DyDo Group Holdings Inc
TSE:2590

Watchlist Manager
DyDo Group Holdings Inc Logo
DyDo Group Holdings Inc
TSE:2590
Watchlist
Price: 2 860 JPY Market Closed
Market Cap: 94.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+46%
5Y
+41%
10Y
+59%
0
Operating Income
+0%
3Y
+5%
5Y
+66%
10Y
-7%
0
Net Income
+0%
3Y
-4%
5Y
+114%
10Y
+64%

Earnings Waterfall
DyDo Group Holdings Inc

Revenue
237.2B JPY
Cost of Revenue
-127.9B JPY
Gross Profit
109.3B JPY
Operating Expenses
-104.5B JPY
Operating Income
4.8B JPY
Other Expenses
-985m JPY
Net Income
3.8B JPY

Income Statement
DyDo Group Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025
Revenue
Interest Expense
550
521
491
464
455
440
443
445
457
473
431
362
313
269
269
311
273
273
261
261
245
233
225
210
200
197
199
192
267
244
261
242
224
251
335
540
603
839
962
776
707
Revenue
149 526
N/A
147 456
-1%
148 142
+0%
148 594
+0%
149 856
+1%
154 729
+3%
161 619
+4%
167 334
+4%
171 401
+2%
172 137
+0%
172 066
0%
173 072
+1%
172 684
0%
173 710
+1%
172 871
0%
172 009
0%
171 553
0%
171 220
0%
170 001
-1%
169 249
0%
168 256
-1%
166 036
-1%
160 591
-3%
159 682
-1%
158 227
-1%
156 964
-1%
160 376
+2%
160 534
+0%
162 602
+1%
161 247
-1%
162 461
+1%
162 584
+0%
160 130
-2%
172 437
+8%
182 095
+6%
200 768
+10%
213 370
+6%
219 432
+3%
229 202
+4%
228 264
0%
237 189
+4%
Gross Profit
Cost of Revenue
(67 553)
(67 100)
(67 793)
(68 410)
(68 859)
(71 563)
(75 687)
(79 010)
(81 947)
(82 407)
(82 389)
(83 292)
(83 420)
(84 170)
(83 796)
(83 436)
(83 026)
(82 646)
(81 921)
(81 532)
(81 097)
(79 931)
(77 161)
(76 104)
(74 708)
(73 716)
(75 313)
(75 724)
(77 895)
(79 496)
(83 531)
(86 653)
(87 172)
(94 205)
(97 965)
(107 860)
(114 897)
(118 354)
(124 478)
(122 738)
(127 934)
Gross Profit
81 973
N/A
80 356
-2%
80 349
0%
80 184
0%
80 997
+1%
83 166
+3%
85 932
+3%
88 324
+3%
89 454
+1%
89 730
+0%
89 677
0%
89 780
+0%
89 264
-1%
89 540
+0%
89 075
-1%
88 573
-1%
88 527
0%
88 574
+0%
88 080
-1%
87 717
0%
87 159
-1%
86 105
-1%
83 430
-3%
83 578
+0%
83 519
0%
83 248
0%
85 063
+2%
84 810
0%
84 707
0%
81 751
-3%
78 930
-3%
75 931
-4%
72 958
-4%
78 232
+7%
84 130
+8%
92 908
+10%
98 473
+6%
101 078
+3%
104 724
+4%
105 526
+1%
109 255
+4%
Operating Income
Operating Expenses
(76 799)
(76 296)
(75 931)
(76 230)
(76 009)
(77 973)
(80 368)
(82 897)
(85 597)
(85 417)
(85 958)
(85 552)
(84 373)
(84 387)
(83 063)
(82 496)
(82 456)
(82 778)
(82 653)
(83 073)
(84 266)
(82 358)
(79 794)
(78 277)
(77 917)
(77 961)
(79 494)
(80 328)
(80 126)
(78 288)
(76 369)
(74 281)
(72 251)
(77 372)
(81 619)
(88 735)
(94 741)
(97 418)
(101 147)
(101 170)
(104 466)
Selling, General & Administrative
(76 798)
(76 295)
(75 931)
(76 230)
(64 986)
(77 974)
(80 367)
(82 897)
(73 256)
(85 523)
(85 940)
(85 535)
(72 933)
(83 869)
(83 063)
(82 495)
(72 400)
(83 341)
(83 254)
(83 672)
(74 794)
(82 356)
(79 793)
(78 277)
(76 802)
(77 960)
(79 493)
(80 328)
(78 708)
(78 288)
(76 367)
(74 279)
(71 021)
(77 370)
(81 619)
(88 734)
(93 255)
(97 417)
(101 199)
(101 169)
(103 242)
Research & Development
0
0
0
0
0
0
0
0
(874)
0
0
0
(836)
0
0
0
(899)
0
0
0
(962)
0
0
0
(1 114)
0
0
0
(1 417)
0
0
0
(1 229)
0
0
0
(1 485)
0
0
0
(1 223)
Depreciation & Amortization
0
0
0
0
(11 022)
0
0
0
(11 466)
0
0
0
(10 603)
0
0
0
(9 156)
0
0
0
(8 509)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(1)
(1)
0
0
(1)
1
(1)
0
(1)
106
(18)
(17)
(1)
(518)
0
(2)
(1)
563
601
599
(1)
(2)
0
0
(1)
(1)
0
0
(1)
0
(2)
(2)
(1)
(2)
0
0
(1)
(1)
52
0
(1)
Operating Income
5 174
N/A
4 060
-22%
4 418
+9%
3 954
-11%
4 988
+26%
5 193
+4%
5 564
+7%
5 427
-2%
3 857
-29%
4 313
+12%
3 719
-14%
4 228
+14%
4 891
+16%
5 153
+5%
6 012
+17%
6 077
+1%
6 071
0%
5 796
-5%
5 427
-6%
4 644
-14%
2 893
-38%
3 747
+30%
3 636
-3%
5 301
+46%
5 602
+6%
5 287
-6%
5 569
+5%
4 482
-20%
4 581
+2%
3 463
-24%
2 561
-26%
1 650
-36%
707
-57%
860
+22%
2 511
+192%
4 173
+66%
3 732
-11%
3 660
-2%
3 577
-2%
4 356
+22%
4 789
+10%
Pre-Tax Income
Interest Income Expense
(1 134)
(1 127)
(1 114)
(1 117)
(712)
(670)
(418)
119
280
302
118
(174)
88
(2)
(187)
(681)
2 033
(312)
(362)
375
121
(8)
180
62
183
261
273
596
801
859
846
1 324
440
428
1 660
484
657
5 331
3 966
3 783
4 229
Non-Reccuring Items
0
0
(39)
(39)
(421)
73
235
236
478
0
0
0
(516)
0
(555)
(555)
(573)
0
(18)
(41)
(945)
(1 097)
(1 053)
(989)
(742)
(241)
(269)
(311)
(230)
(268)
(286)
(361)
(434)
(127)
(218)
(66)
96
(58)
0
(22)
(863)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 236)
57
65
437
458
0
435
93
70
116
76
47
164
0
0
0
254
0
0
0
0
0
0
347
397
Total Other Income
430
355
327
158
(14)
(81)
(68)
25
169
279
460
556
402
480
441
462
265
211
77
(111)
143
226
(288)
(105)
139
156
377
304
407
562
109
39
123
518
924
1 246
1 077
557
410
3
(637)
Pre-Tax Income
4 470
N/A
3 288
-26%
3 592
+9%
2 956
-18%
3 841
+30%
4 515
+18%
5 313
+18%
5 807
+9%
4 784
-18%
4 894
+2%
4 297
-12%
4 610
+7%
4 865
+6%
5 631
+16%
5 711
+1%
5 303
-7%
6 560
+24%
5 752
-12%
5 189
-10%
5 304
+2%
2 670
-50%
2 868
+7%
2 910
+1%
4 362
+50%
5 252
+20%
5 577
+6%
6 024
+8%
5 116
-15%
5 723
+12%
4 616
-19%
3 230
-30%
2 652
-18%
1 090
-59%
1 679
+54%
4 877
+190%
5 837
+20%
5 562
-5%
9 490
+71%
7 953
-16%
8 467
+6%
7 915
-7%
Net Income
Tax Provision
(2 027)
(1 589)
(1 561)
(1 730)
(1 422)
(1 617)
(1 640)
(1 350)
(1 633)
(1 788)
(1 979)
(2 208)
(2 373)
(2 650)
(2 460)
(2 516)
(2 671)
(2 237)
(1 854)
(1 860)
(801)
(775)
(1 106)
(868)
(2 100)
(2 126)
(2 379)
(2 702)
(1 788)
(1 759)
(1 900)
(1 846)
(1 580)
(1 608)
(2 049)
(2 541)
(940)
(1 642)
(1 017)
(993)
(4 482)
Income from Continuing Operations
2 443
1 699
2 031
1 226
2 419
2 898
3 673
4 457
3 151
3 106
2 318
2 402
2 492
2 981
3 251
2 787
3 889
3 515
3 335
3 444
1 869
2 093
1 804
3 494
3 152
3 451
3 645
2 414
3 935
2 857
1 330
806
(490)
71
2 828
3 296
4 622
7 848
6 936
7 474
3 433
Income to Minority Interest
(120)
(114)
(104)
(88)
(71)
(54)
(39)
(100)
117
138
160
215
11
(2)
(33)
11
(32)
(52)
(100)
(140)
(89)
(32)
50
52
52
23
29
53
38
28
2
(6)
(16)
(16)
(120)
(358)
(199)
18
48
27
371
Net Income (Common)
2 322
N/A
1 584
-32%
1 927
+22%
1 137
-41%
2 347
+106%
2 842
+21%
3 634
+28%
4 356
+20%
3 269
-25%
3 246
-1%
2 477
-24%
2 619
+6%
2 504
-4%
2 980
+19%
3 220
+8%
2 798
-13%
3 856
+38%
3 461
-10%
3 233
-7%
3 303
+2%
1 778
-46%
2 062
+16%
1 853
-10%
3 545
+91%
3 204
-10%
3 471
+8%
3 674
+6%
2 467
-33%
3 974
+61%
2 888
-27%
1 334
-54%
801
-40%
(507)
N/A
54
N/A
2 705
+4 909%
2 935
+9%
4 423
+51%
7 865
+78%
6 985
-11%
7 502
+7%
3 804
-49%
EPS (Diluted)
136.58
N/A
93.17
-32%
113.35
+22%
66.88
-41%
141.67
+112%
167.17
+18%
213.76
+28%
256.23
+20%
197.32
-23%
190.94
-3%
145.7
-24%
163.68
+12%
151.68
-7%
186.25
+23%
201.25
+8%
169.88
-16%
234.1
+38%
210.12
-10%
196.28
-7%
200.53
+2%
107.94
-46%
125.54
+16%
116.32
-7%
226.18
+94%
100.64
-56%
222.18
+121%
235.09
+6%
157.75
-33%
127.1
-19%
184.47
+45%
85.16
-54%
51.1
-40%
-16.18
N/A
1.72
N/A
86.12
+4 907%
93.38
+8%
140.76
+51%
249.74
+77%
221.61
-11%
237.83
+7%
120.64
-49%

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 255,000+ 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 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.