Rankings Pricing

JP-listed companies
NSW Inc.
Income statement

NSW Inc.JP:9739

Market cap

¥37B

P/E ratio

10.4x

Summary Financials History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2019/03	2020/03	2021/03	2022/03	2023/03	2024/03	2025/03
Revenue	24,485	26,007	26,945	28,164	29,943	30,667	33,503	36,107	38,273	39,282	43,452	46,188	50,299	50,028
Revenue growth (%)	-
Cost of revenue	-	-	-	23,305	24,878	25,281	27,498	29,519	30,987	31,702	34,768	36,785	40,287	39,518
Gross profit	-	-	-	4,859	5,065	5,387	6,004	6,587	7,285	7,580	8,683	9,403	10,012	10,510
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	1,767	2,020	2,390	2,941	3,354	3,860	4,197	4,919	5,387	5,862	6,116
Operating expenses	-	-	-	3,092	3,044	2,996	3,063	3,233	3,425	3,382	3,763	4,015	4,149	4,394
Income before tax	1,019	1,164	1,413	1,866	2,065	2,451	2,975	3,407	3,898	4,240	5,025	5,442	5,940	6,168
Pretax margin (%)	4.2	4.5	5.2	6.6	6.9	8	8.9	9.4	10.2	10.8	11.6	11.8	11.8	12.3
Provision for income taxes	-	-	-	844	831	773	945	1,112	1,204	1,198	1,610	1,348	1,781	1,766
Effective tax rate (%)	-	-	-
Net income	232	410	898	1,017	1,224	1,702	2,066	2,286	2,668	2,706	3,380	4,032	4,185	3,662
Net income margin (%)
Earnings per share	14.84	26.22	60.68	68.25	82.13	114.26	138.65	153.47	179.08	185.59	232.89	274.54	287.77	245.79
Diluted EPS	14.84	26.22	60.68	68.25	82.13	114.26	138.65	153.47	179.08	185.59	232.89	274.54	287.77	245.79
Dividend payout ratio (%)
Dividend per share	15	15	15	15	30	20	25	30	30	40	50	55	85	85
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data