First Time Loading...

DyDo Group Holdings Inc
TSE:2590

Watchlist Manager
DyDo Group Holdings Inc Logo
DyDo Group Holdings Inc
TSE:2590
Watchlist
Price: 2 728 JPY 1.34% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

213.4B
+6%
Revenue
Growth Rates:
1 Year
+33%
3 Years
+35%
5 Years
+24%
7 Years
+24%
10 Years
+38%
3.7B
-11%
Operating Income
Growth Rates:
1 Year
+428%
3 Years
-33%
5 Years
-39%
7 Years
-3%
10 Years
-38%
4.4B
+51%
Net Income
Growth Rates:
1 Year
-
3 Years
+38%
5 Years
+15%
7 Years
+35%
10 Years
+19%

Earnings Waterfall
DyDo Group Holdings Inc

Revenue
213.4B JPY
Cost of Revenue
-114.9B JPY
Gross Profit
98.5B JPY
Operating Expenses
-94.7B JPY
Operating Income
3.7B JPY
Other Expenses
691m JPY
Net Income
4.4B JPY

Income Statement
DyDo Group Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Jan-2014 Apr-2014 Jul-2014 Oct-2014 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
Revenue
Revenue
154 828
N/A
154 822
0%
152 937
-1%
151 689
-1%
149 526
-1%
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%
Gross Profit
Cost of Revenue
(70 553)
(70 442)
(69 361)
(68 566)
(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)
Gross Profit
84 275
N/A
84 380
+0%
83 576
-1%
83 123
-1%
81 973
-1%
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%
Operating Income
Operating Expenses
(78 271)
(78 230)
(77 849)
(77 019)
(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)
Selling, General & Administrative
(78 270)
(78 229)
(77 848)
(77 017)
(65 130)
(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)
Research & Development
0
0
0
0
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)
Depreciation & Amortization
0
0
0
0
(11 668)
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
Other Operating Expenses
0
(1)
(1)
(2)
(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)
Operating Income
6 004
N/A
6 150
+2%
5 727
-7%
6 104
+7%
5 174
-15%
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%
Pre-Tax Income
Interest Income Expense
(307)
(420)
(452)
(479)
(1 055)
(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
Non-Reccuring Items
0
0
0
0
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
Gain/Loss on Disposition of Assets
0
0
0
0
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
Total Other Income
265
289
276
324
351
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
Pre-Tax Income
5 962
N/A
6 019
+1%
5 551
-8%
5 949
+7%
4 470
-25%
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%
Net Income
Tax Provision
(2 096)
(2 252)
(2 249)
(2 254)
(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)
Income from Continuing Operations
3 866
3 767
3 302
3 695
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
Income to Minority Interest
(154)
(130)
(127)
(121)
(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)
Net Income (Common)
3 712
N/A
3 638
-2%
3 175
-13%
3 575
+13%
2 322
-35%
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%
EPS (Diluted)
218.35
N/A
214
-2%
186.76
-13%
210.29
+13%
140.16
-33%
93.17
-34%
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%

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.