First Time Loading...
D

Daiho Corp
TSE:1822

Watchlist Manager
Daiho Corp
TSE:1822
Watchlist
Price: 3 260 JPY 1.4%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

163.8B
+0.8%
Revenue
Growth Rates:
1 Year
+3%
3 Years
-2%
5 Years
+10%
7 Years
+16%
10 Years
+30%
3B
-20%
Operating Income
Growth Rates:
1 Year
-57%
3 Years
-66%
5 Years
-69%
7 Years
-67%
10 Years
+78%
826m
-43%
Net Income
Growth Rates:
1 Year
-80%
3 Years
-87%
5 Years
-87%
7 Years
-86%
10 Years
-35%

Earnings Waterfall
Daiho Corp

Revenue
163.8B JPY
Cost of Revenue
-153.7B JPY
Gross Profit
10.1B JPY
Operating Expenses
-7.1B JPY
Operating Income
3B JPY
Other Expenses
-2.1B JPY
Net Income
826m JPY

Income Statement
Daiho Corp

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
125 755
N/A
126 416
+1%
127 719
+1%
128 374
+1%
132 213
+3%
138 525
+5%
144 768
+5%
152 177
+5%
152 717
+0%
146 815
-4%
143 822
-2%
139 645
-3%
141 715
+1%
143 613
+1%
145 139
+1%
144 403
-1%
148 050
+3%
149 649
+1%
149 096
0%
152 157
+2%
149 358
-2%
150 777
+1%
153 361
+2%
155 893
+2%
156 948
+1%
162 811
+4%
163 365
+0%
165 450
+1%
167 107
+1%
161 697
-3%
158 557
-2%
154 757
-2%
151 637
-2%
156 520
+3%
161 009
+3%
158 310
-2%
159 228
+1%
156 050
-2%
156 369
+0%
162 472
+4%
163 815
+1%
Gross Profit
Cost of Revenue
(119 903)
(119 706)
(120 638)
(120 456)
(122 577)
(127 824)
(133 485)
(138 581)
(138 635)
(132 784)
(129 355)
(125 967)
(127 714)
(128 398)
(129 649)
(129 507)
(130 490)
(133 266)
(133 485)
(134 683)
(134 470)
(135 951)
(138 181)
(141 965)
(143 803)
(148 379)
(148 916)
(151 526)
(152 297)
(146 600)
(143 337)
(140 148)
(137 354)
(141 329)
(144 931)
(142 378)
(145 545)
(144 055)
(145 279)
(151 615)
(153 731)
Gross Profit
5 852
N/A
6 710
+15%
7 081
+6%
7 918
+12%
9 636
+22%
10 701
+11%
11 283
+5%
13 596
+20%
14 082
+4%
14 031
0%
14 467
+3%
13 678
-5%
14 001
+2%
15 215
+9%
15 490
+2%
14 896
-4%
17 560
+18%
16 383
-7%
15 611
-5%
17 474
+12%
14 888
-15%
14 826
0%
15 180
+2%
13 928
-8%
13 145
-6%
14 432
+10%
14 449
+0%
13 924
-4%
14 810
+6%
15 097
+2%
15 220
+1%
14 609
-4%
14 283
-2%
15 191
+6%
16 078
+6%
15 932
-1%
13 683
-14%
11 995
-12%
11 090
-8%
10 857
-2%
10 084
-7%
Operating Income
Operating Expenses
(4 178)
(4 159)
(4 179)
(4 230)
(4 308)
(4 555)
(4 555)
(4 633)
(4 622)
(4 683)
(4 876)
(4 923)
(5 053)
(5 168)
(5 177)
(5 258)
(5 347)
(5 156)
(5 226)
(5 314)
(5 420)
(5 660)
(5 808)
(5 884)
(5 947)
(5 921)
(5 920)
(5 924)
(5 939)
(6 031)
(6 136)
(6 184)
(6 296)
(6 334)
(6 440)
(6 680)
(6 784)
(6 931)
(7 130)
(7 144)
(7 111)
Selling, General & Administrative
(4 178)
(4 123)
(4 178)
(4 231)
(4 308)
(4 517)
(4 554)
(4 631)
(4 619)
(4 641)
(4 875)
(4 923)
(5 053)
(5 116)
(5 177)
(5 256)
(5 346)
(5 097)
(5 223)
(5 313)
(5 419)
(5 592)
(5 808)
(5 883)
(5 946)
(5 823)
(5 920)
(5 923)
(5 938)
(5 938)
(6 136)
(6 186)
(6 296)
(6 150)
(6 440)
(6 678)
(6 784)
(6 716)
(7 127)
(7 142)
(7 110)
Research & Development
0
(35)
0
0
0
(37)
0
0
0
0
0
0
0
(51)
0
0
0
(58)
0
0
0
(67)
0
0
0
(98)
0
0
0
(93)
0
0
0
(183)
0
0
0
(213)
0
0
0
Other Operating Expenses
0
(1)
(1)
1
0
(1)
(1)
(2)
(3)
(42)
(1)
0
0
(1)
0
(2)
0
(1)
(3)
(1)
(1)
(1)
0
0
0
0
0
(1)
0
0
0
2
0
(1)
0
(2)
0
(2)
(3)
(2)
(1)
Operating Income
1 674
N/A
2 551
+52%
2 902
+14%
3 688
+27%
5 328
+44%
6 146
+15%
6 728
+9%
8 963
+33%
9 460
+6%
9 348
-1%
9 591
+3%
8 755
-9%
8 948
+2%
10 047
+12%
10 313
+3%
9 638
-7%
12 213
+27%
11 227
-8%
10 385
-7%
12 160
+17%
9 468
-22%
9 166
-3%
9 372
+2%
8 044
-14%
7 198
-11%
8 511
+18%
8 529
+0%
8 000
-6%
8 871
+11%
9 066
+2%
9 084
+0%
8 425
-7%
7 987
-5%
8 857
+11%
9 638
+9%
9 252
-4%
6 899
-25%
5 064
-27%
3 960
-22%
3 713
-6%
2 973
-20%
Pre-Tax Income
Interest Income Expense
297
24
(61)
74
96
157
217
15
(84)
(110)
(194)
(98)
(38)
135
157
189
173
76
119
184
133
96
75
(6)
152
285
204
105
(52)
575
468
630
837
891
1 549
1 481
1 064
728
721
865
776
Non-Reccuring Items
(449)
(253)
(165)
(174)
(149)
(737)
(840)
(1 102)
(1 158)
(475)
(384)
(77)
(19)
(205)
(401)
(453)
(477)
(171)
(55)
(21)
(4)
(21)
(44)
(41)
(56)
(6)
230
250
210
(20)
7
0
56
(298)
(309)
(324)
(327)
(64)
(66)
(1 058)
(1 099)
Gain/Loss on Disposition of Assets
(7)
(12)
(9)
10
16
149
151
126
127
0
(22)
(16)
(17)
(14)
0
(15)
(15)
117
119
35
16
(196)
(219)
(158)
(141)
657
651
678
0
(19)
3
132
220
156
187
56
(29)
(40)
(73)
(78)
(66)
Total Other Income
39
(38)
(66)
(62)
(28)
0
9
(52)
(48)
(55)
(59)
(38)
56
(52)
61
109
11
(56)
(143)
(168)
(250)
(47)
(112)
(94)
(23)
14
1
(14)
632
(89)
(52)
(59)
(49)
(211)
(194)
(597)
(623)
(481)
(473)
(51)
(144)
Pre-Tax Income
1 554
N/A
2 272
+46%
2 601
+14%
3 536
+36%
5 263
+49%
5 715
+9%
6 265
+10%
7 950
+27%
8 297
+4%
8 708
+5%
8 932
+3%
8 526
-5%
8 930
+5%
9 911
+11%
10 130
+2%
9 468
-7%
11 905
+26%
11 193
-6%
10 425
-7%
12 190
+17%
9 363
-23%
8 998
-4%
9 072
+1%
7 745
-15%
7 130
-8%
9 461
+33%
9 615
+2%
9 019
-6%
9 661
+7%
9 513
-2%
9 510
0%
9 128
-4%
9 051
-1%
9 395
+4%
10 871
+16%
9 868
-9%
6 984
-29%
5 207
-25%
4 069
-22%
3 391
-17%
2 440
-28%
Net Income
Tax Provision
(225)
(307)
(293)
(487)
(837)
(1 076)
(1 500)
(2 344)
(2 735)
(3 140)
(3 053)
(2 684)
(2 913)
(2 846)
(2 753)
(2 574)
(3 333)
(3 275)
(3 171)
(3 807)
(2 882)
(2 790)
(2 832)
(2 439)
(2 013)
(2 716)
(2 797)
(2 560)
(3 007)
(3 128)
(3 164)
(3 046)
(3 021)
(3 211)
(3 815)
(3 474)
(2 751)
(2 108)
(1 606)
(1 740)
(1 395)
Income from Continuing Operations
1 329
1 965
2 308
3 049
4 426
4 639
4 765
5 606
5 562
5 568
5 879
5 842
6 017
7 065
7 377
6 894
8 572
7 918
7 254
8 383
6 481
6 208
6 240
5 306
5 117
6 745
6 818
6 459
6 654
6 385
6 346
6 082
6 030
6 184
7 056
6 394
4 233
3 099
2 463
1 651
1 045
Income to Minority Interest
(54)
(99)
(108)
(111)
(108)
(22)
(32)
22
(5)
(13)
(33)
(80)
(36)
(27)
(12)
(42)
(48)
(34)
(72)
(57)
(70)
(66)
(71)
(81)
(58)
(97)
(74)
(87)
(109)
(122)
(144)
(149)
(168)
(196)
(211)
(192)
(169)
(184)
(182)
(203)
(217)
Net Income (Common)
1 275
N/A
1 864
+46%
2 199
+18%
2 936
+34%
4 315
+47%
4 616
+7%
4 731
+2%
5 626
+19%
5 558
-1%
5 554
0%
5 846
+5%
5 762
-1%
5 979
+4%
7 037
+18%
7 364
+5%
6 851
-7%
8 522
+24%
7 883
-7%
7 180
-9%
8 323
+16%
6 410
-23%
6 141
-4%
6 168
+0%
5 225
-15%
5 059
-3%
6 647
+31%
6 744
+1%
6 371
-6%
6 543
+3%
6 262
-4%
6 200
-1%
5 931
-4%
5 861
-1%
5 987
+2%
6 844
+14%
6 202
-9%
4 063
-34%
2 914
-28%
2 281
-22%
1 447
-37%
826
-43%
EPS (Diluted)
98.07
N/A
143.38
+46%
146.6
+2%
195.73
+34%
287.66
+47%
307.23
+7%
315.39
+3%
330.94
+5%
326.94
-1%
332.66
+2%
343.88
+3%
338.94
-1%
351.7
+4%
403.71
+15%
409.11
+1%
380.61
-7%
473.44
+24%
450.24
-5%
398.88
-11%
489.58
+23%
368.75
-25%
352.81
-4%
361.67
+3%
308.36
-15%
299.18
-3%
392.06
+31%
399.46
+2%
376.86
-6%
270.68
-28%
326.37
+21%
328.7
+1%
324.95
-1%
322.56
-1%
326.36
+1%
378.01
+16%
349.31
-8%
230.86
-34%
163.51
-29%
128.76
-21%
82.14
-36%
46.97
-43%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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
Join more than 132,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.