Also trades as: 1332.T (JPX) · $vol 11M

$82.60

+0.00 (+0.00%)

OTC · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 40 · $2.5B mcap · 29M float · 0.0001% daily turnover · Short 90% of daily vol

Revenue

$987.4B +13.5% ▲

5Y CAGR: +8.5%

Gross Profit

$158.6B +18.1% ▲

5Y CAGR: +4.5%

Operating Income

$42.9B +37.4% ▲

5Y CAGR: +18.8%

Net Income

$29.2B +17.1% ▲

5Y CAGR: +15.2%

EPS (Diluted)

$955.50 +19.2% ▲

5Y CAGR: +15.5%

EBITDA

$78.1B +22.2% ▲

5Y CAGR: +15.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$693.7B	$768.2B	$831.4B	$869.7B	$987.4B
YoY Growth	+5.7%	+10.7%	+8.2%	-0.4%	+13.5%
Cost of Revenue	$582.6B	$652.1B	$707.9B	$735.3B	$828.8B
Gross Profit	$111.1B	$116.1B	$123.5B	$134.4B	$158.6B
Gross Margin	16.0%	15.1%	14.9%	15.5%	16.1%
R&D Expenses	$4.7B	$4.7B	$4.4B	$4.9B	$0
SG&A Expenses	$32.7B	$37.4B	$93.8B	$98.3B	$115.8B
Operating Expenses	$83.7B	$91.6B	$93.8B	$103.2B	$115.8B
Operating Income	$27.1B	$24.5B	$29.7B	$31.2B	$42.9B
Operating Margin	3.9%	3.2%	3.6%	3.6%	4.3%
Interest Expense	$1.2B	$1.6B	$3.0B	$3.1B	$3.5B
Income Before Tax	$27.2B	$29.3B	$34.9B	$35.6B	$45.8B
Tax Expense	$8.8B	$7.3B	$10.2B	$8.9B	$14.4B
Net Income	$17.3B	$21.2B	$23.9B	$24.9B	$29.2B
Net Margin	2.5%	2.8%	2.9%	2.9%	3.0%
EPS (Diluted)	$555.10	$682.20	$766.70	$801.90	$955.50
EBITDA	$47.0B	$45.2B	$52.5B	$56.4B	$78.1B
Shares Outstanding	31M	31M	31M	31M	31M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$220.6B	$220.0B	$229.9B	$218.7B	$225.0B	$231.5B	$241.1B	$245.9B
Cost of Revenue	$184.8B	$185.2B	$194.2B	$185.3B	$187.3B	$194.2B	$200.9B	$207.0B
Gross Profit	$35.9B	$34.9B	$35.6B	$33.4B	$37.6B	$37.3B	$40.2B	$39.0B
Gross Margin	16.3%	15.8%	15.5%	15.3%	16.7%	16.1%	16.7%	15.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$26.1B	$27.3B	$27.8B	$26.6B	$27.4B	$27.7B	$28.4B	$25.9B
Operating Expenses	$26.1B	$27.3B	$27.8B	$26.6B	$27.4B	$27.7B	$28.4B	$25.9B
Operating Income	$9.7B	$7.6B	$7.8B	$6.8B	$10.3B	$9.7B	$11.8B	$13.0B
Operating Margin	4.4%	3.4%	3.4%	3.1%	4.6%	4.2%	4.9%	5.3%
Interest Expense	$807M	$357M	$805M	$763M	$710M	$719M	$869M	$1.1B
Income Before Tax	$9.1B	$7.8B	$13.1B	$6.6B	$9.9B	$11.3B	$13.0B	$9.5B
Tax Expense	$3.5B	$1.9B	$3.3B	$456M	$2.9B	$2.7B	$4.5B	$3.7B
Net Income	$5.3B	$5.2B	$9.4B	$5.7B	$6.5B	$7.9B	$8.2B	$5.3B
Net Margin	2.4%	2.4%	4.1%	2.6%	2.9%	3.4%	3.4%	2.1%
EPS (Diluted)	$170.20	$167.60	$302.00	$184.00	$209.20	$261.10	$269.80	$174.20
EBITDA	$15.4B	$13.7B	$14.4B	$14.1B	$17.0B	$18.7B	$20.8B	$18.1B
Shares Outstanding	31M	31M	31M	31M	31M	30M	30M	30M

NISUY OTC