Nippon Denko Co., Ltd. (TYO:5563)
Japan · Delayed Price · Currency is JPY 452.00
-1.00 (-0.22%)
Aug 27, 2026, 3:15 PM JST
Nippon Denko Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 77,964 | 77,277 | 78,235 | 76,406 | 79,341 | 65,978 | |
Revenue Growth | -2.35% | -1.23% | 2.39% | -3.70% | 20.25% | 22.17% |
Cost of Revenue | 61,981 | 64,789 | 64,626 | 65,013 | 63,961 | 51,617 |
Gross Profit | 15,983 | 12,488 | 13,609 | 11,393 | 15,380 | 14,361 |
Selling, General & Admin | 6,871 | 6,643 | 6,163 | 6,020 | 6,005 | 5,571 |
Research & Development | 683 | 683 | 588 | 631 | 559 | 353 |
Operating Expenses | 7,554 | 7,326 | 6,751 | 6,651 | 6,564 | 5,924 |
Operating Income | 8,429 | 5,162 | 6,858 | 4,742 | 8,816 | 8,437 |
Interest Expense | -571 | -575 | -592 | -545 | -485 | -479 |
Interest & Investment Income | 169 | 208 | 358 | 352 | 360 | 256 |
Earnings From Equity Investments | -8,773 | -1,392 | -1,096 | -1,873 | 1,906 | -223 |
Currency Exchange Gain (Loss) | - | - | - | 142 | 307 | 190 |
Other Non Operating Income (Expenses) | -225 | -327 | -311 | 2 | -47 | -688 |
EBT Excluding Unusual Items | -971 | 3,076 | 5,217 | 2,820 | 10,857 | 7,493 |
Gain (Loss) on Sale of Investments | -134 | - | - | 517 | 88 | 39 |
Gain (Loss) on Sale of Assets | -414 | -374 | -359 | -354 | -490 | -624 |
Asset Writedown | -39 | - | - | -28 | -37 | -542 |
Other Unusual Items | - | -187 | -112 | -3 | -4 | -221 |
Pretax Income | -1,558 | 2,515 | 4,746 | 2,952 | 10,414 | 6,145 |
Income Tax Expense | 181 | 1,097 | 1,602 | -1,423 | 2,453 | -1,626 |
Earnings From Continuing Operations | -1,739 | 1,418 | 3,144 | 4,375 | 7,961 | 7,771 |
Minority Interest in Earnings | - | - | - | - | -12 | -3 |
Net Income | -1,739 | 1,418 | 3,144 | 4,375 | 7,949 | 7,768 |
Net Income to Common | -1,739 | 1,418 | 3,144 | 4,375 | 7,949 | 7,768 |
Net Income Growth | - | -54.90% | -28.14% | -44.96% | 2.33% | 197.06% |
Shares Outstanding (Basic) | 126 | 133 | 137 | 137 | 146 | 147 |
Shares Outstanding (Diluted) | 126 | 133 | 137 | 137 | 146 | 147 |
Shares Change | -7.97% | -3.39% | -0.16% | -5.82% | -0.57% | 0.08% |
EPS (Basic) | -13.76 | 10.69 | 22.91 | 31.82 | 54.45 | 52.91 |
EPS (Diluted) | -13.76 | 10.69 | 22.91 | 31.82 | 54.45 | 52.91 |
EPS Growth | - | -53.32% | -28.02% | -41.56% | 2.92% | 196.81% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 4,531 | 9,741 | 1,659 | 3,985 | 1,737 | 2,528 |
Free Cash Flow Per Share | 35.86 | 73.45 | 12.09 | 28.99 | 11.90 | 17.22 |
Dividend Per Share | 11.500 | 11.000 | 11.000 | 9.000 | 17.000 | 16.000 |
Dividend Growth | -4.17% | 0% | 22.22% | -47.06% | 6.25% | 220.00% |
Gross Margin | 20.50% | 16.16% | 17.39% | 14.91% | 19.38% | 21.77% |
Operating Margin | 10.81% | 6.68% | 8.77% | 6.21% | 11.11% | 12.79% |
Profit Margin | -2.23% | 1.84% | 4.02% | 5.73% | 10.02% | 11.77% |
Free Cash Flow Margin | 5.81% | 12.61% | 2.12% | 5.22% | 2.19% | 3.83% |
EBITDA | 12,439 | 8,827 | 10,103 | 7,687 | 11,279 | 10,561 |
EBITDA Margin | 15.96% | 11.42% | 12.91% | 10.06% | 14.22% | 16.01% |
D&A For EBITDA | 4,010 | 3,665 | 3,245 | 2,945 | 2,463 | 2,124 |
EBIT | 8,429 | 5,162 | 6,858 | 4,742 | 8,816 | 8,437 |
EBIT Margin | 10.81% | 6.68% | 8.77% | 6.21% | 11.11% | 12.79% |
Effective Tax Rate | - | 43.62% | 33.76% | - | 23.55% | - |