Daiwa House Industry Co Ltd
TSE:1925

Watchlist Manager
Daiwa House Industry Co Ltd Logo
Daiwa House Industry Co Ltd
TSE:1925
Watchlist
Price: 5 177 JPY 0.25% Market Closed
Market Cap: 3.4T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+20%
5Y
+28%
10Y
+88%
Operating Income
+
3Y
+41%
5Y
+55%
10Y
+163%
Net Income
+
3Y
+39%
5Y
+54%
10Y
+141%

Earnings Waterfall
Daiwa House Industry Co Ltd

Revenue
5.4T JPY
Cost of Revenue
-4.3T JPY
Gross Profit
1.1T JPY
Operating Expenses
-567.3B JPY
Operating Income
542.5B JPY
Other Expenses
-232.6B JPY
Net Income
309.9B JPY

Income Statement
Daiwa House Industry Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2007 Sep-2007 Dec-2007 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
Revenue
Interest Expense
718
0
0
1 129
0
0
1 457
0
0
2 010
3 841
5 568
7 207
6 831
6 610
6 466
6 368
6 196
5 977
5 688
5 278
4 925
4 727
4 602
4 620
4 697
4 853
4 989
5 129
5 200
5 088
5 003
5 048
5 059
5 057
5 121
5 143
5 151
5 132
5 326
5 544
5 964
6 603
7 062
7 504
8 114
8 167
8 526
8 982
9 044
9 643
9 853
10 013
10 555
11 165
12 126
13 033
13 970
15 316
16 988
18 836
21 769
24 812
28 152
31 531
34 858
38 134
40 318
41 563
0
Revenue
1 178 272
N/A
1 178 429
+0%
1 214 951
+3%
1 224 900
+1%
1 210 761
-1%
1 224 599
+1%
1 247 435
+2%
1 207 369
-3%
1 166 473
-3%
1 143 972
-2%
1 183 913
+3%
1 235 024
+4%
1 690 151
+37%
1 745 287
+3%
1 766 975
+1%
1 778 298
+1%
1 848 797
+4%
1 885 161
+2%
1 911 907
+1%
1 951 541
+2%
2 007 989
+3%
2 139 583
+7%
2 288 786
+7%
2 478 079
+8%
2 700 318
+9%
2 727 066
+1%
2 782 534
+2%
2 780 345
0%
2 810 714
+1%
2 899 597
+3%
3 021 457
+4%
3 077 018
+2%
3 192 900
+4%
3 297 681
+3%
3 356 098
+2%
3 465 230
+3%
3 512 909
+1%
3 531 878
+1%
3 623 860
+3%
3 694 125
+2%
3 795 992
+3%
3 880 949
+2%
3 969 579
+2%
4 051 697
+2%
4 143 505
+2%
4 259 045
+3%
4 339 568
+2%
4 355 273
+0%
4 380 209
+1%
4 255 254
-3%
4 167 268
-2%
4 221 035
+1%
4 126 769
-2%
4 154 446
+1%
4 202 503
+1%
4 269 773
+2%
4 439 536
+4%
4 526 673
+2%
4 658 683
+3%
4 714 032
+1%
4 908 199
+4%
5 114 999
+4%
5 191 697
+1%
5 242 982
+1%
5 202 919
-1%
5 275 506
+1%
5 310 715
+1%
5 396 750
+2%
5 434 819
+1%
5 439 781
+0%
Gross Profit
Cost of Revenue
(932 175)
(936 955)
(965 328)
(975 288)
(962 812)
(975 484)
(995 577)
(966 560)
(936 270)
(912 096)
(941 377)
(977 380)
(1 352 937)
(1 394 850)
(1 407 206)
(1 416 250)
(1 468 844)
(1 500 584)
(1 522 762)
(1 555 824)
(1 592 218)
(1 708 557)
(1 838 310)
(2 002 797)
(2 192 414)
(2 209 032)
(2 256 617)
(2 249 775)
(2 269 846)
(2 325 867)
(2 414 962)
(2 461 132)
(2 560 483)
(2 656 376)
(2 695 225)
(2 773 769)
(2 791 596)
(2 791 989)
(2 854 512)
(2 909 392)
(3 002 160)
(3 078 748)
(3 155 072)
(3 225 500)
(3 300 738)
(3 394 048)
(3 469 448)
(3 476 310)
(3 510 002)
(3 421 776)
(3 354 695)
(3 392 889)
(3 299 886)
(3 320 384)
(3 359 432)
(3 421 955)
(3 574 853)
(3 654 860)
(3 780 595)
(3 846 618)
(3 953 004)
(4 114 157)
(4 182 630)
(4 210 632)
(4 210 511)
(4 249 488)
(4 262 431)
(4 307 028)
(4 333 754)
(4 329 932)
Gross Profit
246 097
N/A
241 474
-2%
249 623
+3%
249 612
0%
247 949
-1%
249 115
+0%
251 858
+1%
240 809
-4%
230 203
-4%
231 876
+1%
242 536
+5%
257 644
+6%
337 214
+31%
350 437
+4%
359 769
+3%
362 048
+1%
379 953
+5%
384 577
+1%
389 145
+1%
395 717
+2%
415 771
+5%
431 026
+4%
450 476
+5%
475 282
+6%
507 904
+7%
518 034
+2%
525 917
+2%
530 570
+1%
540 868
+2%
573 730
+6%
606 495
+6%
615 886
+2%
632 417
+3%
641 305
+1%
660 873
+3%
691 461
+5%
721 313
+4%
739 889
+3%
769 348
+4%
784 733
+2%
793 832
+1%
802 201
+1%
814 507
+2%
826 197
+1%
842 767
+2%
864 997
+3%
870 120
+1%
878 963
+1%
870 207
-1%
833 478
-4%
812 573
-3%
828 146
+2%
826 883
0%
834 062
+1%
843 071
+1%
847 818
+1%
864 683
+2%
871 813
+1%
878 088
+1%
867 414
-1%
955 195
+10%
1 000 842
+5%
1 009 067
+1%
1 032 350
+2%
992 408
-4%
1 026 018
+3%
1 048 284
+2%
1 089 722
+4%
1 101 065
+1%
1 109 849
+1%
Operating Income
Operating Expenses
(190 247)
(189 141)
(191 638)
(193 631)
(195 584)
(196 543)
(190 144)
(184 596)
(179 864)
(181 302)
(184 119)
(185 836)
(249 509)
(252 215)
(256 131)
(258 254)
(264 989)
(269 381)
(273 509)
(279 930)
(287 747)
(299 197)
(315 870)
(331 599)
(344 328)
(349 725)
(352 241)
(355 285)
(360 516)
(367 597)
(375 788)
(381 573)
(389 317)
(395 672)
(402 640)
(409 018)
(411 221)
(418 678)
(424 404)
(431 855)
(446 691)
(452 555)
(458 247)
(463 339)
(470 572)
(475 735)
(478 187)
(484 979)
(489 093)
(483 295)
(484 759)
(485 647)
(469 762)
(479 969)
(481 613)
(487 913)
(481 427)
(487 303)
(500 554)
(515 299)
(489 825)
(502 091)
(507 173)
(504 725)
(552 198)
(557 036)
(564 582)
(577 268)
(554 786)
(567 301)
Selling, General & Administrative
(190 247)
(188 559)
(191 638)
(193 631)
(198 952)
(196 543)
(190 144)
(184 596)
(179 864)
(181 302)
(184 119)
(185 836)
(242 941)
(252 215)
(256 131)
(258 254)
(258 607)
(269 381)
(273 509)
(279 931)
(274 341)
(299 197)
(315 870)
(331 597)
(329 458)
(349 722)
(352 238)
(355 284)
(344 738)
(367 597)
(375 787)
(381 573)
(373 557)
(395 671)
(402 640)
(409 017)
(394 677)
(418 677)
(424 403)
(431 853)
(429 251)
(452 554)
(458 246)
(463 339)
(451 002)
(475 734)
(478 185)
(484 977)
(468 155)
(483 294)
(484 758)
(485 645)
(448 957)
(479 967)
(481 612)
(487 911)
(459 041)
(487 301)
(500 552)
(515 298)
(462 466)
(502 090)
(507 172)
(504 724)
(524 579)
(557 036)
(564 582)
(577 268)
(526 125)
(567 299)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6 299)
0
0
0
(7 329)
0
0
0
(7 731)
0
0
0
0
0
0
0
(8 380)
0
0
0
(8 786)
0
0
0
(9 681)
0
0
0
(10 128)
0
0
0
(10 209)
0
0
0
(9 503)
0
0
0
(10 427)
0
0
0
(10 915)
0
0
0
(10 816)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(6 568)
0
0
0
(6 382)
0
0
0
(7 106)
0
0
0
(7 539)
0
0
0
(8 047)
0
0
0
(7 761)
0
0
0
(8 163)
0
0
0
(8 653)
0
0
0
(9 888)
0
0
0
(10 808)
0
0
0
(10 595)
0
0
0
(12 881)
0
0
0
(16 931)
0
0
0
(16 703)
0
0
0
(17 844)
0
Other Operating Expenses
0
(582)
0
0
3 368
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(1)
0
0
(2)
(2)
(3)
(3)
(1)
(2)
0
(1)
0
(7 999)
(1)
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(1)
(2)
(2)
(2)
0
(1)
(2)
(1)
(2)
0
(2)
(2)
(2)
(2)
(1)
(1)
(1)
0
0
(1)
0
0
0
(1)
(2)
Operating Income
55 850
N/A
52 333
-6%
57 985
+11%
55 981
-3%
52 365
-6%
52 572
+0%
61 714
+17%
56 213
-9%
50 339
-10%
50 574
+0%
58 417
+16%
71 808
+23%
87 705
+22%
98 222
+12%
103 638
+6%
103 794
+0%
114 964
+11%
115 196
+0%
115 636
+0%
115 787
+0%
128 024
+11%
131 829
+3%
134 606
+2%
143 683
+7%
163 576
+14%
168 309
+3%
173 676
+3%
175 285
+1%
180 352
+3%
206 133
+14%
230 707
+12%
234 313
+2%
243 100
+4%
245 633
+1%
258 233
+5%
282 443
+9%
310 092
+10%
321 211
+4%
344 944
+7%
352 878
+2%
347 141
-2%
349 646
+1%
356 260
+2%
362 858
+2%
372 195
+3%
389 262
+5%
391 933
+1%
393 984
+1%
381 114
-3%
350 183
-8%
327 814
-6%
342 499
+4%
357 121
+4%
354 093
-1%
361 458
+2%
359 905
0%
383 256
+6%
384 510
+0%
377 534
-2%
352 115
-7%
465 370
+32%
498 751
+7%
501 894
+1%
527 625
+5%
440 210
-17%
468 982
+7%
483 702
+3%
512 454
+6%
546 279
+7%
542 548
-1%
Pre-Tax Income
Interest Income Expense
531
117
39
122
(97)
(696)
(1 462)
(1 315)
(1 236)
(783)
(1 367)
595
558
(33)
(23)
(1 375)
(3 711)
(2 047)
(339)
(360)
1 172
1 781
1 628
2 703
3 266
7 081
6 506
6 084
4 993
5 170
4 978
5 271
11 471
5 122
5 012
8 405
1 487
4 327
4 613
2 080
14 933
14 490
14 957
14 511
(9 530)
(9 735)
(10 715)
(11 918)
(7 917)
(8 712)
(10 175)
(10 386)
(13 166)
(12 965)
(10 734)
(11 335)
(12 349)
(13 821)
(12 603)
(14 327)
(5 555)
(8 590)
1 078
(1 439)
(4 095)
5 609
(14 281)
(14 948)
(16 508)
(26 590)
Non-Reccuring Items
(8 118)
(3 206)
(1 677)
(1 707)
(3 835)
(9 114)
(8 440)
(6 532)
(1 195)
(4 131)
(5 372)
(5 548)
(37 603)
(34 386)
(36 744)
(37 461)
(14 669)
(21 585)
(18 647)
(17 607)
(32 854)
(26 706)
(25 883)
(27 937)
(8 472)
(75)
(70)
1 805
(6 356)
(15 316)
(11 427)
(11 568)
(87 976)
(87 909)
(91 761)
(91 610)
(7 389)
(6 718)
(6 895)
(7 338)
(13 427)
(13 639)
(15 139)
(14 666)
(11 020)
(10 744)
(9 824)
(8 993)
(19 558)
(27 457)
(25 130)
(25 685)
(28 355)
(21 801)
(22 366)
(22 529)
(24 809)
(24 984)
(25 602)
(25 935)
(24 430)
(15 809)
8 254
10 085
(13 285)
15 073
(11 943)
(13 345)
(43 137)
(42 999)
Gain/Loss on Disposition of Assets
0
0
24
433
311
291
(101)
25
(22)
(16)
(1 145)
(963)
(3 017)
(2 866)
(1 874)
(1 989)
(144)
(208)
(193)
(210)
(188)
930
519
526
538
577
1 156
1 160
1 283
453
460
622
0
266
231
197
715
1 216
1 356
1 197
1 830
1 862
1 990
2 020
1 177
1 037
729
1 362
1 121
882
953
0
590
1 656
1 922
1 126
1 701
(453)
2 576
3 392
4 013
589
3 518
3 668
30 289
6 416
695
1 682
2 324
2 441
Total Other Income
1 559
699
468
134
959
134
1 315
412
1 363
1 438
2 432
2 457
(6 926)
(8 263)
(7 494)
(6 721)
(3 406)
(3 560)
(4 611)
(4 735)
17 108
16 681
15 254
16 100
9 601
9 337
11 868
10 320
20 819
20 430
17 942
18 696
(10 381)
(10 498)
(9 061)
(10 925)
(10 040)
(9 747)
(10 349)
(9 764)
(4 162)
(3 588)
(2 211)
(2 058)
(592)
(912)
(3 497)
(3 748)
(5 077)
(5 495)
(7 256)
(6 544)
(4 980)
(2 885)
498
841
5 501
5 280
5 863
4 714
1 098
(1 317)
(979)
1 037
2 715
(1 314)
(4 460)
(4 166)
(175)
(3 652)
Pre-Tax Income
49 822
N/A
49 943
+0%
56 839
+14%
54 963
-3%
49 703
-10%
43 187
-13%
53 026
+23%
48 803
-8%
49 249
+1%
47 082
-4%
52 965
+12%
68 349
+29%
40 717
-40%
52 674
+29%
57 503
+9%
56 248
-2%
93 034
+65%
87 796
-6%
91 846
+5%
92 875
+1%
113 262
+22%
124 515
+10%
126 124
+1%
135 075
+7%
168 509
+25%
185 229
+10%
193 136
+4%
194 654
+1%
201 091
+3%
216 870
+8%
242 660
+12%
247 334
+2%
156 214
-37%
152 614
-2%
162 654
+7%
188 510
+16%
294 865
+56%
310 289
+5%
333 669
+8%
339 053
+2%
346 315
+2%
348 771
+1%
355 857
+2%
362 665
+2%
352 230
-3%
368 908
+5%
368 626
0%
370 687
+1%
349 683
-6%
309 401
-12%
286 206
-7%
299 884
+5%
311 210
+4%
318 098
+2%
330 778
+4%
328 008
-1%
353 300
+8%
350 532
-1%
347 768
-1%
319 959
-8%
440 496
+38%
473 624
+8%
513 765
+8%
540 976
+5%
455 834
-16%
494 766
+9%
453 713
-8%
481 677
+6%
488 783
+1%
471 748
-3%
Net Income
Tax Provision
(20 221)
(20 192)
(23 378)
(23 243)
(22 362)
(18 125)
(21 878)
(19 883)
(21 161)
(19 407)
(17 327)
(23 578)
(13 371)
(19 256)
(26 662)
(41 957)
(59 853)
(56 023)
(54 988)
(39 855)
(47 092)
(51 924)
(56 172)
(58 676)
(66 000)
(70 791)
(68 816)
(68 936)
(83 552)
(87 795)
(93 700)
(94 923)
(51 545)
(49 943)
(54 653)
(61 098)
(92 072)
(96 724)
(102 900)
(101 470)
(106 412)
(107 029)
(107 805)
(112 010)
(110 198)
(113 039)
(109 518)
(118 418)
(112 327)
(105 177)
(105 727)
(103 203)
(109 873)
(111 078)
(113 120)
(113 592)
(124 341)
(122 813)
(118 937)
(92 148)
(124 819)
(135 884)
(152 343)
(177 694)
(155 581)
(162 830)
(150 750)
(159 482)
(158 905)
(157 230)
Income from Continuing Operations
29 601
29 751
33 461
31 720
27 341
25 062
31 148
28 920
28 088
27 675
35 638
44 771
27 346
33 418
30 841
14 291
33 181
31 773
36 858
53 020
66 170
72 591
69 952
76 399
102 509
114 438
124 320
125 718
117 539
129 075
148 960
152 411
104 669
102 671
108 001
127 412
202 793
213 565
230 769
237 583
239 903
241 742
248 052
250 655
242 032
255 869
259 108
252 269
237 356
204 224
180 479
196 681
201 337
207 020
217 658
214 416
228 959
227 719
228 831
227 811
315 677
337 740
361 422
363 282
300 253
331 936
302 963
322 195
329 878
314 518
Income to Minority Interest
162
15
(144)
(36)
240
399
119
(9)
(16)
(36)
(12)
(60)
(74)
(84)
(66)
27
32
36
46
46
103
178
464
(24)
(413)
(250)
(607)
149
(406)
(318)
(771)
(983)
(1 091)
(1 629)
(1 100)
(1 298)
(1 092)
(984)
(1 574)
(2 581)
(3 546)
(3 616)
(3 754)
(5 368)
(4 592)
(5 771)
(5 760)
(3 476)
(3 753)
(2 756)
(2 936)
(3 500)
(6 260)
(6 292)
(6 328)
(7 118)
(3 686)
(4 498)
(5 146)
(3 769)
(7 277)
(5 867)
(4 528)
(4 860)
(1 500)
(1 796)
(2 357)
(2 895)
(4 818)
(4 614)
Net Income (Common)
29 760
N/A
29 771
+0%
33 314
+12%
31 682
-5%
27 580
-13%
25 459
-8%
31 265
+23%
28 906
-8%
28 070
-3%
27 634
-2%
35 621
+29%
44 702
+25%
27 267
-39%
33 329
+22%
30 772
-8%
14 315
-53%
33 200
+132%
31 801
-4%
36 693
+15%
52 858
+44%
66 274
+25%
72 567
+9%
70 418
-3%
76 375
+8%
102 095
+34%
114 186
+12%
123 711
+8%
125 867
+2%
117 133
-7%
128 757
+10%
148 187
+15%
151 427
+2%
103 577
-32%
101 040
-2%
106 901
+6%
126 113
+18%
201 700
+60%
212 581
+5%
229 193
+8%
235 001
+3%
236 357
+1%
238 125
+1%
244 299
+3%
245 288
+0%
237 439
-3%
250 097
+5%
253 348
+1%
248 791
-2%
233 603
-6%
201 468
-14%
177 542
-12%
193 180
+9%
195 076
+1%
200 728
+3%
211 329
+5%
207 298
-2%
225 272
+9%
223 220
-1%
223 684
+0%
224 041
+0%
308 399
+38%
331 873
+8%
356 893
+8%
358 420
+0%
298 752
-17%
330 138
+11%
300 606
-9%
319 300
+6%
325 058
+2%
309 904
-5%
EPS (Diluted)
50.69
N/A
50.54
0%
57.43
+14%
54.71
-5%
47.06
-14%
43.96
-7%
53.98
+23%
49.32
-9%
48.47
-2%
47.72
-2%
61.51
+29%
77.19
+25%
47.09
-39%
57.55
+22%
53.15
-8%
24.73
-53%
57.36
+132%
54.92
-4%
63.37
+15%
91.29
+44%
114.46
+25%
125.33
+9%
109
-13%
116.78
+7%
159.77
+37%
173.27
+8%
187.72
+8%
190.99
+2%
177.74
-7%
195.4
+10%
222.83
+14%
226.34
+2%
155.83
-31%
152.16
-2%
161.23
+6%
190.21
+18%
304.05
+60%
320.15
+5%
345.17
+8%
353.91
+3%
355.86
+1%
358.08
+1%
366.72
+2%
369.09
+1%
357.09
-3%
376.66
+5%
381.52
+1%
374.52
-2%
351.76
-6%
304.68
-13%
270.8
-11%
295.15
+9%
297.18
+1%
306.57
+3%
322.52
+5%
316.24
-2%
343.82
+9%
340.44
-1%
340.65
+0%
340.17
0%
469.12
+38%
504.04
+7%
542.96
+8%
545.46
+0%
457.16
-16%
515.98
+13%
471.31
-9%
506.95
+8%
514
+1%
500.98
-3%

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
Follow us
Join more than 302,200+ 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

© 2025 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.