First Time Loading...

Daito Trust Construction Co Ltd
TSE:1878

Watchlist Manager
Daito Trust Construction Co Ltd Logo
Daito Trust Construction Co Ltd
TSE:1878
Watchlist
Price: 16 200 JPY -0.95% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.7T
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+11%
5 Years
+9%
7 Years
+17%
10 Years
+37%
105.2B
+5%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
-10%
5 Years
-12%
7 Years
-12%
10 Years
+5%
77.4B
+6%
Net Income
Growth Rates:
1 Year
+30%
3 Years
-7%
5 Years
-8%
7 Years
-5%
10 Years
+21%

Earnings Waterfall
Daito Trust Construction Co Ltd

Revenue
1.7T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
274.7B JPY
Operating Expenses
-169.5B JPY
Operating Income
105.2B JPY
Other Expenses
-27.8B JPY
Net Income
77.4B JPY

Income Statement
Daito Trust Construction Co Ltd

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
1 248 785
N/A
1 259 673
+1%
1 288 650
+2%
1 311 279
+2%
1 335 336
+2%
1 353 155
+1%
1 373 269
+1%
1 391 529
+1%
1 411 582
+1%
1 411 643
+0%
1 422 030
+1%
1 453 359
+2%
1 467 434
+1%
1 497 104
+2%
1 528 320
+2%
1 540 302
+1%
1 550 923
+1%
1 557 017
+0%
1 559 931
+0%
1 574 168
+1%
1 573 375
0%
1 591 178
+1%
1 578 839
-1%
1 562 035
-1%
1 561 461
0%
1 586 293
+2%
1 573 811
-1%
1 551 158
-1%
1 549 588
0%
1 488 915
-4%
1 507 228
+1%
1 535 468
+2%
1 554 925
+1%
1 583 003
+2%
1 603 533
+1%
1 606 580
+0%
1 619 318
+1%
1 657 626
+2%
1 671 539
+1%
1 689 678
+1%
1 715 897
+2%
Gross Profit
Cost of Revenue
(1 011 299)
(1 026 575)
(1 051 534)
(1 071 785)
(1 094 527)
(1 114 209)
(1 132 079)
(1 145 996)
(1 160 146)
(1 157 216)
(1 161 866)
(1 181 075)
(1 188 690)
(1 211 516)
(1 233 198)
(1 244 096)
(1 254 893)
(1 259 970)
(1 264 974)
(1 277 751)
(1 278 277)
(1 295 134)
(1 291 211)
(1 286 371)
(1 288 064)
(1 303 829)
(1 298 523)
(1 282 127)
(1 284 586)
(1 250 049)
(1 261 714)
(1 282 062)
(1 299 456)
(1 322 860)
(1 344 762)
(1 354 220)
(1 367 722)
(1 399 178)
(1 409 727)
(1 423 324)
(1 441 205)
Gross Profit
237 486
N/A
233 098
-2%
237 116
+2%
239 494
+1%
240 809
+1%
238 946
-1%
241 190
+1%
245 533
+2%
251 436
+2%
254 427
+1%
260 164
+2%
272 284
+5%
278 744
+2%
285 588
+2%
295 122
+3%
296 206
+0%
296 030
0%
297 047
+0%
294 957
-1%
296 417
+0%
295 098
0%
296 044
+0%
287 628
-3%
275 664
-4%
273 397
-1%
282 464
+3%
275 288
-3%
269 031
-2%
265 002
-1%
238 866
-10%
245 514
+3%
253 406
+3%
255 469
+1%
260 143
+2%
258 771
-1%
252 360
-2%
251 596
0%
258 448
+3%
261 812
+1%
266 354
+2%
274 692
+3%
Operating Income
Operating Expenses
(136 854)
(143 318)
(144 289)
(145 693)
(148 048)
(147 426)
(147 893)
(147 683)
(147 584)
(153 426)
(155 828)
(158 516)
(159 395)
(165 426)
(168 299)
(168 721)
(170 423)
(170 678)
(170 836)
(173 403)
(175 234)
(168 997)
(167 845)
(164 486)
(162 859)
(154 508)
(151 982)
(149 325)
(147 778)
(152 128)
(155 403)
(155 947)
(157 045)
(160 549)
(160 883)
(163 658)
(165 458)
(158 448)
(162 967)
(165 911)
(169 474)
Selling, General & Administrative
(136 851)
(143 317)
(144 288)
(145 693)
(148 028)
(145 977)
(147 746)
(147 681)
(147 583)
(152 039)
(155 735)
(158 429)
(159 309)
(164 001)
(168 299)
(168 720)
(170 424)
(170 677)
(170 836)
(173 403)
(175 273)
(167 013)
(167 495)
(164 526)
(162 859)
(152 965)
(151 611)
(149 323)
(147 776)
(150 427)
(155 400)
(155 946)
(157 043)
(158 836)
(160 883)
(163 655)
(165 457)
(156 741)
(162 966)
(165 910)
(169 473)
Research & Development
0
0
0
0
0
0
0
0
0
(1 387)
0
0
0
(1 425)
0
0
0
0
0
0
0
(1 983)
0
0
0
(1 541)
0
0
0
(1 699)
0
0
0
(1 712)
0
0
0
(1 706)
0
0
0
Other Operating Expenses
(3)
(1)
(1)
0
(20)
(1 449)
(147)
(2)
(1)
0
(93)
(87)
(86)
0
0
(1)
1
(1)
0
0
39
(1)
(350)
40
0
(2)
(371)
(2)
(2)
(2)
(3)
(1)
(2)
(1)
0
(3)
(1)
(1)
(1)
(1)
(1)
Operating Income
100 632
N/A
89 780
-11%
92 827
+3%
93 801
+1%
92 761
-1%
91 520
-1%
93 297
+2%
97 850
+5%
103 852
+6%
101 001
-3%
104 336
+3%
113 768
+9%
119 349
+5%
120 162
+1%
126 823
+6%
127 485
+1%
125 607
-1%
126 369
+1%
124 121
-2%
123 014
-1%
119 864
-3%
127 047
+6%
119 783
-6%
111 178
-7%
110 538
-1%
127 956
+16%
123 306
-4%
119 706
-3%
117 224
-2%
86 738
-26%
90 111
+4%
97 459
+8%
98 424
+1%
99 594
+1%
97 888
-2%
88 702
-9%
86 138
-3%
100 000
+16%
98 845
-1%
100 443
+2%
105 218
+5%
Pre-Tax Income
Interest Income Expense
(84)
(43)
3
14
(15)
68
27
59
231
359
404
470
186
30
117
121
414
399
1 398
1 444
1 487
1 810
1 240
1 259
1 438
2 276
1 746
2 028
2 112
1 335
1 486
1 264
1 249
926
906
129
(777)
63
829
2 933
3 444
Non-Reccuring Items
44
(20)
(68)
(49)
0
(146)
0
(151)
(154)
(93)
0
0
0
(123)
(127)
(126)
(127)
(136)
(131)
(498)
(497)
(346)
0
(23)
(226)
(370)
0
(379)
(262)
(166)
(165)
(160)
(74)
(187)
(190)
(184)
(196)
(1 797)
(1 795)
(2 012)
(2 098)
Gain/Loss on Disposition of Assets
(250)
(84)
(93)
(81)
(154)
(194)
(214)
(204)
(278)
(351)
(411)
(503)
(472)
(419)
(433)
(410)
(408)
(496)
(494)
(482)
(469)
(605)
(538)
(561)
(726)
(872)
(589)
(985)
(805)
(764)
(790)
(325)
(313)
(268)
(72)
(100)
(129)
(280)
(438)
(420)
(354)
Total Other Income
3 756
3 598
3 753
3 800
3 947
4 299
4 507
4 413
4 456
4 350
4 314
4 346
4 388
4 345
4 560
4 731
4 504
4 808
4 879
4 870
4 682
4 436
4 145
3 739
3 905
4 024
3 478
4 321
4 087
3 627
3 346
2 645
2 789
3 152
4 250
3 831
4 007
3 850
3 495
3 873
3 814
Pre-Tax Income
104 098
N/A
93 231
-10%
96 422
+3%
97 485
+1%
96 539
-1%
95 547
-1%
97 617
+2%
101 967
+4%
108 107
+6%
105 266
-3%
108 643
+3%
118 081
+9%
123 451
+5%
123 995
+0%
130 940
+6%
131 801
+1%
129 990
-1%
130 944
+1%
129 773
-1%
128 348
-1%
125 067
-3%
132 342
+6%
124 630
-6%
115 592
-7%
114 929
-1%
133 014
+16%
127 941
-4%
124 691
-3%
122 356
-2%
90 770
-26%
93 988
+4%
100 883
+7%
102 075
+1%
103 217
+1%
102 782
0%
92 378
-10%
89 043
-4%
101 836
+14%
100 936
-1%
104 817
+4%
110 024
+5%
Net Income
Tax Provision
(40 218)
(37 761)
(38 297)
(38 084)
(37 169)
(39 208)
(39 211)
(40 457)
(42 049)
(37 680)
(38 469)
(40 600)
(41 684)
(41 457)
(43 141)
(43 432)
(42 924)
(42 705)
(41 930)
(41 468)
(40 324)
(41 982)
(40 019)
(37 054)
(36 666)
(42 299)
(41 161)
(40 029)
(38 956)
(28 403)
(29 893)
(32 005)
(32 780)
(33 660)
(33 192)
(30 041)
(29 414)
(32 051)
(31 036)
(32 408)
(33 251)
Income from Continuing Operations
63 880
55 470
58 125
59 401
59 370
56 339
58 406
61 510
66 058
67 586
70 174
77 481
81 767
82 538
87 799
88 369
87 066
88 239
87 843
86 880
84 743
90 360
84 611
78 538
78 263
90 715
86 780
84 662
83 400
62 367
64 095
68 878
69 295
69 557
69 590
62 337
59 629
69 785
69 900
72 409
76 773
Income to Minority Interest
(112)
(192)
(229)
(261)
(293)
(229)
(248)
(252)
(266)
(305)
(324)
(344)
(348)
(369)
(351)
(372)
(398)
(410)
(438)
(397)
(394)
(428)
(406)
(382)
(385)
(334)
(207)
(234)
(119)
(81)
(143)
24
71
22
(9)
(22)
20
575
694
654
654
Net Income (Common)
63 766
N/A
55 277
-13%
57 895
+5%
59 138
+2%
59 075
0%
56 109
-5%
58 155
+4%
61 256
+5%
65 792
+7%
67 279
+2%
69 849
+4%
77 137
+10%
81 417
+6%
82 168
+1%
87 446
+6%
87 994
+1%
86 667
-2%
87 829
+1%
87 406
0%
86 484
-1%
84 349
-2%
89 930
+7%
84 202
-6%
78 153
-7%
77 877
0%
90 380
+16%
86 575
-4%
84 429
-2%
83 279
-1%
62 285
-25%
63 950
+3%
68 901
+8%
69 366
+1%
69 580
+0%
69 582
+0%
62 316
-10%
59 650
-4%
70 361
+18%
70 595
+0%
73 065
+3%
77 429
+6%
EPS (Diluted)
797.07
N/A
690.96
-13%
723.68
+5%
748.58
+3%
747.78
0%
709.73
-5%
736.13
+4%
785.33
+7%
843.48
+7%
862.52
+2%
907.12
+5%
1 001.77
+10%
1 057.36
+6%
1 071.92
+1%
1 150.6
+7%
1 173.25
+2%
1 155.56
-2%
1 164.54
+1%
1 165.41
+0%
1 168.7
+0%
1 135.17
-3%
1 211.46
+7%
1 181.38
-2%
1 137.6
-4%
1 138.35
+0%
1 305.81
+15%
1 263.38
-3%
1 227.28
-3%
1 212.04
-1%
908.84
-25%
939.19
+3%
1 011.23
+8%
1 017.69
+1%
1 021.01
+0%
1 019.81
0%
912.95
-10%
873.91
-4%
1 030.75
+18%
1 033.23
+0%
1 068.64
+3%
1 155.33
+8%

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 135,200+ 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.