | 0.028 | 0.046 | 0.03 | -0.033 | -0.006 | 0.02 | 0.023 | 0.026 | 0.034 | 0.036 | 0.039 | 0.033 | 0.037 | 0.035 | 0.035 | -0.008 | -0.008 |