Rankings Pricing

NSD CO.,LTD.【JP:9759】Income statement

Market cap

¥299.2B

P/E ratio

21.4x

Summary Financials Dividends 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	34,412	36,632	40,286	42,991	51,586	55,235	58,081	61,945	65,064	66,184	71,188	77,982	101,263	107,791
Revenue growth (%)	-
Cost of revenue	-	-	-	33,777	40,675	43,763	46,173	48,780	51,118	52,146	55,351	60,432	76,302	80,257
Gross profit	-	-	-	9,214	10,911	11,472	11,908	13,165	13,946	14,039	15,837	17,551	24,961	27,534
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	5,145	6,379	7,173	7,919	8,655	9,545	9,842	11,414	12,524	15,180	16,849
Operating expenses	-	-	-	4,069	4,533	4,299	3,989	4,510	4,400	4,196	4,423	5,026	9,781	10,684
Income before tax	3,668	4,531	5,077	5,326	6,456	7,301	8,120	8,756	9,662	9,955	11,654	12,662	15,340	17,038
Pretax margin (%)	10.7	12.4	12.6	12.4	12.5	13.2	14	14.1	14.8	15	16.4	16.2	15.1	15.8
Provision for income taxes	-	-	-	2,388	2,391	2,357	2,562	2,826	2,709	3,064	3,698	4,439	4,886	5,150
Effective tax rate (%)	-	-	-
Net income	1,884	2,652	3,547	3,006	3,210	4,625	5,452	5,849	6,350	6,532	7,598	9,775	11,221	10,857
Net income margin (%)
Earnings per share	43.49	58.37	76.19	72.04	70.98	105.81	126.76	139.31	78.21	80.1	99.37	132.31	133.29	153.61
Diluted EPS	43.48	58.35	76.14	72.01	70.98	105.8	126.76	139.3	78.21	80.09	99.36	132.3	133.28	153.61
Dividend payout ratio (%)
Dividend per share	25	27	32	78	37	44	52	60	60	42	52	67	72	87
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data