DD Holdings Co Ltd
TSE:3073

Watchlist Manager
DD Holdings Co Ltd Logo
DD Holdings Co Ltd
TSE:3073
Watchlist
Price: 999 999.9999 JPY 59 106.63% Market Closed
Market Cap: 18.5T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+49%
5Y
+0%
10Y
+41%
Operating Income
+
3Y
-
5Y
-
10Y
+509%
Net Income
+
3Y
-
5Y
-
10Y
+1 267%

Earnings Waterfall
DD Holdings Co Ltd

Revenue
39.4B JPY
Cost of Revenue
-8.3B JPY
Gross Profit
31.1B JPY
Operating Expenses
-27.2B JPY
Operating Income
3.8B JPY
Other Expenses
-1.5B JPY
Net Income
2.3B JPY

Income Statement
DD Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 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 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
7
0
0
17
0
0
17
34
52
67
66
72
79
88
96
95
96
95
95
100
96
96
97
95
99
99
98
97
95
97
96
92
94
88
85
91
93
98
102
96
92
89
86
83
82
86
99
117
137
146
154
164
169
173
168
161
153
145
145
145
138
136
135
135
143
157
0
0
Revenue
4 213
N/A
4 797
+14%
5 312
+11%
6 011
+13%
8 246
+37%
10 337
+25%
12 216
+18%
12 343
+1%
12 425
+1%
12 567
+1%
17 398
+38%
17 025
-2%
19 282
+13%
21 190
+10%
23 235
+10%
25 617
+10%
25 327
-1%
25 285
0%
25 016
-1%
25 078
+0%
25 062
0%
24 863
-1%
24 776
0%
24 858
+0%
25 105
+1%
25 526
+2%
26 079
+2%
26 789
+3%
27 828
+4%
28 846
+4%
29 820
+3%
30 245
+1%
30 345
+0%
30 356
+0%
30 510
+1%
30 900
+1%
36 389
+18%
40 966
+13%
45 077
+10%
49 858
+11%
50 055
+0%
50 503
+1%
50 973
+1%
52 680
+3%
54 340
+3%
55 760
+3%
57 370
+3%
47 555
-17%
39 333
-17%
32 952
-16%
23 483
-29%
23 074
-2%
20 246
-12%
18 173
-10%
19 353
+6%
22 543
+16%
26 344
+17%
29 249
+11%
32 235
+10%
34 159
+6%
35 539
+4%
36 483
+3%
37 079
+2%
37 533
+1%
38 063
+1%
38 205
+0%
38 578
+1%
38 934
+1%
39 376
+1%
Gross Profit
Cost of Revenue
(1 101)
(1 233)
(1 358)
(1 527)
(2 097)
(2 639)
(3 117)
(3 168)
(3 198)
(3 250)
(4 475)
(4 397)
(4 805)
(5 132)
(5 488)
(5 893)
(5 778)
(5 751)
(5 654)
(5 656)
(5 669)
(5 613)
(5 552)
(5 503)
(5 493)
(5 532)
(5 620)
(5 797)
(6 047)
(6 261)
(6 482)
(6 504)
(6 487)
(6 430)
(6 409)
(6 470)
(7 961)
(9 325)
(10 570)
(12 028)
(12 120)
(12 255)
(12 303)
(12 620)
(12 922)
(13 237)
(13 609)
(11 366)
(9 458)
(7 731)
(5 415)
(5 200)
(4 505)
(4 109)
(4 382)
(5 125)
(5 843)
(6 414)
(7 033)
(7 178)
(7 482)
(7 802)
(7 992)
(8 255)
(8 401)
(8 153)
(8 168)
(8 217)
(8 323)
Gross Profit
3 113
N/A
3 565
+15%
3 954
+11%
4 484
+13%
6 149
+37%
7 698
+25%
9 098
+18%
9 173
+1%
9 225
+1%
9 316
+1%
12 923
+39%
12 628
-2%
14 476
+15%
16 057
+11%
17 747
+11%
19 723
+11%
19 549
-1%
19 534
0%
19 362
-1%
19 422
+0%
19 392
0%
19 249
-1%
19 224
0%
19 355
+1%
19 613
+1%
19 995
+2%
20 460
+2%
20 992
+3%
21 781
+4%
22 585
+4%
23 338
+3%
23 742
+2%
23 858
+0%
23 926
+0%
24 101
+1%
24 429
+1%
28 428
+16%
31 642
+11%
34 507
+9%
37 831
+10%
37 936
+0%
38 248
+1%
38 670
+1%
40 059
+4%
41 418
+3%
42 523
+3%
43 761
+3%
36 189
-17%
29 875
-17%
25 221
-16%
18 068
-28%
17 874
-1%
15 741
-12%
14 064
-11%
14 971
+6%
17 418
+16%
20 501
+18%
22 835
+11%
25 202
+10%
26 981
+7%
28 057
+4%
28 681
+2%
29 087
+1%
29 278
+1%
29 662
+1%
30 052
+1%
30 410
+1%
30 717
+1%
31 053
+1%
Operating Income
Operating Expenses
(2 989)
(3 309)
(3 631)
(4 172)
(5 714)
(7 157)
(8 382)
(8 472)
(8 619)
(8 866)
(12 015)
(12 035)
(13 759)
(15 264)
(16 733)
(18 433)
(18 394)
(18 492)
(18 549)
(18 551)
(18 592)
(18 511)
(18 396)
(18 394)
(18 568)
(18 886)
(19 495)
(20 327)
(21 155)
(21 922)
(22 386)
(22 522)
(22 552)
(22 344)
(22 460)
(22 451)
(25 745)
(29 134)
(32 302)
(35 741)
(36 098)
(36 354)
(36 555)
(37 692)
(38 774)
(39 843)
(40 914)
(38 469)
(35 630)
(31 923)
(27 772)
(25 456)
(23 222)
(22 297)
(22 303)
(22 930)
(23 730)
(24 392)
(24 735)
(24 813)
(25 414)
(25 623)
(25 844)
(26 098)
(26 303)
(26 555)
(26 672)
(26 916)
(27 241)
Selling, General & Administrative
(2 987)
(3 282)
(3 629)
(3 918)
(5 560)
(6 960)
(8 469)
(8 561)
(8 710)
(8 957)
(11 581)
(12 156)
(13 880)
(15 385)
(16 021)
(18 556)
(18 517)
(18 614)
(17 918)
(18 671)
(18 712)
(18 630)
(17 836)
(18 476)
(18 621)
(18 910)
(18 820)
(20 329)
(21 156)
(21 923)
(21 577)
(22 524)
(22 553)
(22 345)
(21 488)
(22 449)
(25 745)
(29 134)
(31 114)
(35 741)
(36 097)
(36 353)
(35 330)
(37 692)
(38 774)
(39 843)
(39 586)
(38 469)
(35 630)
(31 923)
(26 518)
(25 456)
(23 222)
(22 297)
(21 535)
(22 931)
(23 730)
(24 392)
(24 069)
(25 070)
(25 412)
(25 620)
(25 225)
(26 097)
(26 302)
(26 555)
(25 979)
(26 915)
(27 240)
Depreciation & Amortization
0
(71)
0
0
29
58
88
89
90
90
(434)
120
120
120
(713)
120
120
120
(631)
120
120
120
(559)
83
53
23
(675)
0
0
0
(809)
0
0
0
(972)
0
0
0
(1 188)
0
0
0
(1 224)
0
0
0
(1 329)
0
0
0
(1 255)
0
0
0
(768)
0
0
0
(665)
0
0
0
(618)
0
0
0
(692)
0
0
Other Operating Expenses
0
44
0
(254)
(183)
(255)
0
0
0
0
0
0
0
0
0
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
(0)
0
(0)
0
0
0
0
0
0
0
0
1
0
0
(1)
257
0
(3)
(1)
(1)
(1)
0
(1)
(1)
(1)
Operating Income
125
N/A
257
+106%
325
+26%
313
-4%
436
+39%
542
+24%
717
+32%
703
-2%
607
-14%
451
-26%
909
+102%
593
-35%
718
+21%
794
+11%
1 014
+28%
1 291
+27%
1 155
-11%
1 042
-10%
813
-22%
871
+7%
801
-8%
740
-8%
828
+12%
963
+16%
1 046
+9%
1 109
+6%
964
-13%
665
-31%
626
-6%
663
+6%
953
+44%
1 218
+28%
1 305
+7%
1 581
+21%
1 641
+4%
1 979
+21%
2 682
+36%
2 506
-7%
2 205
-12%
2 090
-5%
1 839
-12%
1 896
+3%
2 116
+12%
2 368
+12%
2 645
+12%
2 679
+1%
2 846
+6%
(2 279)
N/A
(5 755)
-152%
(6 702)
-16%
(9 704)
-45%
(7 583)
+22%
(7 480)
+1%
(8 233)
-10%
(7 332)
+11%
(5 512)
+25%
(3 229)
+41%
(1 557)
+52%
467
N/A
2 168
+364%
2 643
+22%
3 058
+16%
3 243
+6%
3 180
-2%
3 359
+6%
3 497
+4%
3 738
+7%
3 801
+2%
3 812
+0%
Pre-Tax Income
Interest Income Expense
(16)
(13)
(21)
(52)
(55)
(71)
(53)
(65)
(53)
(51)
(66)
(65)
(71)
(78)
(87)
(95)
(94)
(96)
(93)
(80)
(86)
(82)
(94)
(98)
(96)
(51)
(45)
(34)
(34)
(74)
(95)
(91)
(86)
(94)
(320)
(318)
(325)
(327)
(130)
(212)
455
471
516
592
(103)
(76)
(94)
(107)
(120)
(310)
(391)
(400)
(347)
(173)
185
(89)
(114)
(162)
(154)
(156)
(193)
(196)
(205)
(214)
(195)
(178)
(191)
(205)
(221)
Non-Reccuring Items
(4)
(4)
0
(2)
(2)
(4)
(3)
(3)
(1)
(29)
(141)
(304)
(371)
(395)
(459)
(333)
(369)
(399)
(503)
(523)
(420)
(338)
(279)
(255)
(288)
(327)
(181)
(188)
(168)
(393)
(379)
(353)
(341)
(95)
(417)
(415)
(217)
(206)
(420)
(209)
(473)
(468)
(155)
(400)
(364)
(368)
(675)
(651)
(895)
(1 006)
(1 841)
(1 939)
(1 662)
(1 551)
(551)
(437)
135
59
261
0
(405)
(495)
(662)
(650)
(545)
(383)
(132)
(144)
(195)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
1
1
51
25
57
57
7
35
3
6
7
6
7
4
3
(3)
0
0
5
4
6
6
3
2
5
7
6
8
8
6
6
11
7
9
9
8
8
10
6
3
53
106
372
372
602
546
283
0
0
0
0
7
7
7
7
0
0
0
Total Other Income
3
16
11
29
15
59
71
84
45
26
39
41
50
50
53
76
79
91
100
64
55
50
43
49
68
37
37
36
16
56
32
27
11
61
115
111
157
127
149
199
208
230
292
254
285
245
164
156
173
183
1 060
3 224
5 929
7 325
7 332
5 644
2 846
1 441
525
55
53
55
92
163
192
184
35
(29)
(13)
Pre-Tax Income
109
N/A
256
+135%
314
+23%
286
-9%
393
+37%
526
+34%
733
+39%
719
-2%
597
-17%
395
-34%
740
+87%
265
-64%
326
+23%
422
+29%
545
+29%
995
+83%
828
-17%
645
-22%
351
-46%
334
-5%
355
+6%
377
+6%
505
+34%
668
+32%
735
+10%
771
+5%
772
+0%
478
-38%
441
-8%
255
-42%
515
+102%
807
+57%
894
+11%
1 456
+63%
1 021
-30%
1 361
+33%
2 304
+69%
2 106
-9%
1 812
-14%
1 876
+4%
2 033
+8%
2 135
+5%
2 780
+30%
2 819
+1%
2 471
-12%
2 490
+1%
2 250
-10%
(2 873)
N/A
(6 586)
-129%
(7 829)
-19%
(10 873)
-39%
(6 645)
+39%
(3 455)
+48%
(2 260)
+35%
6
N/A
208
+3 367%
184
-12%
64
-65%
1 099
+1 617%
2 067
+88%
2 098
+1%
2 422
+15%
2 475
+2%
2 486
+0%
2 818
+13%
3 127
+11%
3 450
+10%
3 423
-1%
3 383
-1%
Net Income
Tax Provision
(51)
(118)
(131)
(141)
(191)
(251)
(333)
(319)
(276)
(184)
(340)
(168)
(192)
(167)
(328)
(522)
(471)
(490)
(274)
(232)
(250)
(232)
(336)
(419)
(444)
(472)
(386)
(278)
(275)
(343)
(794)
(883)
(904)
(941)
(394)
(504)
(720)
(776)
(700)
(813)
(1 018)
(940)
(1 572)
(1 414)
(1 279)
(1 331)
(620)
854
859
1 277
1 736
439
640
347
(326)
(333)
(198)
(208)
(171)
(185)
(133)
(118)
862
582
287
63
(1 059)
(1 105)
(1 069)
Income from Continuing Operations
57
137
183
146
203
277
400
400
320
211
400
97
134
255
217
473
357
155
78
103
106
146
169
250
293
301
386
203
168
(86)
(279)
(76)
(10)
516
627
857
1 584
1 329
1 111
1 064
1 016
1 196
1 208
1 405
1 192
1 159
1 630
(2 019)
(5 727)
(6 552)
(9 137)
(6 206)
(2 815)
(1 914)
(320)
(125)
(14)
(144)
928
1 882
1 965
2 304
3 337
3 068
3 105
3 190
2 391
2 318
2 314
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
17
18
18
6
21
21
(130)
(108)
(101)
(158)
(117)
(160)
(123)
(80)
(155)
(125)
(188)
278
655
635
629
164
(42)
(41)
(34)
(33)
(33)
(38)
(53)
(54)
(41)
(36)
77
92
91
98
6
1
3
Net Income (Common)
57
N/A
137
+140%
183
+34%
146
-20%
203
+39%
277
+36%
400
+44%
400
N/A
320
-20%
211
-34%
400
+90%
96
-76%
133
+39%
254
+91%
217
-15%
473
+118%
357
-25%
155
-57%
78
-50%
103
+32%
106
+3%
146
+38%
169
+16%
250
+48%
293
+17%
301
+3%
386
+28%
203
-47%
168
-17%
(74)
N/A
(262)
-254%
(59)
+77%
7
N/A
521
+7 343%
649
+24%
878
+35%
1 454
+66%
1 221
-16%
1 011
-17%
906
-10%
899
-1%
1 037
+15%
1 086
+5%
1 325
+22%
1 037
-22%
1 035
0%
1 442
+39%
(1 740)
N/A
(5 072)
-191%
(5 916)
-17%
(8 508)
-44%
(6 043)
+29%
(2 858)
+53%
(1 954)
+32%
(354)
+82%
(209)
+41%
(147)
+30%
(334)
-127%
675
N/A
1 629
+141%
1 724
+6%
2 069
+20%
3 215
+55%
2 962
-8%
2 997
+1%
3 089
+3%
2 317
-25%
2 288
-1%
2 297
+0%
EPS (Diluted)
4.07
N/A
9.78
+140%
13.07
+34%
10.42
-20%
14.5
+39%
18.46
+27%
26.66
+44%
26.66
N/A
22.85
-14%
14.06
-38%
28.57
+103%
6.4
-78%
8.86
+38%
16.93
+91%
14.46
-15%
31.53
+118%
23.8
-25%
10.33
-57%
5.2
-50%
7.35
+41%
7.57
+3%
10.42
+38%
12.07
+16%
17.85
+48%
20.92
+17%
21.5
+3%
26.64
+24%
13.53
-49%
11.2
-17%
-5.28
N/A
-18.31
-247%
-3.93
+79%
0.46
N/A
34.73
+7 450%
42.96
+24%
58.53
+36%
96.93
+66%
81.4
-16%
66.17
-19%
60.4
-9%
59.93
-1%
67.74
+13%
70.95
+5%
86.56
+22%
67.76
-22%
67.61
0%
94.24
+39%
-113.72
N/A
-331.42
-191%
-386.56
-17%
-550.83
-42%
-362.99
+34%
-160.32
+56%
-107.89
+33%
-20.14
+81%
-11.54
+43%
-8.11
+30%
-18.47
-128%
37.28
N/A
89.98
+141%
95.23
+6%
114.28
+20%
177.59
+55%
163.61
-8%
165.48
+1%
170.51
+3%
127.93
-25%
126.3
-1%
126.79
+0%

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 301,700+ 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.