NS
6157.TNS Tool Co., Ltd. Price (6157.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
25,106,063
(0.1999)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
NS Tool Co., Ltd.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,892,481,000.00
+0% |
5,251,881,000.00
-11% |
3,857,669,000.00
-27% |
4,977,519,000.00
+29% |
5,781,263,000.00
+16% |
5,997,866,000.00
+4% |
6,418,997,000.00
+7% |
7,402,832,000.00
+15% |
8,382,141,000.00
+13% |
8,825,991,000.00
+5% |
9,767,421,000.00
+11% |
10,476,459,000.00
+7% |
9,531,038,000.00
-9% |
8,100,276,000.00
-15% |
9,524,936,000.00
+18% |
9,656,612,000.00
+1% |
9,040,349,000.00
-6% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,966,478,000.00 | 2,645,213,000.00 | 2,194,521,000.00 | 2,625,017,000.00 | 3,040,837,000.00 | 3,153,916,000.00 | 3,342,723,000.00 | 3,695,701,000.00 | 3,992,448,000.00 | 4,002,081,000.00 | 4,238,439,000.00 | 4,546,887,000.00 | 4,306,670,000.00 | 3,962,752,000.00 | 4,633,029,000.00 | 4,540,866,000.00 | 4,097,517,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,926,003,000.00
+0% |
2,606,668,000.00
-11% |
1,663,148,000.00
-36% |
2,352,502,000.00
+41% |
2,740,426,000.00
+16% |
2,843,950,000.00
+4% |
3,076,274,000.00
+8% |
3,707,131,000.00
+21% |
4,389,693,000.00
+18% |
4,823,910,000.00
+10% |
5,528,982,000.00
+15% |
5,929,572,000.00
+7% |
5,224,368,000.00
-12% |
4,137,524,000.00
-21% |
4,891,907,000.00
+18% |
5,115,746,000.00
+5% |
4,942,832,000.00
-3% |
||
| Gross Profit Ratio | (0.50%) | (0.50%) | (0.43%) | (0.47%) | (0.47%) | (0.47%) | (0.48%) | (0.50%) | (0.52%) | (0.55%) | (0.57%) | (0.57%) | (0.55%) | (0.51%) | (0.51%) | (0.53%) | (0.55%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 207,000,000.00 | 231,000,000.00 | 232,000,000.00 | 304,449,000.00 | 366,899,000.00 | 330,344,000.00 | 296,000,000.00 | 364,000,000.00 | 388,000,000.00 | 428,000,000.00 | 422,000,000.00 | 409,000,000.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 212,000,000.00 | 195,000,000.00 | 188,000,000.00 | 204,000,000.00 | 207,000,000.00 | 193,000,000.00 | 203,000,000.00 | 230,000,000.00 | 222,000,000.00 | 233,000,000.00 | 265,000,000.00 | 280,000,000.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,715,000,000.00 | 1,775,000,000.00 | 1,994,000,000.00 | 2,170,923,000.00 | 2,443,614,000.00 | 2,502,714,000.00 | 2,753,000,000.00 | 2,641,000,000.00 | 2,236,000,000.00 | 2,352,000,000.00 | 2,585,000,000.00 | 2,665,471,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,503,000,000.00 | 1,580,000,000.00 | 1,806,000,000.00 | 1,966,923,000.00 | 2,236,614,000.00 | 2,309,714,000.00 | 2,550,000,000.00 | 2,411,000,000.00 | 2,014,000,000.00 | 2,119,000,000.00 | 2,320,000,000.00 | 2,386,000,000.00 | ||
| Depreciation and Amortiz... | 397,842,000.00 | 449,136,000.00 | 487,454,000.00 | 435,973,000.00 | 467,712,000.00 | 563,627,000.00 | 534,238,000.00 | 474,844,000.00 | 505,057,000.00 | 632,647,000.00 | 625,546,000.00 | 629,077,000.00 | 698,304,000.00 | 707,662,000.00 | 692,314,000.00 | 669,912,000.00 | 627,527,000.00 | ||
| Other Expenses | 22,843,000.00 | 34,271,000.00 | 96,622,000.00 | 38,575,000.00 | 68,167,000.00 | 28,608,000.00 | 36,587,000.00 | 52,377,000.00 | 40,213,000.00 | 22,669,000.00 | 21,453,000.00 | 6,345,000.00 | 5,019,000.00 | 72,531,000.00 | 30,483,000.00 | 5,894,000.00 | 1,000,000.00 | ||
| Total Operating Expenses | 1,680,372,000.00 | 1,592,574,000.00 | 1,401,166,000.00 | 1,557,661,000.00 | 1,777,541,000.00 | 1,922,112,000.00 | 2,006,979,000.00 | 2,226,092,000.00 | 2,475,371,000.00 | 2,810,513,000.00 | 2,833,058,000.00 | 3,049,810,000.00 | 3,005,148,000.00 | 2,624,700,000.00 | 2,780,352,000.00 | 3,007,131,000.00 | 3,075,465,000.00 | ||
| Cost and Exponses | 4,646,850,000.00 | 4,237,787,000.00 | 3,595,687,000.00 | 4,182,678,000.00 | 4,818,378,000.00 | 5,076,028,000.00 | 5,349,702,000.00 | 5,921,793,000.00 | 6,467,819,000.00 | 6,812,594,000.00 | 7,071,497,000.00 | 7,596,697,000.00 | 7,311,818,000.00 | 6,587,452,000.00 | 7,413,381,000.00 | 7,547,997,000.00 | 7,172,983,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,245,629,000.00
+0% |
1,014,094,000.00
-19% |
261,981,000.00
-74% |
794,840,000.00
+203% |
962,884,000.00
+21% |
921,837,000.00
-4% |
1,069,294,000.00
+16% |
1,481,038,000.00
+39% |
1,914,321,000.00
+29% |
2,013,395,000.00
+5% |
2,695,923,000.00
+34% |
2,879,760,000.00
+7% |
2,219,218,000.00
-23% |
1,512,823,000.00
-32% |
2,111,555,000.00
+40% |
2,108,615,000.00
0% |
1,867,366,000.00
-11% |
||
| Operating Income Ratio | (0.21%) | (0.19%) | (0.07%) | (0.16%) | (0.17%) | (0.15%) | (0.17%) | (0.20%) | (0.23%) | (0.23%) | (0.28%) | (0.27%) | (0.23%) | (0.19%) | (0.22%) | (0.22%) | (0.21%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 3,297,000.00 | 4,455,000.00 | 2,603,000.00 | 1,224,000.00 | 1,332,000.00 | 1,233,000.00 | 1,175,000.00 | 1,011,000.00 | 165,000.00 | 109,000.00 | 71,000.00 | 76,000.00 | 70,000.00 | 86,000.00 | 54,000.00 | 49,000.00 | 86,000.00 | ||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 54,000.00 | 0.00 | 0.00 | ||
| Total Other Income/Exp... | 31,631,000.00 | 28,575,000.00 | 142,232,000.00 | -43,252,000.00 | 35,690,000.00 | 24,440,000.00 | 63,231,000.00 | 54,851,000.00 | 31,488,000.00 | -921,000.00 | 57,144,000.00 | 1,444,000.00 | 15,462,000.00 | 198,015,000.00 | 36,170,000.00 | 1,659,000.00 | 38,816,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,643,473,000.00 | 1,463,230,000.00 | 749,436,000.00 | 1,187,561,000.00 | 1,466,286,000.00 | 1,509,904,000.00 | 1,666,763,000.00 | 2,010,733,000.00 | 2,450,866,000.00 | 2,646,043,000.00 | 3,378,613,000.00 | 3,508,838,000.00 | 2,917,523,000.00 | 2,220,485,000.00 | 2,803,869,000.00 | 2,780,185,000.00 | 2,495,000,000.00 | ||
| EBITDA ratio | (0.28%) | (0.28%) | (0.18%) | (0.26%) | (0.25%) | (0.25%) | (0.25%) | (0.26%) | (0.29%) | (0.30%) | (0.34%) | (0.33%) | (0.30%) | (0.26%) | (0.29%) | (0.29%) | (0.28%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,277,260,000.00 | 1,042,669,000.00 | 404,213,000.00 | 751,588,000.00 | 998,574,000.00 | 946,277,000.00 | 1,132,525,000.00 | 1,535,889,000.00 | 1,945,809,000.00 | 2,012,476,000.00 | 2,753,067,000.00 | 2,881,206,000.00 | 2,234,682,000.00 | 1,710,838,000.00 | 2,147,725,000.00 | 2,110,274,000.00 | 1,906,182,000.00 | ||
| Income Before Tax Ratio | (0.22%) | (0.20%) | (0.10%) | (0.15%) | (0.17%) | (0.16%) | (0.18%) | (0.21%) | (0.23%) | (0.23%) | (0.28%) | (0.28%) | (0.23%) | (0.21%) | (0.23%) | (0.22%) | (0.21%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 550,117,000.00 | 444,354,000.00 | 161,685,000.00 | 324,605,000.00 | 463,228,000.00 | 418,779,000.00 | 437,848,000.00 | 562,507,000.00 | 603,154,000.00 | 591,717,000.00 | 849,609,000.00 | 910,760,000.00 | 688,957,000.00 | 496,564,000.00 | 625,172,000.00 | 635,072,000.00 | 585,863,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 727,143,000.00
+0% |
598,315,000.00
-18% |
242,528,000.00
-59% |
426,982,000.00
+76% |
535,345,000.00
+25% |
527,497,000.00
-1% |
694,676,000.00
+32% |
973,381,000.00
+40% |
1,342,655,000.00
+38% |
1,420,758,000.00
+6% |
1,903,458,000.00
+34% |
1,970,445,000.00
+4% |
1,545,724,000.00
-22% |
1,214,273,000.00
-21% |
1,522,553,000.00
+25% |
1,475,202,000.00
-3% |
1,320,319,000.00
-10% |
||
| Net Income Ratio | (0.12%) | (0.11%) | (0.06%) | (0.09%) | (0.09%) | (0.09%) | (0.11%) | (0.13%) | (0.16%) | (0.16%) | (0.19%) | (0.19%) | (0.16%) | (0.15%) | (0.16%) | (0.15%) | (0.15%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 29.17 | 24.30 | 9.85 | 17.34 | 21.48 | 21.09 | 27.78 | 38.92 | 53.69 | 56.82 | 76.12 | 78.80 | 61.81 | 48.55 | 60.89 | 59.16 | 53.03 | ||
| Diluted EPS | 29.17 | 24.30 | 9.85 | 17.34 | 21.48 | 21.09 | 27.78 | 38.92 | 53.69 | 56.82 | 76.12 | 78.67 | 61.53 | 48.20 | 60.38 | 58.64 | 52.59 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 24,929,088.00 | 24,619,184.00 | 24,619,184.00 | 24,619,184.00 | 24,923,008.00 | 25,007,936.00 | 25,007,840.00 | 25,007,780.00 | 25,007,532.00 | 25,007,532.00 | 25,007,458.00 | 25,007,168.00 | 25,007,026.00 | 25,009,468.00 | 25,003,496.00 | 24,937,664.00 | 24,899,207.00 | ||
| Diluted Share Outstanding | 24,929,088.00 | 24,619,184.00 | 24,619,184.00 | 24,619,184.00 | 24,923,008.00 | 25,007,936.00 | 25,007,840.00 | 25,007,780.00 | 25,007,532.00 | 25,007,532.00 | 25,007,458.00 | 25,045,377.00 | 25,120,000.00 | 25,191,204.00 | 25,215,601.00 | 25,156,341.00 | 25,106,063.00 | ||