Nidec Corporation (NJDCY)
Growth
Revenue 5Y10.19%
Revenue 3Y8.44%
EPS 5Y4.46%
EPS 3Y7.63%
Dividend 5Y8.50%
Dividend 3Y6.31%
Capital Efficiency
ROIC8.89%
ROE11.46%
ROA5.15%
ROTA5.60%
Capital Structure
Market Cap31.82B
EV484.18B
Cash213.67B
Current Ratio1.45
Debt/Equity0.49
Net Debt/EBITDA1.93
NJDCY
Income Statement
Select a metric from the list below to chart it
Mar '01
Mar '05
Mar '09
Mar '13
Mar '17
Mar '21
| Income Statement | Mar '14 | Mar '15 | Mar '16 | Mar '17 | Mar '18 | Mar '19 | Mar '20 | Mar '21 | Mar '22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,815.1 | 8,008.7 | 9,176.1 | 9,339.8 | 11,588.8 | 11,824.2 | 11,952.5 | 12,601.0 | 14,938.1 | 16,652.2 | |
| Revenue % Chg. | 23.4% | 17.5% | 14.6% | 1.8% | 24.1% | 2.0% | 1.1% | 5.4% | 18.5% | 20.3% | |
| Cost of Revenue | 5,254.3 | 6,122.7 | 7,073.6 | 7,107.9 | 8,807.3 | 9,145.6 | 9,352.0 | 9,746.3 | 11,797.1 | 13,278.9 | |
| Cost of Revenue % Chg. | 17.8% | 16.5% | 15.5% | 0.5% | 23.9% | 3.8% | 2.3% | 4.2% | 21.0% | 23.7% | |
| Gross Profit | 1,560.7 | 1,886.0 | 2,102.5 | 2,231.9 | 2,781.5 | 2,678.6 | 2,600.5 | 2,854.6 | 3,141.1 | 3,373.3 | |
| Gross Profit % Chg. | 46.6% | 20.8% | 11.5% | 6.2% | 24.6% | -3.7% | -2.9% | 9.8% | 10.0% | 8.6% | |
| Gross Profit Margin | 22.9% | 23.5% | 22.9% | 23.9% | 24.0% | 22.7% | 21.8% | 22.7% | 21.0% | 20.3% | |
| Gross Profit Margin % Chg. | 18.9% | 2.8% | -2.7% | 4.3% | 0.4% | -5.6% | -4.0% | 4.1% | -7.2% | -9.8% | |
| R&D Expenses | 294.4 | 351.8 | 404.8 | 411.2 | 431.7 | 489.9 | 612.3 | 524.0 | 607.6 | 615.4 | |
| R&D Expenses % Chg. | 10.3% | 19.5% | 15.0% | 1.6% | 5.0% | 13.5% | 25.0% | -14.4% | 16.0% | 7.1% | |
| Selling, General, & Admin Expenses | 603.8 | 668.0 | 727.9 | 727.8 | 1,044.2 | 1,109.2 | 1,129.0 | 1,084.6 | 1,198.0 | 1,375.4 | |
| Selling, General, & Admin Expenses % Chg. | -8.5% | 10.6% | 9.0% | -0.0% | 43.5% | 6.2% | 1.8% | -3.9% | 10.5% | 22.6% | |
| Operating Income | 662.5 | 866.1 | 969.9 | 1,092.9 | 1,305.5 | 1,079.5 | 859.2 | 1,246.1 | 1,335.5 | 1,382.6 | |
| Operating Income % Chg. | 382.6% | 30.7% | 12.0% | 12.7% | 19.5% | -17.3% | -20.4% | 45.0% | 7.2% | -1.9% | |
| Operating Income Margin | 9.7% | 10.8% | 10.6% | 11.7% | 11.3% | 9.1% | 7.2% | 9.9% | 8.9% | 8.3% | |
| Operating Income Margin % Chg. | 291.1% | 11.3% | -2.3% | 10.7% | -3.7% | -19.0% | -21.3% | 37.6% | -9.6% | -18.5% | |
| Total Other Income/Expenses Net | -3.1 | -30.0 | -40.6 | 15.2 | -24.7 | 3.1 | -26.5 | -54.8 | -2.7 | 184.6 | |
| Total Other Income/Expenses Net % Chg. | 90.4% | 852.2% | 35.4% | - | - | - | - | 106.9% | 95.1% | - | |
| Income Before Tax | 659.3 | 836.2 | 929.3 | 1,108.0 | 1,280.8 | 1,082.6 | 832.7 | 1,191.3 | 1,332.8 | 1,567.2 | |
| Income Before Tax % Chg. | 530.6% | 26.8% | 11.1% | 19.2% | 15.6% | -15.5% | -23.1% | 43.1% | 11.9% | 14.9% | |
| Income Before Tax Margin | 9.7% | 10.4% | 10.1% | 11.9% | 11.1% | 9.2% | 7.0% | 9.5% | 8.9% | 9.4% | |
| Income Before Tax Margin % Chg. | 411.1% | 7.9% | -3.0% | 17.1% | -6.8% | -17.2% | -23.9% | 35.7% | -5.6% | -4.5% | |
| Income Tax Expense | 200.4 | 226.7 | 206.1 | 230.6 | 251.8 | 214.2 | 233.0 | 234.7 | 265.2 | 347.2 | |
| Income Tax Expense % Chg. | 291.7% | 13.1% | -9.1% | 11.9% | 9.2% | -14.9% | 8.8% | 0.7% | 13.0% | 30.4% | |
| Net Income | 439.3 | 593.5 | 715.0 | 870.0 | 1,023.6 | 862.9 | 467.9 | 949.9 | 1,065.9 | 1,212.9 | |
| Net Income % Chg. | 605.2% | 35.1% | 20.5% | 21.7% | 17.6% | -15.7% | -45.8% | 103.0% | 12.2% | 10.6% | |
| Net Income Margin | 6.4% | 7.4% | 7.8% | 9.3% | 8.8% | 7.3% | 3.9% | 7.5% | 7.1% | 7.3% | |
| Net Income Margin % Chg. | 471.6% | 15.0% | 5.1% | 19.6% | -5.2% | -17.4% | -46.4% | 92.6% | -5.3% | -8.1% | |
| Weighted Avg. Shares Out | 2,176.6 | 2,239.0 | 2,374.5 | 2,372.8 | 2,368.5 | 2,358.5 | 2,353.3 | 2,342.9 | 2,336.6 | 2,322.0 | |
| Weighted Avg. Shares Out % Chg. | 1.0% | 2.9% | 6.1% | -0.1% | -0.2% | -0.4% | -0.2% | -0.4% | -0.3% | -0.9% | |
| EPS | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.1 | 0.4 | 0.5 | 0.5 | |
| EPS % Chg. | 598.4% | 31.4% | 13.6% | 21.8% | 17.9% | -15.3% | -72.8% | 307.8% | 12.5% | 11.7% | |
| Weighted Avg. Shares Out Dil | 2,323.8 | 2,373.2 | 2,383.1 | 2,372.8 | 2,368.5 | 2,358.5 | 2,353.3 | 2,342.9 | 2,336.6 | 2,322.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.0% | 2.1% | 0.4% | -0.4% | -0.2% | -0.4% | -0.2% | -0.4% | -0.3% | -0.9% | |
| EPS Diluted | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.1 | 0.4 | 0.5 | 0.5 | |
| EPS Diluted % Chg. | 604.4% | 32.4% | 20.0% | 22.2% | 17.9% | -15.3% | -72.8% | 307.8% | 12.5% | 11.7% | |
| Interest Income | 18.5 | 18.4 | 14.9 | 26.2 | 51.2 | 82.3 | 73.4 | 32.7 | 33.4 | 57.5 | |
| Interest Income % Chg. | 29.8% | -0.7% | -18.9% | 76.1% | 95.3% | 60.6% | -10.8% | -55.4% | 2.1% | 64.5% | |
| Interest Expense | 11.9 | 11.6 | 17.4 | 23.9 | 54.6 | 69.1 | 72.4 | 46.1 | 44.0 | 64.5 | |
| Interest Expense % Chg. | 124.7% | -2.6% | 49.8% | 37.5% | 128.8% | 26.6% | 4.8% | -36.3% | -4.6% | 58.7% | |
| EBIT | 666.0 | 843.0 | 926.8 | 1,110.4 | 1,277.4 | 1,095.7 | 833.7 | 1,177.9 | 1,322.2 | 1,560.2 | |
| EBIT % Chg. | 486.6% | 26.6% | 9.9% | 19.8% | 15.0% | -14.2% | -23.9% | 41.3% | 12.2% | 14.9% | |
| EBIT Margin | 9.8% | 10.5% | 10.1% | 11.9% | 11.0% | 9.3% | 7.0% | 9.3% | 8.9% | 9.4% | |
| EBIT Margin % Chg. | 375.4% | 7.7% | -4.0% | 17.7% | -7.3% | -15.9% | -24.7% | 34.0% | -5.3% | -4.5% | |
| Depreciation & Amortization | 360.4 | 415.8 | 504.1 | 70.4 | 85.1 | 90.7 | 102.7 | 123.6 | 137.4 | 200.1 | |
| Depreciation & Amortization % Chg. | 16.6% | 15.3% | 21.3% | -86.0% | 20.9% | 6.6% | 13.2% | 20.4% | 11.2% | 41.5% | |
| EBITDA | 1,026.4 | 1,258.7 | 1,431.0 | 1,180.8 | 1,362.5 | 1,186.5 | 936.4 | 1,301.5 | 1,459.6 | 1,760.3 | |
| EBITDA % Chg. | 142.9% | 22.6% | 13.7% | -17.5% | 15.4% | -12.9% | -21.1% | 39.0% | 12.1% | 17.4% | |
| EBITDA Margin | 15.1% | 15.7% | 15.6% | 12.6% | 11.8% | 10.0% | 7.8% | 10.3% | 9.8% | 10.6% | |
| EBITDA Margin % Chg. | 96.8% | 4.4% | -0.8% | -18.9% | -7.0% | -14.7% | -21.9% | 31.8% | -5.4% | -2.4% |