First Time Loading...

Daikokutenbussan Co Ltd
TSE:2791

Watchlist Manager
Daikokutenbussan Co Ltd Logo
Daikokutenbussan Co Ltd
TSE:2791
Watchlist
Price: 7 960 JPY 0.38% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

257.3B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+15%
5 Years
+49%
7 Years
+70%
10 Years
+115%
7.3B
+20%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
-15%
5 Years
+62%
7 Years
+24%
10 Years
+52%
4.8B
+19%
Net Income
Growth Rates:
1 Year
+24%
3 Years
-11%
5 Years
+98%
7 Years
+35%
10 Years
+90%

Earnings Waterfall
Daikokutenbussan Co Ltd

Revenue
257.3B JPY
Cost of Revenue
-198.6B JPY
Gross Profit
58.7B JPY
Operating Expenses
-51.4B JPY
Operating Income
7.3B JPY
Other Expenses
-2.4B JPY
Net Income
4.8B JPY

Income Statement
Daikokutenbussan Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
119 548
N/A
121 167
+1%
124 811
+3%
127 001
+2%
129 251
+2%
131 634
+2%
133 109
+1%
135 252
+2%
137 879
+2%
141 613
+3%
145 118
+2%
147 898
+2%
150 887
+2%
152 955
+1%
155 379
+2%
157 670
+1%
159 716
+1%
162 291
+2%
164 035
+1%
167 375
+2%
172 096
+3%
177 073
+3%
183 462
+4%
190 559
+4%
195 661
+3%
201 182
+3%
212 059
+5%
218 360
+3%
222 842
+2%
226 571
+2%
221 551
-2%
219 703
-1%
219 622
0%
219 938
+0%
224 150
+2%
227 276
+1%
231 750
+2%
236 577
+2%
242 243
+2%
250 185
+3%
257 254
+3%
Gross Profit
Cost of Revenue
(92 209)
(93 403)
(95 961)
(97 390)
(99 120)
(101 013)
(102 208)
(104 014)
(106 075)
(108 737)
(111 531)
(113 346)
(115 462)
(117 013)
(118 913)
(120 739)
(122 468)
(124 508)
(125 669)
(128 454)
(132 230)
(136 282)
(141 551)
(146 939)
(150 648)
(154 795)
(162 287)
(166 357)
(169 327)
(171 917)
(168 526)
(167 232)
(167 202)
(167 226)
(170 098)
(173 506)
(178 026)
(182 461)
(187 755)
(193 636)
(198 590)
Gross Profit
27 339
N/A
27 764
+2%
28 850
+4%
29 611
+3%
30 131
+2%
30 621
+2%
30 901
+1%
31 238
+1%
31 804
+2%
32 876
+3%
33 587
+2%
34 552
+3%
35 425
+3%
35 942
+1%
36 466
+1%
36 931
+1%
37 248
+1%
37 783
+1%
38 366
+2%
38 921
+1%
39 866
+2%
40 791
+2%
41 911
+3%
43 620
+4%
45 013
+3%
46 387
+3%
49 772
+7%
52 003
+4%
53 515
+3%
54 654
+2%
53 025
-3%
52 471
-1%
52 420
0%
52 712
+1%
54 052
+3%
53 770
-1%
53 724
0%
54 116
+1%
54 488
+1%
56 549
+4%
58 664
+4%
Operating Income
Operating Expenses
(22 560)
(23 072)
(23 836)
(24 677)
(25 063)
(25 502)
(25 629)
(26 004)
(26 465)
(27 210)
(27 905)
(28 783)
(29 571)
(29 985)
(30 613)
(31 476)
(32 216)
(32 754)
(33 122)
(34 214)
(35 365)
(37 248)
(39 170)
(41 610)
(42 852)
(42 517)
(43 837)
(44 789)
(44 900)
(44 899)
(44 426)
(44 678)
(44 843)
(45 050)
(45 512)
(46 849)
(47 863)
(48 951)
(49 991)
(50 462)
(51 382)
Selling, General & Administrative
(22 559)
(23 071)
(21 521)
(24 414)
(24 799)
(25 167)
(23 177)
(26 001)
(26 463)
(27 207)
(25 037)
(28 562)
(29 351)
(29 986)
(27 071)
(31 364)
(32 101)
(32 614)
(29 279)
(34 212)
(35 392)
(37 276)
(34 893)
(40 536)
(41 751)
(42 517)
(39 588)
(44 462)
(44 899)
(44 898)
(40 144)
(44 503)
(44 666)
(45 049)
(41 329)
(46 783)
(47 862)
(48 949)
(45 228)
(50 529)
(51 284)
Depreciation & Amortization
0
0
(2 315)
0
0
0
(2 450)
0
0
0
(2 867)
0
0
0
(3 541)
0
0
0
(3 842)
0
0
0
(4 275)
0
0
0
(4 249)
0
0
0
(4 281)
0
0
0
(4 182)
0
0
0
(4 762)
0
0
Other Operating Expenses
(1)
0
0
(263)
(264)
(335)
(2)
(3)
(2)
(3)
(1)
(221)
(220)
0
(1)
(112)
(115)
(140)
(1)
(2)
27
28
(2)
(1 074)
(1 101)
0
0
(327)
(1)
(1)
(1)
(175)
(177)
(1)
(1)
(66)
0
(2)
(1)
67
(98)
Operating Income
4 779
N/A
4 692
-2%
5 014
+7%
4 934
-2%
5 068
+3%
5 119
+1%
5 272
+3%
5 234
-1%
5 339
+2%
5 666
+6%
5 682
+0%
5 769
+2%
5 854
+1%
5 957
+2%
5 853
-2%
5 455
-7%
5 032
-8%
5 029
0%
5 244
+4%
4 707
-10%
4 501
-4%
3 543
-21%
2 741
-23%
2 010
-27%
2 161
+8%
3 870
+79%
5 935
+53%
7 214
+22%
8 615
+19%
9 755
+13%
8 599
-12%
7 793
-9%
7 577
-3%
7 662
+1%
8 540
+11%
6 921
-19%
5 861
-15%
5 165
-12%
4 497
-13%
6 087
+35%
7 282
+20%
Pre-Tax Income
Interest Income Expense
(19)
(14)
(7)
(3)
4
7
8
8
4
2
1
6
8
11
11
11
12
11
254
254
250
246
3
(3)
(2)
(1)
(2)
1
4
6
7
8
6
4
4
4
4
4
3
2
1
Non-Reccuring Items
(160)
(164)
(264)
0
0
0
(209)
(142)
(142)
(142)
(153)
0
0
(196)
(113)
0
0
0
63
(449)
(449)
(443)
(1 584)
0
0
(1 106)
(326)
0
(326)
(327)
(176)
0
0
(176)
(64)
0
101
(9)
68
0
0
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
0
0
0
0
43
43
43
0
0
0
(32)
0
0
0
0
0
0
0
0
0
(23)
Total Other Income
31
46
55
46
54
52
53
62
59
62
59
71
82
89
57
76
85
103
145
131
141
148
174
169
186
237
216
328
284
238
255
193
252
262
380
359
289
263
178
182
206
Pre-Tax Income
4 629
N/A
4 559
-2%
4 798
+5%
4 977
+4%
5 126
+3%
5 178
+1%
5 124
-1%
5 162
+1%
5 260
+2%
5 588
+6%
5 589
+0%
5 846
+5%
5 944
+2%
5 861
-1%
5 808
-1%
5 542
-5%
5 129
-7%
5 143
+0%
5 706
+11%
4 643
-19%
4 443
-4%
3 494
-21%
1 334
-62%
2 176
+63%
2 388
+10%
3 043
+27%
5 866
+93%
7 543
+29%
8 577
+14%
9 672
+13%
8 653
-11%
7 996
-8%
7 837
-2%
7 754
-1%
8 860
+14%
7 284
-18%
6 255
-14%
5 423
-13%
4 746
-12%
6 271
+32%
7 466
+19%
Net Income
Tax Provision
(2 082)
(2 102)
(2 266)
(2 321)
(2 313)
(2 317)
(2 418)
(2 345)
(2 357)
(2 419)
(2 208)
(2 329)
(2 357)
(2 296)
(2 249)
(2 217)
(2 165)
(2 238)
(2 414)
(2 036)
(1 993)
(1 717)
(1 041)
(1 280)
(1 217)
(1 346)
(2 120)
(2 686)
(3 106)
(3 429)
(3 124)
(2 867)
(2 725)
(2 729)
(3 239)
(2 690)
(2 360)
(2 161)
(1 626)
(2 221)
(2 628)
Income from Continuing Operations
2 547
2 457
2 532
2 656
2 813
2 861
2 706
2 817
2 903
3 169
3 381
3 517
3 587
3 565
3 559
3 325
2 964
2 905
3 292
2 607
2 450
1 777
293
896
1 171
1 697
3 746
4 857
5 471
6 243
5 529
5 129
5 112
5 025
5 621
4 594
3 895
3 262
3 120
4 050
4 838
Income to Minority Interest
(8)
(8)
(8)
(7)
(7)
(6)
(6)
(15)
(6)
(2)
(1)
8
(1)
(6)
(4)
(4)
(3)
(6)
(10)
(11)
(12)
(10)
(9)
(9)
(9)
(8)
(10)
(10)
(11)
(12)
(9)
(7)
(5)
(3)
(3)
(3)
(3)
(4)
(3)
(3)
(4)
Net Income (Common)
2 539
N/A
2 448
-4%
2 523
+3%
2 647
+5%
2 805
+6%
2 854
+2%
2 699
-5%
2 802
+4%
2 894
+3%
3 167
+9%
3 379
+7%
3 524
+4%
3 586
+2%
3 556
-1%
3 553
0%
3 318
-7%
2 959
-11%
2 898
-2%
3 282
+13%
2 598
-21%
2 438
-6%
1 767
-28%
284
-84%
886
+212%
1 162
+31%
1 689
+45%
3 735
+121%
4 846
+30%
5 460
+13%
6 230
+14%
5 518
-11%
5 119
-7%
5 104
0%
5 020
-2%
5 617
+12%
4 591
-18%
3 891
-15%
3 258
-16%
3 116
-4%
4 045
+30%
4 833
+19%
EPS (Diluted)
181.35
N/A
174.85
-4%
180.21
+3%
189.07
+5%
200.35
+6%
203.85
+2%
192.27
-6%
200.14
+4%
206.71
+3%
226.21
+9%
240.5
+6%
251.71
+5%
256.14
+2%
254
-1%
252.54
-1%
237
-6%
211.35
-11%
207
-2%
233.09
+13%
185.57
-20%
173.13
-7%
125.62
-27%
20.19
-84%
63.35
+214%
83.16
+31%
120.94
+45%
267.49
+121%
347.91
+30%
391.99
+13%
447.27
+14%
396.1
-11%
367.3
-7%
366.27
0%
360.4
-2%
403.19
+12%
329.6
-18%
279.35
-15%
233.9
-16%
223.71
-4%
290.4
+30%
346.85
+19%

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 133,700+ 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.