RNS Number:3386R
NEC Corporation
27 October 2003




                                                                October 23, 2003

  Consolidated Financial Results for the First Half of the Fiscal Year Ending
                                 March 31, 2004

Consolidated Financial Results
                                                       Six months ended        Six months ended            Increase
                                                     September 30, 2003      September 30, 2002          (Decrease)
                                                     In billions of yen

                                                                      %

Net sales                                                       2,283.0                 2,173.8                     5.0
Operating income                                                   58.0                    26.7                   117.1
Income before income taxes                                         77.7                    20.3                   281.8
Net income                                                         15.4                     1.0                       -
                                                                    Yen                     Yen                     Yen
Net income per share:
  Basic:                                                           9.38                    0.63                    8.75
  Diluted:                                                         8.70                    0.60                    8.10


                                                     As of September 30,     As of September 30,          Increase
                                                                   2003                    2002           (Decrease)
                                                     In billions of yen      In billions of yen                       %

Total assets:                                                   4,140.5                 4,575.3                   (9.5)
Number of Employees:                                            147,004                 149,318                       -



(Notes)

 1. The consolidated financial statements of NEC are prepared in accordance with
    accounting principles generally accepted in the United States, or U.S. GAAP.

 2. Number of consolidated subsidiaries and affiliated companies accounted for by
    the equity method is as follows:
                                                                   As of September 30, 2003    As of September 30, 2002

    Consolidated subsidiaries                                                 196                          181
    Affiliated companies accounted for by the equity method                   17                            11


 3. 16 subsidiaries were newly consolidated and 3 subsidiaries were excluded, and
    no affiliated companies were newly accounted or excluded by the equity
    method during the six months ended September 30, 2003.



--------------------------------------------------------------------------------

                              I. Management Policy



1. Fundamental Management Policy

NEC is currently facing tumultuous changes in its markets. The global economy is
weak and Japan is experiencing continuing deflation, which was partly triggered
by the emergence of China as the world's "manufacturing center." At the same
time, there is growing demand for solutions that will help corporations persist
in this challenging business climate. Adoption of IP (Internet Protocol) and
broadband networks is rapidly advancing, and servers and personal computers
("PCs") are becoming more sophisticated. NEC intends to leverage these
technologies in order to enhance corporate value, and expand its solutions
businesses based on communications technologies, and Integrated IT/Network
Solutions that solve our customers' issues by combining both information and
network technologies.



2. Fundamental Policy on Distribution of Profits

In addition to moving forward with the restructuring of its businesses, NEC
needs to adopt a flexible policy in order to better respond to the rapidly
changing business environment. In light of these business requirements, NEC
takes the following factors into account in determining its cash dividends,
among other factors: the profits earned in each fiscal period, the profitability
outlook for the following fiscal periods, the dividend payout ratio, and the
demand for internal funds such as funds for capital expenditure.

Payment of dividends for this interim period was undetermined until today. NEC
declared interim dividends of 3 yen per common share for the six months ended
September 30, 2003, and plans to pay year-end dividends of 3 yen per common
share for the fiscal year ending March 31, 2004.



3. The Company's Principles and Policies on Reducing the Number of Shares in a
Unit of Stock

Reducing the number of shares in a unit of stock is recognized as an effective
way to increase the number of individual investors and enhance stock liquidity,
but it entails substantial expense. NEC will continue studying the possibility
of reducing the number of shares in a unit of stock, taking into account, among
other issues, the stock price levels, the number of shareholders, the
shareholder composition, cost effectiveness, and NEC's financial condition.



4. Mid- to Long-Term Business Strategy

During the previous year, recognizing the differences in customers in each
business domain and what is required to survive competition, NEC divided its
business domains into two main areas; 'Integrated IT/Network Solutions' and
'Semiconductor Solutions'.

On April 1, 2003, NEC shifted from an in-house company system to a business line
system based on nine business lines to encourage open and flat operations. The
Domestic Sales line is responsible for the provision of Integrated IT/Network
Solutions, which are expected to be a rapidly growing market. NEC assigned
executive directors to establish a structure for the Integrated IT/Network
Solutions business and to strengthen software and hardware development in the
integrated areas.

NEC's semiconductor business, NEC Electronics Corporation, was separated from
NEC through a corporate separation, and listed on the Tokyo Stock Exchange on
July 24, 2003. NEC Electronics Corporation aims to enhance its corporate value
as a specialized semiconductor solutions provider, and to create a financial
base rivaling that of its international competitors. NEC Electronics Corporation
pursues synergies in the areas of business and technology as a strategic partner
of NEC.



5. Growth Strategy

NEC is currently grappling with the challenge to increase its shareholder
equity. To increase shareholder equity, it is imperative for NEC to increase
operating income, which is the profit obtained from ordinary business
activities. Therefore, NEC intends to improve its business structure and to
carry forward with its new growth strategy, and to implement management reforms
to realize these objectives.

First, as a measure to improve the business structure, NEC continues to enhance
innovations in production and supply-chain-management, and to improve its
profitability and financial condition through further reductions in materials
costs and reduction of assets. Through these measures, NEC intends to establish
a healthy business from which profits can be obtained even under deflationary
economic conditions in order to improve its financial results.

Next, the new emphasis on strategy for growth is based on two main concepts, the
first of which is providing services that integrate the IT solution and network
solution. Overlapping fields between IT and network have appeared due to the
increasingly sophisticated use of information systems and diversification of
communications services. NEC intends to generate new demand, taking advantage of
its strength in both of these fields. Furthermore, NEC also aims to offer total
solutions by building network infrastructures, and developing and operating
business application software as well as providing hardware and software.

The second concept is global business expansion. In order to achieve this, NEC
is strengthening its IT Solutions business in four global regions (Europe, China
/Taiwan, Asia/Pacific, and North America), and implementing a cross-cutting
business management in each region. Another key driver of global expansion is
mobile terminals that are part of NEC's Network Solutions business. Based on a
solid domestic operating base, NEC will actively introduce its products in
overseas markets, focusing particularly in Europe and China.

NEC intends to undertake management reforms to realize the foregoing concepts of
strategy for growth. Through a new management structure based on its business
lines, NEC aims to achieve open and flat operations that concentrate on the
market and customers, making it possible to satisfy the increasing market
demands that follow the development of fusion of IT and network technologies.
NEC's overall aim is to create a corporate climate where the guiding principles
are 'market and customer oriented', and where customer satisfaction is the
byword in all activities.

Through these measures, NEC will seek to achieve a status as a global excellent
company.



6. Basic Policy and Implementation Status of Plan Regarding Corporate Governance

NEC believes that strong corporate governance is vital in maximizing its
corporate value, which embodies the company's value for its shareholders,
customers, and employees. Recognizing this, NEC aims to strengthen its corporate
governance, in accordance with the following three principles:

(i) Transparency and integrity of management.

(ii)Clear accountability.

(iii)Timely and fair disclosure.



Corporate Governance Structure

To achieve fast decision-making and clearly delineate business responsibilities,
NEC established a corporate officer system in April 2000. In accordance with
this system, NEC has adjusted its personnel numbers and the structure of its
Board of Directors.



 Board of Directors

The Board of Directors includes 3 outside members and consists of a total of 15
members as of September 30, 2003. In order to strengthen its monitoring function
NEC plans to increase the number of outside members to one third of the total.





In principle, the Board of Directors holds ordinary meetings once a month. The
Board also holds extraordinary meetings when urgent decisions are required. It
deliberates and decides on matters concerning corporate management plans as well
as NEC's important organizational structure, personnel affairs, investments,
business reforms and restructurings and the terms of significant contracts.
Issues of particular importance are discussed prior to board meetings by the
Executive Committee, which consists of 15 directors and 5 corporate officers as
of September 30, 2003.

To supplement the supervisory functions of the Board of Directors, NEC
established the Management Advisory Committee and the Compensation Committee.


Management Advisory Committee

        The Management Advisory Committee discusses a wide range of management
        issues from objective and independent perspectives. As of September 30,
        2003, the committee consists of 12 members, 5 of whom are prominent
        individuals outside the NEC group.

        The committee holds meetings 4 times a year to discuss important
        management issues such as the NEC group's medium-term management
        strategy.



        Compensation Committee

        The Compensation Committee is a consultative body to the Board of
        Directors, which from an objective standpoint, regularly reviews the
        executive remuneration system and deliberates on the appropriate level
        of compensation for directors and corporate officers. As of September
        30, 2003 the committee consists of 5 members, 2 of whom are from outside
        the NEC group. This committee holds meetings twice a year.



 Corporate Auditors and Board of Corporate Auditors

Corporate auditors are elected at the ordinary general meeting of shareholders
and act independently of directors. Their responsibility is to monitor the
actions of the directors to confirm that they comply with applicable laws and
regulations. NEC has 2 full-time auditors and 2 auditors from outside the NEC
group as of September 30, 2003. In principle, the Board of Auditors meets once a
month.

Each corporate auditor carries out audits through methods that include attending
important corporate meetings, requesting business reports from directors, and
investigating subsidiaries. Corporate auditors also request additional reporting
as needed from the corporate internal auditing sections and the independent
auditors.


Corporate Auditing Bureau

        The Corporate Auditing Bureau carries out internal audits related to
        accounts and compliance in close cooperation with corporate auditors and
        independent auditors.





                   II. Business Results & Financial Condition



1. Business Results


     Overview of the first half of the fiscal year ending March 31, 2004, and
    outlook for the full fiscal year ending March 31, 2004


Since hitting bottom at the outbreak of the war on Iraq, the stock market in
Japan has been making gradual improvement, and business confidence has returned
somewhat during the current interim period. However, as price competition
continued to intensify in the hardware sector and prices continued to drop in
the software services sector as well, business condition of NEC remained severe.

In this business environment, NEC achieved consolidated net sales of 2,283.0
billion yen for the first half of the fiscal year ending March 31, 2004 as a
result of increased earnings from mobile handsets etc., an increase of 5% as
compared with the corresponding period of the previous fiscal year. In addition
to increased sales, the promotion of structural reforms and cost reductions
helped NEC achieve operating income of 58.0 billion yen (an increase of 31.3
billion yen as compared with the corresponding period of the previous fiscal
year). NEC recorded an interim net income before income taxes of 77.7 billion
yen (an increase of 57.4 billion yen as compared with the corresponding period
of the previous fiscal year). The main reason for such an increase in interim
net income before income taxes was that NEC recorded a considerable amount of
gain from stock issuances as a result of the listings of NEC Electronics
Corporation and NEC System Technologies, Ltd. Interim net income for the six
months ended September 30, 2003 was 15.4 billion yen, an increase of 14.4
billion yen as compared with the corresponding period of the previous fiscal
year.

For the full fiscal year ending March 31, 2004, the mobile communications
business is expected to expand even further. Although systems integration ("SI")
services and network infrastructure remain under difficult business conditions,
both are anticipated to grow steadily, and net sales are expected to exceed the
forecast for the full fiscal year announced in April, 2003. NEC also expects to
achieve its operating income forecast.

Consolidated income before income taxes and consolidated net income are both
expected to exceed the forecast for the fiscal year ending March 31, 2004 that
was announced in April 2003, mainly due to gains recorded from the stock
issuance by NEC Electronics Corporation, a subsidiary of NEC Corporation.

The following table presents our revised financial results forecast for the full
fiscal year ending March 31, 2004:


        Consolidated            Revised forecast on       Comparison with the
                                    October 23, 2003     forecast on April 24,
                                                                         2003
                                 In billions of yen        In billions of yen
  Net Sales                                 4,850.0                     +50.0
  Operating income                            180.0                         -
  Income before income                        160.0                     +40.0
  taxes
  Net income                                   40.0                     +10.0

      Non-consolidated          Revised forecast on       Comparison with the
                                   October 23, 2003      forecast on April 24,
                                                                         2003
                                 In billions of yen        In billions of yen

  Net Sales                                 2,400.0                         -
  Ordinary income                              35.0                         -
  Net income                                   25.0                     +10.0






     Results by business segments (including inter-segment transactions and
    profit/loss figures)


Sales and segment profits of NEC's main segments were as follows (figures in
brackets denote increases or decreases as compared with the corresponding period
of the previous fiscal year):



IT Solutions Business

Sales: 949.4 billion yen (+- 0%)

Segment profit: 33.9 billion yen (+ 4.0 billion yen)

Sales of IT Solutions business for the first half of the fiscal year ending
March 31, 2004 amounted to 949.4 billion yen. Although the domestic environment
of IT investments remained severe, NEC was able to maintain sales on a level
almost equivalent to that of the corresponding period in the previous fiscal
year.

Sales for the main product areas were as follows: In the area of SI services,
sales were 326.1 billion yen, an increase of 3% as compared with the
corresponding period of the previous fiscal year. This was mainly due to steady
growth in the sales of SI services to the private sector, as well as steady
demand in the public sector. In the area of software, sales decreased by 16% to
41.6 billion yen due to the fact that large shipments were secured during the
corresponding period of the previous fiscal year. In the area of computer
platforms, despite the lack of large shipments as compared with the
corresponding period of the previous fiscal year, sales increased by 3% to 233.8
billion yen as compared with the corresponding period of the previous fiscal
year mainly due to the growth in sales of optical disk drives. In the area of
personal solutions business, the steady growth in domestic shipments of personal
computers in the three months ended September 30, 2003 failed to compensate for
the decreases in the three months ended June 30, 2003, resulting in a decrease
of 3% to 347.9 billion yen as compared with the corresponding period of the
previous fiscal year.

Segment profit of the IT Solutions business was 33.9 billion yen, an increase of
4.0 billion yen as compared with the corresponding period of the previous fiscal
year. The main contributing factor was the significant improvement in the
profitability of the personal solutions business, mainly in personal computers,
resulting from the cost reductions achieved through centralized purchasing and
the standardization of parts, as well as reduced fixed expenses achieved through
restructuring initiatives.



Network Solutions Business

Sales: 852.5 billion yen (+ 21%)

Segment profit: 25.0 billion yen (+ 12.8 billion yen)

Sales of the Network Solutions business were 852.5 billion yen for the first
half of the fiscal year ending March 31, 2004, an increase of 21% as compared
with the corresponding period of the previous fiscal year. The increase was
mainly due to the significant growth in shipments of mobile handsets in both
overseas and domestic markets.

Sales for main product areas were as follows: In the area of broadband, new
business opportunities emerged with the rapid spreading of broadband access in
the domestic market, and demands for new services by corporate customers were
increasing. Nonetheless, shipments for telecommunications carriers in the
overseas market decreased significantly contributing to a 3% decrease of
broadband sales to 221.9 billion yen as compared with the corresponding period
of the previous fiscal year. In the area of mobile communications, although
sales of mobile infrastructure decreased largely from the corresponding period
of the previous year, shipments for mobile handsets with cameras in the domestic
market grew steadily and full-scale shipments to overseas markets were launched
which led to the increase of 36% in sales to 515.6 billion yen, as compared with
the corresponding period of the previous fiscal year. In the area of social
infrastructure, due to the growth of shipments of digital terrestrial
broadcasting systems to customers in Japan, sales increased by 17% to 115.0
billion yen as compared with the corresponding period of the previous fiscal
year.

Segment profit of the Network Solutions business doubled as compared with the
corresponding period of the previous fiscal year, to 25.0 billion yen. This was
mainly due to the improved profitability in the broadband area stemming from the
various measures to reduce fixed expenses and costs that are implemented from
the previous fiscal year.



Electron Devices Business

Sales: 460.9 billion yen (- 3%)

Segment profit: 21.6 billion yen (+ 26.7 billion yen)

Sales of Electron Devices business for the first half of the fiscal year ending
March 31, 2004 decreased by 3% to 460.9 billion yen as compared with the
corresponding period of the previous fiscal year. The decrease reflected the
restructuring of businesses implemented in the previous fiscal year.

Sales in the main product areas were as follows: Sales of semiconductors
increased by 3% to 360.4 billion yen as compared with the corresponding period
of the previous fiscal year, although sales of semiconductors for game consoles
decreased significantly. The sales increase in semiconductors was mainly due to
increased sales of non-DRAM, the core business for NEC in the area of
semiconductors, for mobile handsets and automobiles, as well as resale products.
In the display area, action was taken to shift to high value-added color liquid
crystal displays ("LCDs") used in industrial applications, and efforts were made
to reduce the amount of business in unprofitable general-purpose products for
personal computers. This resulted in a decrease in sales of 25% to 43.0 billion
yen as compared with the corresponding period of the previous fiscal year.
Although the electronic components business grew steadily, sales of electronic
components and others decreased by 16% as compared with the corresponding period
of the previous fiscal year to 57.5 billion yen as a result of the printed
wiring boards business and car electronics business being deconsolidated due to
business reorganization implemented during the previous fiscal year.

Electron Devices business recorded segment profit of 21.6 billion yen for the
first half of the fiscal year ending March 31, 2004. Although Electron Devices
business recorded a loss of 5.0 billion yen in the corresponding period of the
previous fiscal year, sales started realizing profit from the three months ended
March 31, 2003. This was mainly due to increased profit in the semiconductor
area, the core business of the Electron Devices business, reflecting steady
market trends, and the positive effects of structural reforms, in addition to
improved profitability in the LCD business, a loss making business area, and to
the profits made in the electronic components business.



2. Financial Condition

Net cash provided by operating activities for the first half of the fiscal year
ending March 31, 2004 was 107.0 billion yen, an increase of 56.4 billion yen as
compared with the corresponding period of the previous fiscal year. This was a
result of the company's profits in interim net income, and a reduction in
inventories as NEC reduced its materials costs.

Net cash used in investing activities totaled 8.8 billion yen, an improvement of
1.6 billion yen as compared with the corresponding period of the previous fiscal
year. As a result, free cash flows (the total of cash flows from operating
activities and cash flows from investing activities) were cash inflows of 98.2
billion yen, an improvement of 58.0 billion yen as compared with the
corresponding period of the previous fiscal year.

Net cash provided by financing activities was 5.6 billion yen. This money was
brought in through proactively decreasing interest-bearing debts, and proceeds
from the listing of subsidiaries. As a result, cash and cash equivalents
amounted to 448.3 billion yen, an increase of 103.9 billion as compared with the
end of the previous fiscal year that ended March 31, 2003.

The balance of interest-bearing debt amounted to 1,382.8 billion yen, a decrease
of 104.2 billion yen as compared with the end of the previous fiscal year,
mainly due to the fact that free cash flows were improved. Debt equity ratio was
3.54 (an improvement of 0.61 points as compared with the end of the previous
fiscal year).

The balance of interest bearing debt (net), obtained by offsetting the balance
of interest bearing debt with the balance of cash equivalents, amounted to 934.5
billion yen, a decrease of 208.2 billion yen as compared with the end of the
previous fiscal year, and the debt equity ratio was 2.39 (an improvement of 0.80
points as compared with the end of the previous fiscal year).



                                      ***



--------------------------------------------------------------------------------

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                         (In millions of yen, millions of U.S. dollars)

Six months ended September 30          2003 (% of net        2002 (% of net Increase   2003        Fiscal     (% of net
                                (Unaudited)    sales)    (Unaudited) sales) (decrease)(Unaudited)   2003       sales)

Net sales                     JPY 2,283,019   (100.0)JPY2,173,878   (100.0)JPY 109,141     $20,568 JPY4,695,035 (100.0)
Cost of sales                     1,676,519    (73.4)   1,572,488    (72.3)    104,031      15,104  3,453,010    (73.5)
Selling, general and                548,478    (24.1)     574,669    (26.5)   (26,191)       4,941  1,121,136    (23.9)
administrative expenses
Operating income                     58,022     (2.5)      26,721     (1.2)     31,301         523    120,889     (2.6)

Non-operating income                 89,926     (3.9)     100,555     (4.6)   (10,629)         810    153,597     (3.3)
Interest and dividends                6,490                 9,702              (3,212)          58     18,396
Other                                83,436                90,853              (7,417)         752    135,201
Non-operating expenses               70,161     (3.0)     106,900     (4.9)   (36,739)         632    212,990     (4.6)
Interest                             14,131                17,307              (3,176)         127     30,218
Other                                56,030                89,593             (33,563)         505    182,772

Income before income taxes           77,787     (3.4)      20,376     (0.9)     57,411         701     61,496     (1.3)

Provision for income taxes           38,893     (1.7)       8,558     (0.4)     30,335         351     58,714     (1.3)
Minority interest in income of        6,933     (0.3)         931     (0.0)      6,002          62      6,896     (0.1)
consolidated subsidiaries
Equity in losses of affiliated     (16,464)    (-0.7)     (9,850)    (-0.5)    (6,614)       (148)   (20,444)    (-0.4)
companies
Net income (loss)                JPY 15,497     (0.7)   JPY 1,037     (0.0) JPY 14,460       $140(JPY 24,558)    (-0.5)

(Note)
US dollar amounts are translated from yen, for convenience only, at the rate of
US$1 = 111 yen.


--------------------------------------------------------------------------------

CONDENSED CONSOLIDATED BALANCE SHEETS
                                                                         (In millions of yen, millions of U.S. dollars)

                                             September 30, September 30, Increase   March 31,  Increase   September 30,
                                             2003          2002          (decrease) 2003       (decrease) 2003
                                             (Unaudited)   (Unaudited)                                    (Unaudited)

Current assets                               JPY 2,021,940 JPY 2,091,792 (JPY69,852)JPY1,920,042 JPY101,898     $18,216 

Cash and cash equivalents                          448,303       272,859    175,444    344,345    103,958         4,039
Notes and accounts receivable, trade               737,718       675,889     61,829    821,985   (84,267)         6,646
Current portion of investment in leases                  -       244,640  (244,640)          -          -             -
Inventories                                        631,271       636,261    (4,990)    553,820     77,451         5,687
Other current assets                               204,648       262,143   (57,495)    199,892      4,756         1,844
Long-term assets                                 2,118,560     2,483,594  (365,034)  2,183,258   (64,698)        19,086
Long-term receivables, trade                        24,397        30,643    (6,246)     33,073    (8,676)           220
Investments and advances                           436,563       463,154   (26,591)    433,027      3,536         3,933
Investment in leases                                     -       247,442  (247,442)          -          -             -
Property, plant and equipment                      807,821       944,255  (136,434)    838,341   (30,520)         7,278
Other assets                                       849,779       798,100     51,679    878,817   (29,038)         7,655

Total assets                                 JPY 4,140,500 JPY 4,575,386(JPY434,886)JPY4,103,300 JPY37,200      $37,302
                                                                             
Current liabilities                          JPY 1,728,001 JPY 1,917,538(JPY189,537)JPY1,774,224(JPY46,223)     $15,568
                                                                                 
Short-term borrowings and current portion of       457,984       744,496  (286,512)    483,306   (25,322)         4,126
long-term debt
Notes and accounts payable, trade                  856,403       723,743    132,660    875,018   (18,615)         7,715
Other current liabilities                          413,614       449,299   (35,685)    415,900    (2,286)         3,727
Long-term liabilities                            1,663,799     1,877,558  (213,759)  1,737,219   (73,420)        14,989
Long-term debt                                     924,854     1,389,338  (464,484)  1,003,787   (78,933)         8,332
Accrued pension and severance costs                706,083       459,220    246,863    705,551        532         6,361
Other                                               32,862        29,000      3,862     27,881      4,981           296
Minority shareholders' equity in                   259,521       152,465    107,056    135,613    123,908         2,338
consolidated subsidiaries
Preferred securities issued by a subsidiary         98,100        97,500        600     97,800        300           884
Common stock                                       244,726       244,726          -    244,726          -         2,205
Additional paid-in capital                         362,016       361,820        196    361,820        196         3,261
Retained earnings                                   52,102        67,162   (15,060)     41,567     10,535           469
Accumulated other comprehensive income           (265,015)     (140,893)  (124,122)  (286,417)     21,402       (2,387)
(loss)
Treasury stock                                     (2,750)       (2,490)      (260)    (3,252)        502          (25)
Total shareholders' equity                         391,079       530,325  (139,246)    358,444     32,635         3,523

Total liabilities and shareholders' equity   JPY 4,140,500 JPY 4,575,386       (JPY        JPY JPY 37,200       $37,302
                                                                           434,886)  4,103,300



--------------------------------------------------------------------------------

CONDENSED CONSOLIDATED BALANCE SHEETS (SUPPLEMENTARY INFORMATION)
                                                                          (In millions of yen, millions of U.S.dollars)

                                            September 30, September 30, Increase   March 31,   Increase   September 30,
                                            2003          2002          (decrease) 2003        (decrease) 2003
                                            (Unaudited)   (Unaudited)                                     (Unaudited)

Current assets                              JPY 2,021,940 JPY 1,814,462        JPY         JPY        JPY       $18,216
                                                                           207,478   1,920,042    101,898

Cash and cash equivalents                         448,303       248,074    200,229     344,345    103,958         4,039
Notes and accounts receivable, trade              737,718       697,176     40,542     821,985   (84,267)         6,646
Inventories                                       631,271       636,261    (4,990)     553,820     77,451         5,687
Other current assets                              204,648       232,951   (28,303)     199,892      4,756         1,844
Long-term assets                                2,118,560     2,219,261  (100,701)   2,183,258   (64,698)        19,086
Long-term receivables, trade                       24,397        30,643    (6,246)      33,073    (8,676)           220
Investments and advances                          436,563       483,000   (46,437)     433,027      3,536         3,933
Property, plant and equipment                     807,821       916,980  (109,159)     838,341   (30,520)         7,278
Other assets                                      849,779       788,638     61,141     878,817   (29,038)         7,655

Total assets                                JPY 4,140,500 JPY 4,033,723        JPY         JPY JPY 37,200       $37,302
                                                                           106,777   4,103,300

Current liabilities                         JPY 1,728,001 JPY 1,727,636    JPY 365         JPY       (JPY       $15,568
                                                                                     1,774,224    46,223)

Short-term borrowings and current portion         457,984       531,585   (73,601)     483,306   (25,322)         4,126
of long-term debt
Notes and accounts payable, trade                 856,403       763,258     93,145     875,018   (18,615)         7,715
Other current liabilities                         413,614       432,793   (19,179)     415,900    (2,286)         3,727
Long-term liabilities                           1,663,799     1,542,440    121,359   1,737,219   (73,420)        14,989
Long-term debt                                    924,854     1,057,593  (132,739)   1,003,787   (78,933)         8,332
Accrued pension and severance costs               706,083       458,231    247,852     705,551        532         6,361
Other                                              32,862        26,616      6,246      27,881      4,981           296
Minority shareholders' equity in                  259,521       135,822    123,699     135,613    123,908         2,338
consolidated subsidiaries
Preferred securities issued by a subsidiary        98,100        97,500        600      97,800        300           884
Common stock                                      244,726       244,726          -     244,726          -         2,205
Additional paid-in capital                        362,016       361,820        196     361,820        196         3,261
Retained earnings                                  52,102        67,162   (15,060)      41,567     10,535           469
Accumulated other comprehensive income          (265,015)     (140,893)  (124,122)   (286,417)     21,402       (2,387)
(loss)
Treasury stock                                    (2,750)       (2,490)      (260)     (3,252)        502          (25)
Total shareholders' equity                        391,079       530,325  (139,246)     358,444     32,635         3,523

Total liabilities and shareholders' equity  JPY 4,140,500 JPY 4,033,723        JPY         JPY JPY 37,200       $37,302
                                                                           106,777   4,103,300

(Note)
In the condensed consolidated balance sheets on this page, the investment in a
leasing subsidiary is accounted for by the equity method.

--------------------------------------------------------------------------------

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                         (In millions of yen, millions of U.S. dollars)

Six months ended September 30                                         2003        2002 Increase          2003    Fiscal
                                                               (Unaudited) (Unaudited) (Decrease) (Unaudited)      2003
I. Cash flows from operating activities:

Net income                                                      JPY 15,497   JPY 1,037 JPY 14,460        $140      (JPY
                                                                                                                24,558)

Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation                                                        83,003      95,631   (12,628)         748   195,594
Equity in losses of affiliated companies, net of dividends          16,949      11,280      5,669         153    22,006
Decrease in notes and accounts receivable                           88,442     241,638  (153,196)         797   116,340
(Increase) decrease in inventories                                (81,794)      13,004   (94,798)       (737)    79,343
Increase (decrease) in notes and accounts payable                    3,691   (208,548)    212,239          33 (109,387)
Other, net                                                        (18,708)   (103,417)     84,709       (169)  (31,835)
Net cash provided by operating activities                          107,080      50,625     56,455         965   247,503
II. Cash flows from investing activities:
Proceeds from sales of fixed assets                                 27,009      22,569      4,440         243    99,722
Additions to fixed assets                                        (115,442)   (104,116)   (11,326)     (1,040) (210,261)
Proceeds from sales of marketable securities                        21,723      57,746   (36,023)         196    71,919
Purchase of marketable securities                                      (7)     (1,422)      1,415           0   (2,277)
Other, net                                                          57,910      14,773     43,137         522    29,311
Net cash used in investing activities                              (8,807)    (10,450)      1,643        (79)  (11,586)
Free cash flows (I + II)                                            98,273      40,175     58,098         886   235,917
III. Cash flows from financing activities:
Net repayment of bonds and borrowings                            (100,675)   (148,695)     48,020       (907) (272,448)
Proceeds from stock issuances by subsidiaries                      106,419      15,747     90,672         959    17,923
Dividends paid                                                       (920)     (6,359)      5,439         (8)   (7,291)
Other, net                                                             849       (171)      1,020           7     (933)
Net cash provided by (used in) financing activities                  5,673   (139,478)    145,151          51 (262,749)
Effect of exchange rate changes on cash and cash equivalents            12     (5,610)      5,622         (0)   (6,595)
Net increase (decrease) in cash and cash equivalents               103,958   (104,913)    208,871         937  (33,427)
Cash and cash equivalents at beginning of period                   344,345     377,772   (33,427)       3,102   377,772

Cash and cash equivalents at end of period                     JPY 448,303 JPY 272,859        JPY      $4,039       JPY
                                                                                          175,444               344,345



--------------------------------------------------------------------------------

SEGMENT INFORMATION

1.Business Segment Information

(1) Net Sales (Including internal sales to other segments)
                                                                         (In millions of yen, millions of U.S. dollars)

Six months ended          2003            (% of       %       2002         (% of       2003        Fiscal 2003 (% of
September 30              (Unaudited)     total)     change  (Unaudited)  total)      (Unaudited)             total)

IT Solutions business      JPY 949,485      (41.6)     0.0  JPY 949,693      (43.7)      $8,554         JPY      (44.4)
                                                                                                  2,082,624

Network Solutions              852,571      (37.3)   +20.9      705,018      (32.4)       7,681   1,576,333      (33.6)
business

Electron Devices business      460,920      (20.2)    -3.4      476,921      (21.9)       4,152     936,719      (20.0)
Others                         313,526      (13.7)    +3.1      304,172      (14.0)       2,825     661,694      (14.0)
Eliminations                 (293,483)     (-12.8)       -    (270,953)     (-12.4)     (2,644)   (579,867)     (-12.4)
Electronics business         2,283,019     (100.0)    +5.5    2,164,851      (99.6)      20,568   4,677,503      (99.6)
total
Leasing business                     -           -       -       19,627       (0.9)           -      38,222       (0.8)
Eliminations                         -           -       -     (10,600)      (-0.5)           -    (20,690)      (-0.4)

Consolidated total                 JPY     (100.0)    +5.0          JPY     (100.0)     $20,568         JPY     (100.0)
                             2,283,019                        2,173,878                           4,695,035


(2) Segment Profit or Loss
                                                                         (In millions of yen, millions of U.S. dollars)

Six months ended       2003        (% of profit Increase   2002        (% of profit     2003      Fiscal 2003 (% of
September 30           (Unaudited) on sales)    (decrease) (Unaudited) on sales)       (Unaudited)             profit on
                                                                                                               sales)

IT Solutions business   JPY 33,992        (3.6)  JPY 4,089  JPY 29,903        (3.1)        $306 JPY 105,815       (5.1)
Network Solutions           25,002        (2.9)     12,826      12,176        (1.7)         225      34,284       (2.2)
business
Electron Devices            21,645        (4.7)     26,704     (5,059)       (-1.1)         195     (2,282)      (-0.2)
business
Others                         308        (0.1)    (3,134)       3,442        (1.1)           3      14,838       (2.2)
Eliminations               (3,432)            -    (4,645)       1,213            -        (31)         156           -
Unallocated corporate     (19,493)            -    (1,787)    (17,706)            -       (175)    (38,486)           -
expenses*
Electronics business        58,022        (2.5)     34,053      23,969        (1.1)         523     114,325       (2.4)
total
Leasing business                 -            -    (3,941)       3,941       (20.1)           -       8,154      (21.3)
Eliminations                     -            -      1,189     (1,189)            -           -     (1,590)           -
                            58,022        (2.5)     31,301      26,721        (1.2)         523 JPY 120,889       (2.6)
Other income                89,926                (10,629)     100,555                      810     153,597
Other expenses            (70,161)                  36,739   (106,900)                    (632)   (212,990)
Consolidated income     JPY 77,787              JPY 57,411  JPY 20,376                     $701  JPY 61,496
before income taxes

(Notes)

* Corporate expenses include general corporate expenses and research and
development expenses at NEC Corporation which are not allocated to any business
segment.


(3) Net Sales to External Customers (Unaudited)
                                                                         (In billions of yen, millions of U.S. dollars)
Six months ended September 30                             2003              2002                 % change          2003

IT Solutions business                                  JPY 855.6            JPY 865.8              -1.2          $7,709
  Domestic                                                 707.4                749.3              -5.6           6,374
  Overseas                                                 148.1                116.4             +27.2           1,335
Network Solutions business                                 809.1                653.3             +23.8           7,290
  Domestic                                                 627.2                472.3             +32.8           5,651
  Overseas                                                 181.8                181.0              +0.5           1,639
Electron Devices business                                  400.5                434.9              -7.9           3,608
  Domestic                                                 231.0                276.8             -16.5           2,081
  Overseas                                                 169.4                158.1              +7.2           1,527
Others                                                     217.6                203.3              +7.0           1,961
  Domestic                                                 160.0                161.3              -0.8           1,442
  Overseas                                                  57.5                 41.9             +37.1             519
Electronics business total                               2,283.0              2,157.5              +5.8          20,568
  Domestic                                               1,725.8              1,659.8              +4.0          15,548
  Overseas                                                 557.1                497.6             +12.0           5,020
Leasing business                                               -                 16.3                 -               -
  Domestic                                                     -                 16.3                 -               -
  Overseas                                                     -                    -                 -               -
Consolidated total                                   JPY 2,283.0          JPY 2,173.8              +5.0         $20,568
  Domestic                                               1,725.8              1,676.2              +3.0          15,548
  Overseas                                                 557.1                497.6             +12.0           5,020


(4) Net Sales by Products and Services (Including internal sales to other
segments) (Unaudited)
                                                                         (In billions of yen, millions of U.S. dollars)
Six months ended September 30                             2003             2002                % change           2003

IT Solutions business                                   JPY 949.4           JPY 949.6                0.0         $8,554
  SI / Services                                             326.1               316.3               +3.1          2,938
  Software                                                   41.6                49.3              -15.6            375
  Computers / Platforms                                     233.8               226.9               +3.0          2,106
  Personal Solutions                                        347.9               357.1               -2.6          3,135
Network Solutions Business                              JPY 852.5           JPY 705.0              +20.9         $7,681
  Broadband                                                 221.9               227.7               -2.5          1,999
  Mobile                                                    515.6               378.7              +36.1          4,645
  Social Infrastructure                                     115.0                98.6              +16.6          1,037
Electron Devices business                               JPY 460.9           JPY 476.9               -3.4         $4,152
  Semiconductors                                            360.4               350.7               +2.8          3,247
  Displays                                                   43.0                57.5              -25.2            387
  Electronic Components                                      57.5                68.7              -16.3            518


2. Geographic Segment Information

(1) Net Sales
                                                                         (In millions of yen, millions of U.S. dollars)
Six months ended         2003             (% of     %      2002            (% of      2003        Fiscal 2003   (% of 
September 30             (Unaudited)      total)   change (Unaudited)     total)     (Unaudited)               total)

Location

Japan                    JPY 1,808,049     (79.2)  (1.4) JPY 1,783,192     (82.0)       $16,289         JPY      (82.6)
                                                                                                  3,879,454

Overseas                       474,970     (20.8) (21.6)       390,686     (18.0)         4,279     815,581      (17.4)

Consolidated             JPY 2,283,019    (100.0)  (5.0) JPY 2,173,878    (100.0)       $20,568         JPY     (100.0)
                                                                                                  4,695,035


(2) Geographic Profit or Loss

Six months ended       2003        (% of profit Increase   2002          (% of profit   2003      Fiscal 2003 (% of
September 30           (Unaudited) on sales)    (decrease) (Unaudited)   on sales)    (Unaudited)             profit on
                                                                                                              sales)
Location

Japan                   JPY 55,193        (3.1) JPY 28,919  JPY 26,274        (1.5)        $497 JPY 118,277       (3.0)

Overseas                     2,829        (0.6)      2,382         447        (0.1)          26       2,612       (0.3)

                            58,022        (2.5)     31,301      26,721        (1.2)         523     120,889       (2.6)

Other income                89,926                (10,629)     100,555                      810     153,597

Other expenses            (70,161)                  36,739   (106,900)                    (632)   (212,990)

Consolidated income     JPY 77,787              JPY 57,411  JPY 20,376                     $701  JPY 61,496
before income taxes


3. Sales by Market (Unaudited)

Six months ended September 30         2003           % change            2002             2003           Fiscal 2003

Market

Japan                              JPY 1,725,879      (3.0)          JPY 1,676,266      $15,548           JPY 3,644,673

Overseas                                 557,140     (12.0)                497,612        5,020               1,050,362

Consolidated                       JPY 2,283,019      (5.0)          JPY 2,173,878      $20,568           JPY 4,695,035


--------------------------------------------------------------------------------

FINANCIAL INSTRUMENTS

(1) Fair value of derivative financial instruments
Contract or notional principal amounts, carrying amounts and estimated fair
value are summarized as follows:
                                                                                                   (In millions of yen)

                     September 30, 2003 (Unaudited)   September 30, 2002 (Unaudited)   March 31, 2003
Derivatives:         Contract or   Carrying Estimated Contract or   Carrying Estimated Contract or   Carrying Estimated
                     notional      amounts  fair      notional      amounts  fair      notional      amounts  fair
                     amounts                value     amounts                value     amounts                value

Forward exchange      (JPY 26,144)     (JPY      (JPY  (JPY 20,305)  JPY 377   JPY 377    JPY 21,902     (JPY (JPY 458)
contracts:*                          1,821)    1,821)                                                    458)

Interest rate and          442,641 (10,696)  (10,696)     1,007,794 (15,000)  (15,000)       405,414 (10,479)  (10,479)
currency swap
agreements

Option contracts
  Written                    2,225     (95)      (95)             -        -         -             -        -         -
  Purchased                  8,251      511       511             -        -         -             -        -         -

*Contract or notional amounts of forward exchange contracts are net amount of
"sale" minus "purchase".


March 31, 2003

Purchase of foreign currency (the equivalent of yen)                    45,571
Sale of foreign currency (the equivalent of yen)                        67,473
September 30, 2002
Purchase of foreign currency (the equivalent of yen)                    95,104
Sale of foreign currency (the equivalent of yen)                        74,799
September 30, 2003
Purchase of foreign currency (the equivalent of yen)                    93,271
Sale of foreign currency (the equivalent of yen)                        67,127


(2) Marketable securities

The cost, fair value and net unrealized holding gains/losses for marketable
securities by major security type are summarized as follows:
                                                                                                   (In millions of yen)
                                            September 30, 2003       September 30, 2002           March 31, 2003
                                            (Unaudited)              (Unaudited)
Available-for-sale:

  Equity securities

    Cost                                       JPY 101,712                  JPY 139,272           JPY 111,192
    Fair value                                     136,951                      162,043               111,983
    Net unrealized holding gains                     35,239                       22,771                   791

  Debt securities

    Cost                                                       3,071                        4,060                 4,231
    Fair value                                                 3,070                        3,938                 4,110
    Net unrealized holding losses                                (1)                        (122)                 (121)


(3) Investments in affiliated companies accounted for by the equity method

The carrying amount and market value of stocks of affiliated companies accounted
for by the equity method which have quoted market values are summarized as
follows:
                                                 (In millions of yen, millions of U.S. dollars)

                               September 30, 2003       September 30, 2002           March 31, 2003
                                  (Unaudited)              (Unaudited)

Carrying amount                  JPY 97,255                  JPY 101,945             JPY 97,123

Market value                        123,978                       97,499                 87,661

                                     26,723                      (4,446)                (9,462)


-------------------------------------------------------------------------------

LEASING ARRANGEMENTS

(1). Leasing of computer equipment

For NEC's leasing business for computer and others, future minimum lease
payments from non-cancelable leases under operating leases at September 30, 2002
and 2003 and March 31, 2003 are as follows:
                                                                                                   (In millions of yen)

                              September 30, 2003            September 30, 2002            March 31, 2003
                              (Unaudited)                   (Unaudited)

Within one year                  2,522                         5,918                         4,093

Over one year                      120                           110                           199


(2). Lease of facilities and equipment for internal use
NEC leases certain facilities and equipment for its own use. Future minimum
rental payments under non-cancelable operating leases at September 30, 2002 and
2003 and March 31, 2003 are as follows:
                                                                                                   (In millions of yen)
                              September 30, 2003            September 30, 2002            March 31, 2003
                              (Unaudited)                   (Unaudited)

Within one year                 38,413                        37,965                        40,875

Over one year                  113,812                        83,596                       124,689

--------------------------------------------------------------------------------


NET INCOME (LOSS) PER SHARE
A reconciliation of the numerators and the denominators of the basic and diluted
per share computations for net income (loss) is as follows:
                                                                                                   (In millions of yen)

Six months ended September 30                                               2003              2002         Fiscal 2003

Net income (loss) available to common shareholders                      JPY 15,497         JPY 1,037       (JPY 24,558)

Effect of dilutive securities                                                  284                17                  -

Diluted net income (loss)                                               JPY 15,781         JPY 1,054       (JPY 24,558)

                                                                                                    (Number of shares)

Six months ended September 30                                            2003              2002            Fiscal 2003

Weighted-average number of shares of common stock outstanding        1,652,731,358     1,653,895,061     1,653,389,121
for the period

Effect of dilutive securities                                          160,195,458        88,985,258             -@@@@

Weighted-average number of shares of diluted common stock            1,812,926,816     1,742,880,319     1,653,389,121
outstanding for the period

Net Income (Loss) Per Share:
                                                                                                               (In yen)
Six months ended September 30                                              2003              2002          Fiscal 2003

Basic                                                                     JPY 9.38          JPY 0.63        (JPY 14.85)

Diluted                                                                       8.70              0.60            (14.85)

Securities that could potentially dilute basic EPS in the future that were not
included in the fully diluted computation because they would have been
antidilutive were as follows:
                                                                                                     (Number of shares)
Six months ended September 30                                    2003              2002               Fiscal 2003

Convertible debt                                              60,372,918        131,577,282       220,562,540

Stock options                                                    853,000            966,000           966,000


--------------------------------------------------------------------------------


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
                                                                        (In millions of yen, millions of U.S. dollars)
Three months ended September 30                     2003        (% of net     2002        (% of net   Increase     2003
                                                                sales)                    sales)      (decrease)

Net sales                                               JPY       (100.0)         JPY       (100.0) JPY 99,637 $11,282
                                                  1,252,276                 1,152,639

Cost of sales                                       920,646        (73.5)     815,324        (70.7)    105,322   8,294

Selling, general and administrative expenses        285,644        (22.8)     303,509        (26.4)   (17,865)   2,574

Operating income                                     45,986         (3.7)      33,806         (2.9)     12,180     414

Non-operating income                                 71,896         (5.7)      32,469         (2.8)     39,427     648

Interest and dividends                                2,846                     5,527                  (2,681)      26

Other                                                69,050                    26,942                   42,108     622

Non-operating expenses                               49,989         (4.0)      65,777         (5.7)   (15,788)     450

Interest                                              6,356                     8,098                  (1,742)      57

Other                                                43,633                    57,679                 (14,046)     393

Income before income taxes                           67,893         (5.4)         498         (0.0)     67,395     612

Provision for income taxes                           33,946         (2.7)         221         (0.0)     33,725     306

Minority interest in income of consolidated           6,655         (0.5)       1,670         (0.1)      4,985      60
subsidiaries

Equity in losses of affiliated companies           (12,495)        (-1.0)     (4,801)        (-0.4)    (7,694)   (113)

Net income (loss)                                JPY 14,797         (1.2) (JPY 6,194)        (-0.5) JPY 20,991    $133

--------------------------------------------------------------------------------

SEGMENT INFORMATION
Business Segment Information

(1) Net Sales (Including internal sales to other segments)
                                                                         (In millions of yen, millions of U.S. dollars)

Three months ended September 30 2003           (% of total) % change 2002                     (% of total)        2003

IT Solutions business              JPY 547,912       (43.8)     +8.5        JPY 504,800              (43.8)      $4,936

Network Solutions business             463,937       (37.0)    +23.8            374,840              (32.5)       4,180

Electron Devices business              236,154       (18.9)     -4.6            247,584              (21.5)       2,128

Others                                 182,859       (14.6)     +5.7            172,967              (15.0)       1,647

Eliminations                         (178,586)      (-14.3)        -          (152,120)             (-13.2)     (1,609)

Electronics business total           1,252,276      (100.0)     +9.1          1,148,071              (99.6)      11,282

Leasing business                             -            -        -              9,435               (0.8)           -

Eliminations                                 -            -        -            (4,867)              (-0.4)           -

Consolidated total               JPY 1,252,276      (100.0)     +8.6      JPY 1,152,639             (100.0)     $11,282


(2) Segment Profit or Loss
                                                                         (In millions of yen, millions of U.S. dollars)

Three months ended September 30            2003       (% of profit on     Increase       2002   (% of profit on    2003
                                                            sales)       (decrease)                       sales)

IT Solutions business                        JPY              (5.2)        JPY 1,939       JPY              (5.3)  $256
                                          28,456                                        26,517

Network Solutions business                14,372              (3.1)            7,513     6,859              (1.8)   129

Electron Devices business                 11,113              (4.7)           12,924   (1,811)             (-0.7)   100

Others                                     5,382              (2.9)          (2,829)     8,211              (4.7)    48

Eliminations                               (758)                  -          (4,768)     4,010                  -   (6)

Unallocated corporate expenses*         (12,579)                  -          (1,345)  (11,234)                  - (113)

Electronics business total                45,986              (3.7)           13,434    32,552              (2.8)   414

Leasing business                               -                  -          (1,698)     1,698             (18.0)     -

Eliminations                                   -                  -              444     (444)                  -     -

                                          45,986              (3.7)           12,180    33,806              (2.9)   414

Other income                              71,896                              39,427    32,469                      648

Other expenses                          (49,989)                              15,788  (65,777)                    (450)

Consolidated income (loss) before            JPY                          JPY 67,395   JPY 498                     $612
income taxes                              67,893

(Notes)

* Corporate expenses include general corporate expenses and research and
development expenses at NEC Corporation which are not allocated to any business
segment.


(3) Net Sales to External Customers (Unaudited)
                                                                         (In billions of yen, millions of U.S. dollars)
Three months ended September 30                           2003              2002                % change          2003

IT Solutions business                                   JPY 482.8           JPY 457.5              +5.5          $4,350

  Domestic                                                  394.4               393.7              +0.2           3,554

  Overseas                                                   88.3                63.7             +38.6             796

Network Solutions business                                  434.6               345.7             +25.7           3,916

  Domestic                                                  349.4               246.8             +41.6           3,148

  Overseas                                                   85.1                98.8             -13.9             768

Electron Devices business                                   207.6               226.5              -8.3           1,871

  Domestic                                                  117.9               147.6             -20.1           1,063

  Overseas                                                   89.7                78.8             +13.8             808

Others                                                      127.0               114.6             +10.8           1,145

  Domestic                                                   94.3                92.3              +2.2             850

  Overseas                                                   32.7                22.2             +46.8             295

Electronics business total                                1,252.2             1,144.4              +9.4          11,282

  Domestic                                                  956.2               880.6              +8.6           8,615

  Overseas                                                  296.0               263.7             +12.2           2,667

Leasing business                                                -                 8.1                 -               -

  Domestic                                                      -                 8.1                 -               -

  Overseas                                                      -                   -                 -               -

Consolidated total                                    JPY 1,252.2         JPY 1,152.6              +8.6         $11,282

  Domestic                                                  956.2               888.8              +7.6           8,615

  Overseas                                                  296.0               263.7             +12.2           2,667

(4) Net Sales by Products and Services (Including internal sales to other
segments) (Unaudited)
                                                                         (In billions of yen, millions of U.S. dollars)

Three months ended September 30                             2003             2002               % change           2003

IT Solutions business                                     JPY 547.9          JPY 504.8               +8.5        $4,936

  SI / Services                                               194.5              191.7               +1.5         1,752

  Software                                                     25.6               31.3              -18.2           231

  Computers / Platforms                                       147.0              114.7              +28.2         1,324

  Personal Solutions                                          180.8              167.1               +8.2         1,629

Network Solutions business                                JPY 463.9          JPY 374.8              +23.8        $4,180

  Broadband                                                   133.2              124.2               +7.2         1,200

  Mobile                                                      266.4              193.7              +37.5         2,400

  Social Infrastructure                                        64.3               57.0              +12.8           580

Electron Devices business                                 JPY 236.1          JPY 247.5               -4.6        $2,128

  Semiconductors                                              182.4              184.1               -0.9         1,644

  Displays                                                     23.2               28.4              -18.3           209

  Electronic Components                                        30.5               35.1              -13.1           275

--------------------------------------------------------------------------------


(Note 1) According to the introduction of the new business line system in April
2003, NEC revised the classification of the product area in each business
segment. Sales by product areas in each business segment of the six months ended
September 30, 2002 have been reclassified and displayed to conform to those of
the six months ended September 30, 2003.

Operating income set forth above is a measure commonly used by companies
reporting in accordance with accounting principles generally accepted in Japan.
Management believes this measure is useful to investors in comparing NEC's
results of operations to other Japanese companies. This measure, however, should
not be construed as an alternative to "income before income taxes" or "net
income" as determined in accordance with U.S. GAAP. Please refer to the
condensed consolidated statement of operations for the calculation of the
operating income.


CAUTIONARY STATEMENTS:

The statements in this material with respect to the plans, strategies and
forecasts of NEC Corporation and its consolidated subsidiaries (collectively
"NEC") are forward-looking statements involving risks and uncertainties.
Moreover, the management targets included in this material are not projections,
and do not represent management's current estimates of future performance.
Rather, they represent targets that management will strive to achieve through
the successful implementation of NEC's business strategies.

NEC cautions you in advance that actual results could differ materially from
such forward-looking statements due to several factors. The important factors
that could cause actual results to differ materially from such statements
include, but are not limited to, general economic conditions in NEC's markets,
which are primarily Japan, North America, Asia and Europe; fluctuating demand
for, and competitive pricing pressure on, NEC's products and services in the
marketplace; NEC's ability to continue to win acceptance of its products and
services in these highly competitive markets; NEC's ability to expand into
foreign markets such as China; regulatory change and uncertainty and potential
legal liability relating to NEC's businesses and operations; and movements in
currency exchange rates, particularly the rate between the yen and the U.S.
dollar. Among other factors, a worsening of the world economy resulting from the
downturn in the IT and telecommunications industries, a worsening of financial
conditions in the world markets, and a deterioration in the domestic and
overseas stock markets, would cause actual results to differ from the
forward-looking statements, including management's targets.

You should keep in mind that any forward-looking statement made by NEC speaks
only as of the date on which NEC makes it. New risks and uncertainties come up
from time to time, and it is impossible for NEC to predict these events or how
they may affect NEC. In light of these risks and uncertainties, you should keep
in mind that any forward-looking statement might not occur. Therefore, you
should not place undue reliance on any forward-looking statements. Finally, NEC
cautions you that the statements made in this material are not an offer of
securities for sale. The securities may not be offered or sold in any
jurisdiction in which registration is required absent registration or an
exemption from registration under the applicable securities laws. For example,
any public offering of securities to be made in the United States must be
registered under the U.S. Securities Act of 1933 and made by means of an English
language prospectus that contains detailed information about NEC and management,
as well as NEC's financial statements.

In cases where the information contained in this material falls within the
definition of "Material Information" under Paragraph 2 of Article 166 of the
Securities and Exchange Law of Japan, if you (and directors or employees of your
company if the content of this material comes to their knowledge in connection
with their duty) read this material before the time of "Publication" (which is
defined under the Securities and Exchange Law of Japan and its Enforcement
Ordinance as twelve hours after its release; i.e., approximately 3:30 AM on
October 24, 2003 (JST)), you (and directors or employees of your company if the
content of this material comes to their knowledge in connection with their
duties) may be prohibited from purchasing, selling, or making other transactions
of shares of stock or other securities of NEC before the time of Publication.

                                      ***

--------------------------------------------------------------------------------

Contact: Diane Foley
Corporate Communications Division
NEC Corporation
+81-3-3798-6511


                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

IR UBOURONRRUAA