Watchlist Manager

Watchlist

Price: 2 143 JPY -4.63% Market Closed

Market Cap: ¥63.8B

N	Nafco Co Ltd TSE:2790	JP
	National Medical Care Company JSC SAU:4005	SA
	Toei Co Ltd TSE:9605	JP

Income Statement

Currency: JPY

	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	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	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	79	0	0	83	0	0	77	155	228	300	290	280	272	262	256	246	233	223	213	204	200	195	189	184	181	180	179	180	179	182	181	178	178	171	169	167	161	159	157	154	153	148	144	142	140	139	135	130	125	120	117	116	113	112	111	108	107	107	110	115	120	125	137	154	178	206	0	0	0
Revenue	144 603 N/A	147 278 +2%	147 514 +0%	148 959 +1%	148 147 -1%	150 938 +2%	151 138 +0%	153 493 +2%	153 248 0%	152 720 0%	152 587 0%	155 710 +2%	158 888 +2%	163 008 +3%	163 159 +0%	163 419 +0%	162 631 0%	164 521 +1%	167 985 +2%	217 355 +29%	219 673 +1%	221 337 +1%	222 416 +0%	220 347 -1%	221 190 +0%	222 013 +0%	222 219 +0%	224 122 +1%	224 744 +0%	224 030 0%	225 543 +1%	232 662 +3%	232 106 0%	232 999 +0%	230 815 -1%	222 254 -4%	223 072 +0%	225 092 +1%	227 267 +1%	229 908 +1%	232 313 +1%	231 760 0%	231 303 0%	231 040 0%	230 102 0%	229 163 0%	227 429 -1%	225 511 -1%	223 555 -1%	223 444 0%	223 113 0%	223 246 +0%	222 678 0%	223 655 +0%	219 338 -2%	217 753 -1%	224 577 +3%	228 941 +2%	233 662 +2%	234 578 +0%	225 756 -4%	215 848 -4%	209 917 -3%	206 877 -1%	204 604 -1%	203 560 -1%	204 233 +0%	202 642 -1%	200 410 -1%	199 034 -1%	195 417 -2%	192 447 -2%	189 322 -2%	187 873 -1%	183 912 -2%	181 850 -1%	180 224 -1%	176 206 -2%	175 238 -1%
Gross Profit
Cost of Revenue	(101 468)	(102 236)	(101 934)	(103 056)	(102 272)	(103 809)	(103 257)	(104 988)	(104 706)	(104 076)	(105 529)	(108 257)	(111 378)	(112 047)	(111 638)	(111 335)	(110 952)	(112 010)	(113 767)	(147 445)	(148 559)	(149 686)	(150 454)	(148 597)	(149 086)	(149 746)	(149 828)	(151 264)	(151 266)	(149 808)	(150 388)	(154 868)	(154 065)	(155 175)	(153 573)	(147 706)	(148 751)	(150 032)	(151 931)	(153 735)	(155 343)	(155 259)	(155 042)	(155 312)	(154 871)	(154 038)	(153 187)	(152 151)	(151 307)	(151 610)	(151 417)	(151 592)	(150 927)	(151 380)	(148 039)	(146 047)	(149 442)	(150 984)	(153 430)	(153 851)	(147 981)	(141 489)	(137 029)	(134 739)	(133 093)	(132 409)	(133 566)	(132 684)	(131 956)	(131 579)	(129 599)	(127 062)	(124 761)	(124 585)	(121 116)	(119 740)	(118 208)	(114 632)	(114 260)
Gross Profit	43 135 N/A	45 042 +4%	45 580 +1%	45 903 +1%	45 875 0%	47 129 +3%	47 881 +2%	48 505 +1%	48 542 +0%	48 644 +0%	47 058 -3%	47 453 +1%	47 510 +0%	50 961 +7%	51 521 +1%	52 084 +1%	51 679 -1%	52 511 +2%	54 218 +3%	69 910 +29%	71 114 +2%	71 651 +1%	71 962 +0%	71 750 0%	72 104 +0%	72 267 +0%	72 391 +0%	72 858 +1%	73 478 +1%	74 222 +1%	75 155 +1%	77 794 +4%	78 041 +0%	77 824 0%	77 242 -1%	74 548 -3%	74 321 0%	75 060 +1%	75 336 +0%	76 173 +1%	76 970 +1%	76 501 -1%	76 261 0%	75 728 -1%	75 231 -1%	75 125 0%	74 242 -1%	73 360 -1%	72 248 -2%	71 834 -1%	71 696 0%	71 654 0%	71 751 +0%	72 275 +1%	71 299 -1%	71 706 +1%	75 135 +5%	77 957 +4%	80 232 +3%	80 727 +1%	77 775 -4%	74 359 -4%	72 888 -2%	72 138 -1%	71 511 -1%	71 151 -1%	70 667 -1%	69 958 -1%	68 454 -2%	67 455 -1%	65 818 -2%	65 385 -1%	64 561 -1%	63 288 -2%	62 796 -1%	62 110 -1%	62 016 0%	61 574 -1%	60 978 -1%
Operating Income
Operating Expenses	(33 675)	(33 931)	(34 157)	(35 432)	(35 892)	(36 380)	(36 115)	(36 985)	(37 489)	(37 804)	(37 903)	(38 461)	(39 815)	(40 869)	(40 927)	(41 009)	(41 581)	(42 935)	(44 006)	(58 368)	(58 969)	(59 382)	(59 883)	(59 989)	(60 337)	(60 663)	(61 055)	(61 605)	(62 615)	(63 704)	(64 609)	(65 889)	(66 617)	(67 102)	(67 380)	(67 242)	(66 898)	(66 633)	(66 999)	(67 464)	(67 594)	(67 580)	(67 101)	(66 995)	(66 746)	(66 513)	(66 063)	(65 706)	(65 350)	(64 983)	(64 960)	(64 657)	(64 622)	(64 758)	(64 212)	(63 387)	(62 419)	(61 307)	(61 259)	(62 506)	(62 670)	(62 763)	(61 680)	(60 136)	(59 670)	(59 613)	(60 503)	(60 739)	(60 928)	(60 825)	(60 270)	(60 221)	(60 488)	(61 269)	(61 173)	(60 844)	(60 438)	(59 363)	(58 948)
Selling, General & Administrative	(33 675)	(33 931)	(34 157)	(35 432)	(35 892)	(36 380)	(36 115)	(36 985)	(37 489)	(37 804)	(37 025)	(36 619)	(36 927)	(37 730)	(37 576)	(37 482)	(37 971)	(39 236)	(40 173)	(53 128)	(54 941)	(56 619)	(58 476)	(54 500)	(60 337)	(60 663)	(61 056)	(55 771)	(62 614)	(63 703)	(64 606)	(59 740)	(66 616)	(67 101)	(67 380)	(61 360)	(66 897)	(66 631)	(66 998)	(61 035)	(67 593)	(67 580)	(67 100)	(60 247)	(66 745)	(66 512)	(66 061)	(59 319)	(65 350)	(64 982)	(64 961)	(58 563)	(64 620)	(64 757)	(64 209)	(57 261)	(62 417)	(61 306)	(61 258)	(56 643)	(62 668)	(62 761)	(61 679)	(54 145)	(59 670)	(59 611)	(60 502)	(54 842)	(60 929)	(60 826)	(60 270)	(54 303)	(60 487)	(61 269)	(61 172)	(54 475)	(60 435)	(59 362)	(58 947)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(878)	(1 842)	(2 888)	(3 139)	(3 351)	(3 527)	(3 610)	(3 699)	(3 833)	(5 240)	0	0	0	(5 489)	0	0	0	(5 832)	0	0	0	(6 148)	0	0	0	(5 881)	0	0	0	(6 428)	0	0	0	(6 747)	0	0	0	(6 386)	0	0	0	(6 092)	0	0	0	(6 125)	0	0	0	(5 861)	0	0	0	(5 991)	0	0	0	(5 897)	0	0	0	(5 917)	0	0	0	(6 368)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 028)	(2 763)	(1 407)	0	0	0	1	(2)	0	0	(3)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	(1)	(1)	0	(1)	(1)	(1)	(1)	(2)	(1)	0	(1)	0	(2)	0	0	(3)	(1)	(2)	(1)	(1)	(2)	(2)	(2)	0	0	0	(2)	(1)	0	0	1	0	(1)	0	0	(1)	(1)	(3)	(1)	(1)
Operating Income	9 460 N/A	11 111 +17%	11 423 +3%	10 471 -8%	9 983 -5%	10 749 +8%	11 766 +9%	11 520 -2%	11 053 -4%	10 840 -2%	9 155 -16%	8 992 -2%	7 695 -14%	10 092 +31%	10 594 +5%	11 075 +5%	10 098 -9%	9 576 -5%	10 212 +7%	11 542 +13%	12 145 +5%	12 269 +1%	12 079 -2%	11 761 -3%	11 767 +0%	11 604 -1%	11 336 -2%	11 253 -1%	10 863 -3%	10 518 -3%	10 546 +0%	11 905 +13%	11 424 -4%	10 722 -6%	9 862 -8%	7 306 -26%	7 423 +2%	8 427 +14%	8 337 -1%	8 709 +4%	9 376 +8%	8 921 -5%	9 160 +3%	8 733 -5%	8 485 -3%	8 612 +1%	8 179 -5%	7 654 -6%	6 898 -10%	6 851 -1%	6 736 -2%	6 997 +4%	7 129 +2%	7 517 +5%	7 087 -6%	8 319 +17%	12 716 +53%	16 650 +31%	18 973 +14%	18 221 -4%	15 105 -17%	11 596 -23%	11 208 -3%	12 002 +7%	11 841 -1%	11 538 -3%	10 164 -12%	9 219 -9%	7 526 -18%	6 630 -12%	5 548 -16%	5 164 -7%	4 073 -21%	2 019 -50%	1 623 -20%	1 266 -22%	1 578 +25%	2 211 +40%	2 030 -8%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	(65)	(120)	(205)	(208)	(206)	(199)	(198)	(197)	(189)	(245)	(233)	(228)	(214)	(211)	(206)	(208)	(196)	(186)	(176)	(167)	(163)	(159)	(153)	(148)	(145)	(143)	(142)	(143)	(142)	(145)	(143)	(140)	(140)	(134)	(132)	(130)	(124)	(126)	(130)	(134)	(138)	(137)	(132)	(132)	(130)	(129)	(125)	(120)	(115)	(110)	(107)	(106)	(102)	(101)	(98)	(95)	(94)	(94)	(97)	(102)	(106)	(111)	(121)	(138)	(162)	(189)	(209)	(223)	(228)
Non-Reccuring Items	(31)	(298)	(405)	(392)	(181)	(4)	69	(37)	(167)	(236)	(749)	(640)	(644)	(337)	(309)	(358)	(578)	(596)	(548)	(571)	(216)	(195)	(187)	430	350	321	325	(238)	(124)	(108)	(126)	(139)	(250)	(247)	(240)	(314)	(435)	(622)	(452)	(346)	(1 736)	(1 597)	(1 776)	(1 995)	(946)	(977)	(984)	(886)	(815)	(1 155)	(1 314)	(1 060)	(519)	(347)	(217)	(1 345)	(1 292)	(1 238)	(1 134)	(253)	(262)	(84)	(155)	(277)	(253)	(394)	(509)	(679)	(793)	(781)	(879)	(808)	(725)	(938)	(789)	(495)	(914)	(388)	(318)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	(33)	0	0	732	732	732	732	35	35	54	54	19	19	0	13	13	14	14	1	2	1	1	1	1	1	90	95	341	347	261	257	24	20	0	0	13	11	0	0	0	31	0	0	52	21	0	0	0	180	216	216	216	36	0	0	0
Total Other Income	324	314	298	280	285	294	185	196	162	217	257	288	353	317	318	318	323	323	319	448	437	432	418	400	408	462	466	491	495	486	497	514	519	509	517	509	609	640	616	744	632	666	629	571	591	564	631	565	599	586	629	665	661	683	785	774	769	713	754	808	802	833	618	671	713	688	736	536	546	531	457	499	440	367	302	252	229	147	146
Pre-Tax Income	9 753 N/A	11 127 +14%	11 316 +2%	10 359 -8%	10 087 -3%	11 039 +9%	12 020 +9%	11 679 -3%	11 048 -5%	10 821 -2%	8 598 -21%	8 520 -1%	7 199 -16%	9 864 +37%	10 397 +5%	10 836 +4%	9 645 -11%	9 106 -6%	9 794 +8%	11 175 +14%	12 133 +9%	12 278 +1%	12 096 -1%	12 347 +2%	12 319 0%	12 179 -1%	12 663 +4%	12 052 -5%	11 790 -2%	11 461 -3%	10 789 -6%	12 156 +13%	11 594 -5%	10 890 -6%	10 013 -8%	7 377 -26%	7 455 +1%	8 315 +12%	8 372 +1%	8 976 +7%	8 143 -9%	7 851 -4%	7 875 +0%	7 176 -9%	7 999 +11%	8 070 +1%	7 703 -5%	7 208 -6%	6 642 -8%	6 243 -6%	6 254 +0%	6 812 +9%	7 400 +9%	7 978 +8%	7 549 -5%	7 639 +1%	12 068 +58%	16 005 +33%	18 491 +16%	18 677 +1%	15 538 -17%	12 239 -21%	11 569 -5%	12 326 +7%	12 203 -1%	11 737 -4%	10 349 -12%	9 003 -13%	7 182 -20%	6 278 -13%	5 020 -20%	4 924 -2%	3 883 -21%	1 526 -61%	1 190 -22%	870 -27%	684 -21%	1 747 +155%	1 630 -7%
Net Income
Tax Provision	(4 586)	(5 189)	(5 175)	(4 768)	(4 642)	(4 978)	(5 529)	(5 335)	(5 084)	(4 867)	(3 867)	(3 882)	(3 263)	(4 505)	(4 750)	(4 974)	(4 332)	(4 022)	(4 201)	(4 833)	(5 375)	(5 519)	(5 972)	(6 025)	(5 953)	(5 853)	(5 616)	(5 227)	(5 117)	(4 974)	(4 681)	(6 173)	(5 851)	(5 507)	(5 044)	(3 358)	(3 322)	(3 641)	(3 593)	(3 772)	(3 368)	(3 198)	(3 116)	(2 818)	(3 160)	(3 206)	(3 097)	(2 828)	(2 609)	(2 454)	(2 459)	(2 293)	(2 514)	(2 734)	(2 562)	(2 697)	(4 387)	(5 877)	(6 801)	(6 988)	(5 754)	(4 485)	(4 198)	(4 364)	(4 291)	(4 102)	(3 587)	(3 364)	(2 691)	(2 356)	(1 890)	(1 816)	(1 430)	(559)	(491)	(344)	(356)	(754)	(727)
Income from Continuing Operations	5 167	5 938	6 141	5 591	5 445	6 061	6 491	6 344	5 964	5 954	4 731	4 638	3 936	5 359	5 647	5 862	5 313	5 084	5 593	6 342	6 758	6 759	6 124	6 322	6 366	6 326	7 047	6 825	6 673	6 487	6 108	5 983	5 743	5 383	4 969	4 019	4 133	4 674	4 779	5 204	4 775	4 653	4 759	4 358	4 839	4 864	4 606	4 380	4 033	3 789	3 795	4 519	4 886	5 244	4 987	4 942	7 681	10 128	11 690	11 689	9 784	7 754	7 371	7 962	7 912	7 635	6 762	5 639	4 491	3 922	3 130	3 108	2 453	967	699	526	328	993	903
Net Income (Common)	5 166 N/A	5 936 +15%	6 138 +3%	5 591 -9%	5 444 -3%	6 062 +11%	6 490 +7%	6 343 -2%	5 962 -6%	5 953 0%	4 730 -21%	4 635 -2%	3 934 -15%	5 357 +36%	5 646 +5%	5 860 +4%	5 314 -9%	5 086 -4%	5 592 +10%	6 335 +13%	6 749 +7%	6 750 +0%	6 118 -9%	6 321 +3%	6 367 +1%	6 326 -1%	7 046 +11%	6 825 -3%	6 673 -2%	6 488 -3%	6 109 -6%	5 982 -2%	5 742 -4%	5 381 -6%	4 967 -8%	4 019 -19%	4 133 +3%	4 675 +13%	4 779 +2%	5 203 +9%	4 774 -8%	4 652 -3%	4 759 +2%	4 358 -8%	4 839 +11%	4 864 +1%	4 605 -5%	4 380 -5%	4 033 -8%	3 788 -6%	3 796 +0%	4 518 +19%	4 884 +8%	5 244 +7%	4 986 -5%	4 941 -1%	7 681 +55%	10 126 +32%	11 689 +15%	11 688 0%	9 783 -16%	7 754 -21%	7 369 -5%	7 961 +8%	7 910 -1%	7 633 -4%	6 762 -11%	5 639 -17%	4 492 -20%	3 923 -13%	3 129 -20%	3 107 -1%	2 451 -21%	966 -61%	699 -28%	525 -25%	328 -38%	992 +202%	901 -9%
EPS (Diluted)	172.2 N/A	197.86 +15%	204.6 +3%	186.36 -9%	181.46 -3%	202.06 +11%	216.33 +7%	211.43 -2%	198.73 -6%	198.43 0%	157.66 -21%	154.5 -2%	131.13 -15%	178.56 +36%	188.2 +5%	195.33 +4%	177.13 -9%	169.53 -4%	186.4 +10%	211.16 +13%	224.96 +7%	225 +0%	203.93 -9%	210.7 +3%	212.23 +1%	210.86 -1%	234.86 +11%	227.5 -3%	222.43 -2%	216.26 -3%	203.63 -6%	199.4 -2%	191.4 -4%	179.36 -6%	165.56 -8%	134.94 -18%	137.76 +2%	155.83 +13%	159.3 +2%	174.69 +10%	159.13 -9%	155.06 -3%	158.63 +2%	146.32 -8%	161.3 +10%	162.13 +1%	153.5 -5%	147.06 -4%	139.06 -5%	130.62 -6%	132.9 +2%	157.62 +19%	171 +8%	183.6 +7%	174.57 -5%	172.99 -1%	268.92 +55%	354.53 +32%	409.25 +15%	409.22 0%	342.52 -16%	271.48 -21%	258 -5%	278.73 +8%	276.94 -1%	267.24 -4%	236.75 -11%	197.43 -17%	157.27 -20%	137.35 -13%	109.55 -20%	110.3 +1%	91.53 -17%	36.07 -61%	26.1 -28%	19.86 -24%	13.34 -33%	40.35 +202%	36.65 -9%

Income Statement Balance Sheet Cash Flow Statement

Nafco Co Ltd
TSE:2790

Income Statement

Earnings Waterfall
Nafco Co Ltd

Income Statement
Nafco Co Ltd

See Also

Company

Help

Tools

Stocks

Nafco Co Ltd TSE:2790

Income Statement

Earnings Waterfall Nafco Co Ltd

Income Statement Nafco Co Ltd

See Also

Company

Help

Tools

Stocks

Nafco Co Ltd
TSE:2790

Earnings Waterfall
Nafco Co Ltd

Income Statement
Nafco Co Ltd