Dentsu Group Inc
DUS:DEN

Watchlist Manager
Dentsu Group Inc Logo
Dentsu Group Inc
DUS:DEN
Watchlist
Price: 18.7 EUR -1.58% Market Closed
Market Cap: 4.9B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+17%
5Y
+43%
10Y
+81%
Operating Income
+
3Y
+18%
5Y
+2 501%
10Y
+20%
Net Income
+
3Y
-
5Y
-239%
10Y
-

Earnings Waterfall
Dentsu Group Inc

Revenue
1.4T JPY
Cost of Revenue
-212.2B JPY
Gross Profit
1.2T JPY
Operating Expenses
-1T JPY
Operating Income
162.7B JPY
Other Expenses
-417.9B JPY
Net Income
-255.2B JPY

Income Statement
Dentsu Group Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
560
0
0
575
0
0
546
1 093
1 624
2 131
2 062
1 992
1 921
1 929
1 868
1 777
1 668
1 462
3 018
4 649
5 715
7 376
7 120
0
0
0
0
1 869
7 035
6 959
8 627
8 463
7 685
8 275
9 543
10 859
11 522
12 111
12 213
12 888
13 422
15 500
17 491
19 030
20 938
21 053
20 298
19 627
18 581
17 660
17 833
17 704
17 390
17 726
18 154
19 099
22 202
23 930
26 798
28 949
29 487
29 844
30 277
0
29 261
0
0
0
Revenue
1 503 343
N/A
1 463 801
-3%
1 430 226
-2%
1 345 582
-6%
1 267 463
-6%
1 213 826
-4%
1 249 737
+3%
1 296 375
+4%
1 348 643
+4%
1 833 449
+36%
1 818 582
-1%
1 828 382
+1%
1 842 146
+1%
1 893 055
+3%
1 938 393
+2%
1 950 751
+1%
1 947 910
0%
1 941 223
0%
2 007 983
+3%
2 102 547
+5%
2 191 513
+4%
2 309 359
+5%
295 306
-87%
(93 316)
N/A
(66 726)
+28%
728 626
N/A
750 890
+3%
773 301
+3%
706 469
-9%
906 011
+28%
927 609
+2%
920 800
-1%
838 359
-9%
868 630
+4%
884 677
+2%
907 224
+3%
928 841
+2%
941 135
+1%
971 009
+3%
996 865
+3%
1 018 512
+2%
1 026 982
+1%
1 033 926
+1%
1 039 954
+1%
1 047 881
+1%
1 050 040
+0%
1 009 894
-4%
977 632
-3%
939 243
-4%
935 355
0%
972 874
+4%
1 037 428
+7%
1 085 592
+5%
1 124 386
+4%
1 168 911
+4%
1 196 157
+2%
1 246 401
+4%
1 262 046
+1%
1 271 178
+1%
1 293 626
+2%
1 304 552
+1%
1 331 648
+2%
1 382 159
+4%
1 395 836
+1%
1 410 961
+1%
1 423 215
+1%
1 413 928
-1%
1 399 135
-1%
Gross Profit
Cost of Revenue
(1 257 716)
(1 216 914)
(1 196 716)
(1 122 188)
(1 055 494)
(1 003 861)
(1 035 236)
(1 075 437)
(1 119 961)
(1 515 753)
(1 500 439)
(1 507 218)
(1 518 357)
(1 560 248)
(1 597 251)
(1 604 653)
(1 600 915)
(1 595 282)
(1 615 642)
(1 650 067)
(1 680 161)
(1 715 287)
336 084
744 097
731 496
(51 701)
(52 470)
(52 489)
(36 979)
(49 531)
(50 612)
(48 409)
(49 316)
(49 315)
(49 642)
(49 916)
(51 218)
(54 108)
(62 257)
(71 312)
(85 831)
(92 991)
(97 740)
(101 368)
(108 496)
(111 458)
(110 884)
(110 525)
(104 201)
(105 005)
(106 130)
(107 918)
(109 014)
(111 420)
(113 956)
(121 619)
(126 881)
(133 688)
(141 201)
(157 736)
(159 732)
(168 102)
(187 666)
(198 204)
(209 313)
(223 230)
(231 883)
(212 212)
Gross Profit
245 627
N/A
246 887
+1%
233 510
-5%
223 394
-4%
211 969
-5%
209 965
-1%
214 501
+2%
220 938
+3%
228 682
+4%
317 696
+39%
318 143
+0%
321 164
+1%
323 789
+1%
332 807
+3%
341 142
+3%
346 098
+1%
346 995
+0%
345 941
0%
392 341
+13%
452 480
+15%
511 352
+13%
594 072
+16%
631 390
+6%
650 781
+3%
664 770
+2%
676 925
+2%
698 420
+3%
720 812
+3%
669 490
-7%
856 480
+28%
876 997
+2%
872 391
-1%
789 043
-10%
819 315
+4%
835 035
+2%
857 308
+3%
877 623
+2%
887 027
+1%
908 752
+2%
925 553
+2%
932 681
+1%
933 991
+0%
936 186
+0%
938 586
+0%
939 385
+0%
938 582
0%
899 010
-4%
867 107
-4%
835 042
-4%
830 350
-1%
866 744
+4%
929 510
+7%
976 578
+5%
1 012 966
+4%
1 054 955
+4%
1 074 538
+2%
1 119 520
+4%
1 128 358
+1%
1 129 977
+0%
1 135 890
+1%
1 144 820
+1%
1 163 546
+2%
1 194 493
+3%
1 197 632
+0%
1 201 648
+0%
1 199 985
0%
1 182 045
-1%
1 186 923
+0%
Operating Income
Operating Expenses
(212 059)
(207 679)
(204 640)
(197 833)
(194 063)
(190 999)
(189 899)
(199 448)
(201 596)
(274 931)
(278 148)
(273 199)
(277 382)
(280 829)
(284 437)
(287 183)
(288 241)
(289 759)
(345 830)
(398 507)
(457 930)
(522 582)
(509 808)
(520 419)
(534 563)
(571 260)
(565 076)
(585 391)
(561 762)
(719 483)
(724 867)
(726 563)
(665 595)
(686 472)
(716 222)
(744 869)
(758 290)
(771 315)
(787 945)
(806 025)
(829 994)
(836 353)
(847 414)
(848 463)
(850 138)
(925 582)
(888 410)
(860 854)
(750 392)
(727 909)
(753 472)
(780 855)
(837 783)
(861 509)
(896 194)
(936 519)
(951 496)
(976 131)
(991 458)
(999 463)
(1 017 674)
(1 041 158)
(1 062 673)
(1 091 885)
(1 067 628)
(1 075 960)
(1 053 680)
(1 024 269)
Selling, General & Administrative
(208 118)
(208 956)
(192 786)
(186 032)
(182 298)
(179 406)
(178 371)
(179 674)
(182 010)
(251 365)
(254 886)
(258 384)
(262 614)
(266 650)
(269 860)
(272 919)
(274 027)
(273 752)
(319 681)
(362 385)
(411 151)
(466 288)
(532 689)
(556 056)
(567 798)
(534 897)
(588 968)
(610 287)
(526 799)
(724 480)
(732 571)
(733 517)
(615 373)
(687 088)
(715 826)
(745 797)
(699 652)
(774 069)
(790 707)
(807 758)
(765 527)
(837 735)
(849 617)
(850 315)
(755 868)
(828 215)
(790 053)
(760 857)
(658 513)
(727 516)
(752 441)
(780 489)
(760 510)
(859 645)
(894 094)
(933 060)
(878 008)
(980 281)
(993 881)
(1 004 121)
(946 219)
(1 044 683)
(1 065 049)
(1 068 499)
(991 772)
(1 057 721)
(1 036 982)
(1 031 060)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(938)
0
0
(596)
0
0
0
(936)
0
0
0
(1 134)
0
0
0
(1 110)
0
0
0
(1 544)
0
0
0
(1 952)
0
0
0
(1 735)
0
0
0
(1 741)
0
0
0
(2 048)
0
0
0
(1 918)
0
0
0
Depreciation & Amortization
(3 941)
(7 915)
(11 854)
(11 801)
(11 765)
(11 593)
(11 528)
(19 774)
(19 586)
(23 566)
(23 262)
(14 815)
(14 768)
(14 179)
(14 577)
(14 263)
(14 214)
(16 006)
(26 149)
(36 121)
(46 778)
(56 293)
0
0
(16 783)
(36 249)
0
0
(39 092)
0
0
0
(43 576)
0
0
0
(53 217)
0
0
0
(57 734)
0
0
0
(87 351)
0
0
0
(83 012)
0
0
0
(71 669)
0
0
0
(71 019)
0
0
0
(70 463)
0
0
0
(72 145)
0
0
0
Other Operating Expenses
0
9 192
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
0
(1)
(1)
(1)
22 881
35 637
50 018
824
23 892
24 896
4 725
4 997
7 704
6 954
(5 710)
616
(396)
928
(4 287)
2 754
2 762
1 733
(5 623)
1 382
2 203
1 852
(5 375)
(97 367)
(98 357)
(99 997)
(6 915)
(393)
(1 031)
(366)
(3 869)
(1 864)
(2 100)
(3 459)
(728)
4 150
2 423
4 658
1 056
3 525
2 376
(23 386)
(1 793)
(18 239)
(16 698)
6 791
Operating Income
33 568
N/A
39 208
+17%
28 870
-26%
25 561
-11%
17 906
-30%
18 966
+6%
24 602
+30%
21 490
-13%
27 086
+26%
42 765
+58%
39 995
-6%
47 965
+20%
46 407
-3%
51 978
+12%
56 705
+9%
58 915
+4%
58 754
0%
56 182
-4%
46 511
-17%
53 973
+16%
53 422
-1%
71 490
+34%
121 582
+70%
130 362
+7%
130 207
0%
105 665
-19%
133 344
+26%
135 421
+2%
107 728
-20%
136 997
+27%
152 130
+11%
145 828
-4%
123 448
-15%
132 843
+8%
118 813
-11%
112 439
-5%
119 333
+6%
115 712
-3%
120 807
+4%
119 528
-1%
102 687
-14%
97 638
-5%
88 772
-9%
90 123
+2%
89 247
-1%
13 000
-85%
10 600
-18%
6 253
-41%
84 650
+1 254%
102 441
+21%
113 272
+11%
148 655
+31%
138 795
-7%
151 457
+9%
158 761
+5%
138 019
-13%
168 024
+22%
152 227
-9%
138 519
-9%
136 427
-2%
127 146
-7%
122 388
-4%
131 820
+8%
105 747
-20%
134 020
+27%
124 025
-7%
128 365
+3%
162 654
+27%
Pre-Tax Income
Interest Income Expense
1 382
4 914
4 367
4 044
2 664
3 434
(642)
908
(296)
4 615
9 546
8 325
9 846
15 575
14 772
8 473
10 526
11 949
11 965
17 676
17 560
8 519
(1 413)
(1 040)
(4 774)
6 578
9 704
7 000
154
(2 505)
(928)
(462)
3 615
(545)
4 383
7 554
9 965
11 514
(9 549)
(5 880)
5 025
(21 525)
(11 801)
(18 995)
(9 146)
(14 257)
(12 883)
(17 006)
(7 908)
(11 393)
(11 059)
(8 968)
(7 264)
(7 423)
(5 524)
(4 044)
(10 583)
(12 421)
(13 340)
(15 003)
(15 934)
(18 416)
(20 185)
(20 718)
(11 824)
(18 461)
(15 838)
(14 934)
Non-Reccuring Items
(4 036)
(14 541)
(17 845)
(18 368)
(11 400)
(2 205)
(4 325)
(7 872)
(11 161)
(12 187)
(12 361)
(9 961)
(6 279)
(6 573)
(8 627)
(8 123)
(7 628)
(7 102)
(8 332)
(8 757)
(8 413)
(8 854)
(1 565)
0
(335)
22 052
(4 473)
(4 365)
(1 839)
(39)
917
1 053
5 854
767
1 329
1 081
12 279
12 896
12 329
12 333
(23)
0
0
0
(121 744)
(2 045)
(3 867)
(28 082)
(225 394)
(238 256)
(198 465)
(98 235)
98 864
105 427
76 226
(3 573)
(39 621)
(43 750)
(66 678)
(64 635)
(78 998)
(83 862)
(81 263)
(79 883)
(264 481)
(239 209)
(316 329)
(324 372)
Gain/Loss on Disposition of Assets
13
14
16
116
431
836
724
411
10
11
(2)
2
(5)
(4 568)
10
2
5
399
397
1 253
1 232
749
0
0
24 128
0
0
0
0
0
0
0
0
0
0
0
0
0
558
52 127
52 127
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
5 986
91
598
470
806
520
530
(205)
(35)
183
373
1 295
2 022
2 047
2 145
1 394
1 120
1 882
2 101
5 386
7 434
9 268
(946)
(4 734)
(5 433)
0
0
0
0
2
2
2
1
3
2
1
8 085
0
2
3
(11 065)
52 129
51 569
(4 766)
(1 126)
(8 233)
(7 182)
5 037
7 519
(3 651)
(13 907)
(27 420)
(21 562)
(18 729)
(13 158)
(12 376)
(16 912)
(13 941)
(4 287)
640
889
8 511
(484)
(133)
2 526
(2 977)
0
0
Pre-Tax Income
36 913
N/A
29 686
-20%
16 006
-46%
11 823
-26%
10 407
-12%
21 551
+107%
20 889
-3%
14 732
-29%
15 604
+6%
35 387
+127%
37 551
+6%
47 626
+27%
51 991
+9%
58 459
+12%
65 005
+11%
60 661
-7%
62 777
+3%
63 310
+1%
52 642
-17%
69 531
+32%
71 235
+2%
81 172
+14%
117 658
+45%
124 588
+6%
143 793
+15%
134 295
-7%
138 575
+3%
138 056
0%
106 043
-23%
134 455
+27%
152 121
+13%
146 421
-4%
132 918
-9%
133 068
+0%
124 527
-6%
121 075
-3%
149 662
+24%
140 122
-6%
124 147
-11%
178 111
+43%
148 751
-16%
128 242
-14%
128 540
+0%
66 360
-48%
(42 769)
N/A
(11 535)
+73%
(13 332)
-16%
(33 798)
-154%
(141 133)
-318%
(150 859)
-7%
(110 159)
+27%
14 032
N/A
208 833
+1 388%
230 732
+10%
216 305
-6%
118 026
-45%
100 908
-15%
82 115
-19%
54 214
-34%
57 429
+6%
33 103
-42%
28 621
-14%
29 888
+4%
5 013
-83%
(139 759)
N/A
(136 622)
+2%
(203 804)
-49%
(176 653)
+13%
Net Income
Tax Provision
(15 862)
(14 751)
(11 741)
(7 779)
(7 555)
(2 959)
(3 821)
(180)
(6 854)
(12 466)
(13 036)
(18 529)
(23 663)
(26 954)
(28 969)
(27 673)
(24 367)
(24 561)
(23 634)
(30 360)
(31 689)
(39 741)
(40 854)
(42 790)
(50 059)
(49 649)
(50 579)
(48 471)
(28 339)
(37 942)
(42 733)
(41 951)
(43 572)
(43 709)
(41 182)
(38 912)
(42 329)
(33 560)
(30 144)
(50 316)
(51 250)
(43 915)
(43 372)
(22 336)
(30 136)
(42 282)
(41 470)
(32 839)
(11 162)
(12 564)
(22 822)
(75 571)
(93 979)
(95 662)
(94 118)
(46 138)
(34 982)
(29 043)
(15 745)
(27 290)
(38 572)
(37 618)
(43 967)
(30 210)
(43 605)
(48 575)
(59 137)
(70 077)
Income from Continuing Operations
21 051
14 935
4 265
4 044
2 852
18 592
17 068
14 552
8 750
22 921
24 515
29 097
28 328
31 505
36 036
32 988
38 410
38 749
29 008
39 171
39 546
41 431
76 804
81 798
93 734
84 646
87 996
89 585
77 704
96 513
109 388
104 470
89 346
89 359
83 345
82 163
107 333
106 562
94 003
127 795
97 501
84 327
85 168
44 024
(72 905)
(53 817)
(54 802)
(66 637)
(152 295)
(163 423)
(132 981)
(61 539)
114 854
135 070
122 187
71 888
65 926
53 072
38 469
30 139
(5 469)
(8 997)
(14 079)
(25 197)
(183 364)
(185 197)
(262 941)
(246 730)
Income to Minority Interest
(706)
(248)
(118)
464
321
917
880
681
(26)
(1 277)
(1 910)
(2 310)
(2 128)
(1 932)
(1 889)
(2 070)
(2 172)
(2 412)
(2 256)
(2 049)
(2 454)
(2 629)
(2 685)
(4 386)
(4 084)
(4 799)
(5 223)
(4 722)
(5 051)
(6 642)
(7 786)
(6 940)
(5 844)
(5 127)
(4 915)
(5 077)
(7 663)
(8 239)
(8 450)
(8 628)
(7 185)
(7 382)
(6 912)
(7 165)
(7 987)
(9 133)
(9 019)
(8 710)
(7 299)
(6 643)
(6 303)
(6 596)
(6 463)
(7 661)
(7 418)
(6 828)
(6 077)
(5 248)
(5 782)
(6 712)
(5 245)
(8 039)
(6 392)
(6 000)
(8 808)
(6 261)
(8 441)
(8 483)
Net Income (Common)
20 342
N/A
14 693
-28%
4 142
-72%
4 501
+9%
3 169
-30%
19 506
+516%
17 942
-8%
15 226
-15%
8 709
-43%
21 635
+148%
22 594
+4%
26 780
+19%
26 200
-2%
29 573
+13%
34 151
+15%
30 919
-9%
36 238
+17%
36 336
+0%
26 752
-26%
37 121
+39%
37 091
0%
38 800
+5%
74 116
+91%
77 411
+4%
89 648
+16%
79 846
-11%
82 773
+4%
84 864
+3%
72 653
-14%
89 870
+24%
101 601
+13%
97 527
-4%
83 501
-14%
84 228
+1%
78 428
-7%
77 085
-2%
105 478
+37%
98 323
-7%
85 553
-13%
119 166
+39%
90 316
-24%
76 946
-15%
78 255
+2%
36 858
-53%
(80 893)
N/A
(62 954)
+22%
(63 824)
-1%
(75 349)
-18%
(159 596)
-112%
(170 067)
-7%
(139 286)
+18%
(68 137)
+51%
108 389
N/A
127 406
+18%
114 766
-10%
65 057
-43%
59 847
-8%
47 822
-20%
32 685
-32%
23 425
-28%
(10 714)
N/A
(17 038)
-59%
(20 471)
-20%
(31 197)
-52%
(192 172)
-516%
(191 458)
+0%
(271 383)
-42%
(255 213)
+6%
EPS (Diluted)
74.51
N/A
56.08
-25%
16.7
-70%
18.14
+9%
12.57
-31%
78.33
+523%
72.05
-8%
61.14
-15%
34.97
-43%
86.88
+148%
90.73
+4%
107.55
+19%
105.22
-2%
118.76
+13%
136.05
+15%
122.69
-10%
145.53
+19%
145.34
0%
107.43
-26%
134.49
+25%
128.34
-5%
140.57
+10%
256.45
+82%
268.78
+5%
311.27
+16%
277.24
-11%
287.4
+4%
297.76
+4%
254.03
-15%
315.33
+24%
356.49
+13%
342.2
-4%
292.84
-14%
295.53
+1%
278.11
-6%
273.35
-2%
373.1
+36%
348.66
-7%
303.37
-13%
422.57
+39%
320.39
-24%
272.97
-15%
277.6
+2%
130.83
-53%
-287.92
N/A
-228.96
+20%
-227.69
+1%
-267.83
-18%
-571.19
-113%
-603.95
-6%
-494.32
+18%
-244.69
+50%
387.14
N/A
466.27
+20%
422.73
-9%
243.53
-42%
221.96
-9%
180.12
-19%
123.1
-32%
88.46
-28%
-40.52
N/A
-64.28
-59%
-77.78
-21%
-120.06
-54%
-734.56
-512%
-737.59
0%
-1 045.46
-42%
-983.14
+6%

See Also

Summary
DEN intrinsic value, competitors valuation, and company profile.
DCF Valuation
DEN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DEN stock valuation using valuation multiples.
Wall Street Estimates
DEN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DEN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.