First Time Loading...

DCM Holdings Co Ltd
TSE:3050

Watchlist Manager
DCM Holdings Co Ltd Logo
DCM Holdings Co Ltd
TSE:3050
Watchlist
Price: 1 454 JPY 0.9% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

480.6B
-0.9%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+3%
5 Years
+8%
7 Years
+9%
10 Years
+11%
28.6B
-1%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
-8%
5 Years
+39%
7 Years
+44%
10 Years
+67%
24.1B
+44%
Net Income
Growth Rates:
1 Year
+42%
3 Years
+14%
5 Years
+101%
7 Years
+109%
10 Years
+145%

Earnings Waterfall
DCM Holdings Co Ltd

Revenue
480.6B JPY
Cost of Revenue
-317.7B JPY
Gross Profit
162.9B JPY
Operating Expenses
-134.3B JPY
Operating Income
28.6B JPY
Other Expenses
-4.5B JPY
Net Income
24.1B JPY

Income Statement
DCM Holdings 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
432 065
N/A
434 190
+0%
441 296
+2%
437 470
-1%
434 369
-1%
430 751
-1%
425 472
-1%
425 352
0%
432 536
+2%
437 731
+1%
442 191
+1%
446 481
+1%
442 475
-1%
443 369
+0%
444 272
+0%
445 560
+0%
445 638
+0%
443 578
0%
443 027
0%
442 966
0%
446 892
+1%
445 758
0%
443 847
0%
441 639
0%
439 778
0%
437 371
-1%
447 332
+2%
462 524
+3%
464 569
+0%
471 192
+1%
464 712
-1%
453 211
-2%
448 886
-1%
444 750
-1%
439 438
-1%
448 544
+2%
459 709
+2%
476 821
+4%
486 676
+2%
485 085
0%
480 572
-1%
Gross Profit
Cost of Revenue
(300 244)
(301 241)
(305 218)
(301 646)
(298 415)
(294 575)
(289 577)
(288 764)
(293 033)
(296 075)
(298 221)
(300 462)
(295 903)
(295 216)
(294 772)
(294 417)
(294 505)
(292 923)
(293 006)
(293 119)
(295 632)
(294 425)
(292 896)
(291 958)
(290 585)
(288 650)
(294 248)
(303 672)
(304 662)
(309 514)
(305 089)
(297 207)
(294 013)
(290 336)
(285 361)
(292 110)
(300 565)
(313 503)
(321 787)
(321 201)
(317 712)
Gross Profit
131 821
N/A
132 949
+1%
136 078
+2%
135 824
0%
135 954
+0%
136 176
+0%
135 895
0%
136 588
+1%
139 503
+2%
141 656
+2%
143 970
+2%
146 019
+1%
146 572
+0%
148 153
+1%
149 500
+1%
151 143
+1%
151 133
0%
150 655
0%
150 021
0%
149 847
0%
151 260
+1%
151 333
+0%
150 951
0%
149 681
-1%
149 193
0%
148 721
0%
153 084
+3%
158 852
+4%
159 907
+1%
161 678
+1%
159 623
-1%
156 004
-2%
154 873
-1%
154 414
0%
154 077
0%
156 434
+2%
159 144
+2%
163 318
+3%
164 889
+1%
163 884
-1%
162 860
-1%
Operating Income
Operating Expenses
(114 717)
(116 264)
(117 980)
(118 100)
(118 650)
(119 557)
(119 849)
(119 920)
(121 628)
(123 210)
(124 507)
(126 478)
(126 787)
(128 528)
(129 875)
(130 974)
(131 608)
(131 148)
(131 236)
(130 845)
(130 727)
(130 320)
(129 348)
(128 938)
(128 723)
(127 889)
(127 458)
(128 398)
(128 742)
(131 424)
(130 595)
(128 281)
(126 871)
(123 765)
(123 974)
(126 585)
(129 353)
(133 250)
(135 430)
(134 967)
(134 275)
Selling, General & Administrative
(114 716)
(107 051)
(117 979)
(118 099)
(118 650)
(110 043)
(119 847)
(119 918)
(121 627)
(113 034)
(124 507)
(126 478)
(126 787)
(117 933)
(129 875)
(130 973)
(131 606)
(120 214)
(131 235)
(130 846)
(130 727)
(119 202)
(129 346)
(128 936)
(128 721)
(117 545)
(127 459)
(128 397)
(128 742)
(121 418)
(130 593)
(128 280)
(126 870)
(113 019)
(123 975)
(126 585)
(129 354)
(123 017)
(135 430)
(134 968)
(134 274)
Depreciation & Amortization
0
(9 212)
0
0
0
(9 513)
0
0
0
(10 176)
0
0
0
(10 594)
0
0
0
(10 933)
0
0
0
(11 117)
0
0
0
(10 344)
0
0
0
(10 005)
0
0
0
(10 746)
0
0
0
(10 233)
0
0
0
Other Operating Expenses
(1)
(1)
(1)
(1)
0
(1)
(2)
0
(1)
0
0
0
0
(1)
0
(1)
(2)
(1)
0
1
0
(1)
(2)
(2)
(2)
0
1
(1)
0
(1)
(2)
(1)
(1)
0
0
0
1
0
0
1
(1)
Operating Income
17 104
N/A
16 685
-2%
18 098
+8%
17 724
-2%
17 304
-2%
16 619
-4%
16 046
-3%
16 668
+4%
17 875
+7%
18 446
+3%
19 463
+6%
19 541
+0%
19 785
+1%
19 625
-1%
19 625
N/A
20 169
+3%
19 525
-3%
19 507
0%
18 785
-4%
19 002
+1%
20 533
+8%
21 013
+2%
21 603
+3%
20 743
-4%
20 470
-1%
20 832
+2%
25 626
+23%
30 454
+19%
31 165
+2%
30 254
-3%
29 028
-4%
27 723
-4%
28 002
+1%
30 649
+9%
30 103
-2%
29 849
-1%
29 791
0%
30 068
+1%
29 459
-2%
28 917
-2%
28 585
-1%
Pre-Tax Income
Interest Income Expense
(498)
(518)
(746)
(740)
(707)
(718)
(732)
(801)
(990)
(1 151)
(1 512)
(1 539)
(1 453)
(749)
(414)
(331)
(428)
(1 008)
(1 203)
(1 393)
(1 461)
(1 368)
(1 235)
(984)
(860)
(926)
(657)
(740)
(651)
(572)
(672)
(524)
(364)
(549)
(189)
45
(84)
94
(377)
(853)
(1 090)
Non-Reccuring Items
(571)
(61)
(130)
(172)
(108)
(639)
(657)
(704)
(822)
(536)
(970)
(887)
(850)
(1 086)
(811)
(976)
(704)
(1 371)
(1 136)
(1 021)
(1 145)
(1 129)
(1 060)
(1 080)
(1 218)
(1 877)
(1 894)
(1 959)
(1 829)
(2 200)
(2 301)
(2 314)
(2 459)
(2 179)
(2 187)
(2 313)
(2 404)
(897)
(836)
(607)
7 212
Gain/Loss on Disposition of Assets
(545)
(317)
(350)
(339)
(281)
(405)
(568)
(651)
(672)
(625)
(416)
(334)
(248)
(132)
(107)
(40)
(241)
(312)
(304)
(378)
(312)
(361)
(394)
(334)
(202)
2 184
2 226
2 142
2 128
(425)
(229)
(197)
(259)
(396)
(424)
(515)
(609)
(776)
(857)
(863)
(782)
Total Other Income
322
358
419
388
339
355
274
313
272
193
166
221
257
341
275
222
177
112
169
184
203
260
243
268
235
201
178
218
144
109
(110)
(106)
(17)
217
200
157
167
157
188
163
129
Pre-Tax Income
15 812
N/A
16 147
+2%
17 291
+7%
16 861
-2%
16 547
-2%
15 212
-8%
14 363
-6%
14 825
+3%
15 663
+6%
16 327
+4%
16 731
+2%
17 002
+2%
17 491
+3%
17 999
+3%
18 568
+3%
19 044
+3%
18 329
-4%
16 928
-8%
16 311
-4%
16 394
+1%
17 818
+9%
18 415
+3%
19 157
+4%
18 613
-3%
18 425
-1%
20 414
+11%
25 479
+25%
30 115
+18%
30 957
+3%
27 166
-12%
25 716
-5%
24 582
-4%
24 903
+1%
27 742
+11%
27 503
-1%
27 223
-1%
26 861
-1%
28 646
+7%
27 577
-4%
26 757
-3%
34 054
+27%
Net Income
Tax Provision
(6 004)
(5 930)
(6 397)
(6 200)
(6 091)
(6 199)
(5 849)
(5 841)
(6 073)
(5 778)
(5 875)
(5 872)
(5 996)
(6 399)
(6 266)
(6 294)
(6 046)
(5 617)
(5 364)
(5 440)
(5 856)
(6 168)
(6 314)
(6 028)
(5 932)
(6 631)
(8 203)
(9 683)
(9 795)
(8 572)
(7 693)
(7 629)
(7 908)
(8 932)
(9 765)
(9 783)
(9 890)
(10 510)
(10 282)
(10 013)
(9 986)
Income from Continuing Operations
9 808
10 217
10 894
10 661
10 456
9 013
8 514
8 984
9 590
10 549
10 856
11 130
11 495
11 600
12 302
12 750
12 283
11 311
10 947
10 954
11 962
12 247
12 843
12 585
12 493
13 783
17 276
20 432
21 162
18 594
18 023
16 953
16 995
18 810
17 738
17 440
16 971
18 136
17 295
16 744
24 068
Net Income (Common)
9 806
N/A
10 216
+4%
10 894
+7%
10 659
-2%
10 455
-2%
9 013
-14%
8 513
-6%
8 985
+6%
9 590
+7%
10 549
+10%
10 857
+3%
11 130
+3%
11 496
+3%
11 599
+1%
12 301
+6%
12 749
+4%
12 281
-4%
11 310
-8%
10 946
-3%
10 952
+0%
11 962
+9%
12 246
+2%
12 841
+5%
12 584
-2%
12 491
-1%
13 783
+10%
17 276
+25%
20 433
+18%
21 162
+4%
18 594
-12%
18 024
-3%
16 952
-6%
16 995
+0%
18 809
+11%
17 736
-6%
17 439
-2%
16 970
-3%
18 135
+7%
17 294
-5%
16 743
-3%
24 067
+44%
EPS (Diluted)
70.54
N/A
72.97
+3%
78.94
+8%
77.23
-2%
76.31
-1%
65.63
-14%
62.59
-5%
64.64
+3%
68.01
+5%
73.69
+8%
77
+4%
73.22
-5%
64.94
-11%
73.28
+13%
75.46
+3%
78.69
+4%
76.27
-3%
70.01
-8%
68.84
-2%
69.31
+1%
77.21
+11%
78.17
+1%
83.26
+7%
81.55
-2%
81.27
0%
89.6
+10%
112.79
+26%
133.31
+18%
137.85
+3%
121.25
-12%
119.91
-1%
113.71
-5%
114.35
+1%
126.19
+10%
120.09
-5%
119.64
0%
117.04
-2%
125.02
+7%
126.39
+1%
125.33
-1%
180.03
+44%

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 134,700+ 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.