Nippon Paint Holdings Co., Ltd. (FRA:NI7)
Germany
· Delayed Price · Currency is EUR 5.50
+0.10 (1.85%)
At close: Dec 4, 2025
Nippon Paint Holdings Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 1,734,351 | 1,638,720 | 1,442,574 | 1,309,021 | 998,276 | 781,146 | Upgrade
|
| Revenue Growth (YoY) | 9.81% | 13.60% | 10.20% | 31.13% | 27.80% | 12.88% | Upgrade
|
| Cost of Revenue | 1,012,953 | 981,275 | 866,449 | 821,487 | 619,953 | 457,685 | Upgrade
|
| Gross Profit | 721,398 | 657,445 | 576,125 | 487,534 | 378,323 | 323,461 | Upgrade
|
| Selling, General & Admin | 491,149 | 481,358 | 420,247 | 383,367 | 294,322 | 238,319 | Upgrade
|
| Other Operating Expenses | -2,597 | -3,749 | -5,182 | -2,873 | -372 | 1,033 | Upgrade
|
| Operating Expenses | 488,552 | 477,609 | 415,065 | 380,494 | 293,950 | 239,352 | Upgrade
|
| Operating Income | 232,846 | 179,836 | 161,060 | 107,040 | 84,373 | 84,109 | Upgrade
|
| Interest Expense | -21,023 | -13,398 | -8,838 | -8,363 | -5,594 | -5,663 | Upgrade
|
| Interest & Investment Income | 15,371 | 9,953 | 6,141 | 4,233 | 3,912 | 4,513 | Upgrade
|
| Earnings From Equity Investments | 2,151 | 2,569 | 201 | -577 | 2,186 | 1,649 | Upgrade
|
| Currency Exchange Gain (Loss) | -406 | -406 | 42 | 289 | -177 | 1,059 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,186 | 1,185 | 2,007 | 2,289 | 3,131 | 3,502 | Upgrade
|
| EBT Excluding Unusual Items | 230,125 | 179,739 | 160,613 | 104,911 | 87,831 | 89,169 | Upgrade
|
| Merger & Restructuring Charges | -2,136 | - | - | -2,206 | - | - | Upgrade
|
| Impairment of Goodwill | 1,469 | 1,469 | - | 21 | 1,528 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 994 | 994 | 568 | 281 | -1,498 | 483 | Upgrade
|
| Gain (Loss) on Sale of Assets | -69 | -69 | 1,305 | 1,486 | -1,395 | -667 | Upgrade
|
| Asset Writedown | -611 | -611 | -987 | - | - | -272 | Upgrade
|
| Other Unusual Items | 695 | - | - | - | - | - | Upgrade
|
| Pretax Income | 230,467 | 181,522 | 161,499 | 104,493 | 86,466 | 88,713 | Upgrade
|
| Income Tax Expense | 63,320 | 52,848 | 42,502 | 25,042 | 19,245 | 20,539 | Upgrade
|
| Earnings From Continuing Operations | 167,147 | 128,674 | 118,997 | 79,451 | 67,221 | 68,174 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 890 | - | Upgrade
|
| Net Income to Company | 167,147 | 128,674 | 118,997 | 79,451 | 68,111 | 68,174 | Upgrade
|
| Minority Interest in Earnings | -2,376 | -1,337 | -521 | -33 | -542 | -23,526 | Upgrade
|
| Net Income | 164,771 | 127,337 | 118,476 | 79,418 | 67,569 | 44,648 | Upgrade
|
| Net Income to Common | 164,771 | 127,337 | 118,476 | 79,418 | 67,569 | 44,648 | Upgrade
|
| Net Income Growth | 33.70% | 7.48% | 49.18% | 17.54% | 51.34% | 21.60% | Upgrade
|
| Shares Outstanding (Basic) | 2,349 | 2,349 | 2,349 | 2,348 | 2,297 | 1,604 | Upgrade
|
| Shares Outstanding (Diluted) | 2,349 | 2,349 | 2,349 | 2,349 | 2,297 | 1,604 | Upgrade
|
| Shares Change (YoY) | 0.00% | 0.01% | 0.01% | 2.22% | 43.20% | 0.03% | Upgrade
|
| EPS (Basic) | 70.15 | 54.22 | 50.45 | 33.82 | 29.41 | 27.83 | Upgrade
|
| EPS (Diluted) | 70.14 | 54.21 | 50.44 | 33.82 | 29.41 | 27.83 | Upgrade
|
| EPS Growth | 33.70% | 7.47% | 49.15% | 14.98% | 5.70% | 21.57% | Upgrade
|
| Free Cash Flow | 133,504 | 118,404 | 154,103 | 74,909 | 32,500 | 63,347 | Upgrade
|
| Free Cash Flow Per Share | 56.84 | 50.41 | 65.61 | 31.90 | 14.15 | 39.48 | Upgrade
|
| Dividend Per Share | 16.000 | 15.000 | 14.000 | 11.000 | 9.000 | 9.000 | Upgrade
|
| Dividend Growth | 6.67% | 7.14% | 27.27% | 22.22% | - | - | Upgrade
|
| Gross Margin | - | 40.12% | 39.94% | 37.24% | 37.90% | 41.41% | Upgrade
|
| Operating Margin | 13.43% | 10.97% | 11.16% | 8.18% | 8.45% | 10.77% | Upgrade
|
| Profit Margin | 9.50% | 7.77% | 8.21% | 6.07% | 6.77% | 5.72% | Upgrade
|
| Free Cash Flow Margin | 7.70% | 7.22% | 10.68% | 5.72% | 3.26% | 8.11% | Upgrade
|
| EBITDA | 297,644 | 243,529 | 213,335 | 154,156 | 118,262 | 113,630 | Upgrade
|
| EBITDA Margin | - | 14.86% | 14.79% | 11.78% | 11.85% | 14.55% | Upgrade
|
| D&A For EBITDA | 64,798 | 63,693 | 52,275 | 47,116 | 33,889 | 29,521 | Upgrade
|
| EBIT | 232,846 | 179,836 | 161,060 | 107,040 | 84,373 | 84,109 | Upgrade
|
| EBIT Margin | - | 10.97% | 11.16% | 8.18% | 8.45% | 10.77% | Upgrade
|
| Effective Tax Rate | - | 29.11% | 26.32% | 23.96% | 22.26% | 23.15% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.