D

DOUTOR NICHIRES Holdings Co Ltd
TSE:3087

Watchlist Manager
DOUTOR NICHIRES Holdings Co Ltd
TSE:3087
Watchlist
Price: 2 594 JPY -0.15% Market Closed
Market Cap: 118.3B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+30%
5Y
+41%
10Y
+25%
Operating Income
+
3Y
+1 882%
5Y
+1 031%
10Y
-2%
Net Income
+
3Y
+288%
5Y
-
10Y
+34%

Earnings Waterfall
DOUTOR NICHIRES Holdings Co Ltd

Revenue
153.3B JPY
Cost of Revenue
-62.1B JPY
Gross Profit
91.2B JPY
Operating Expenses
-81.9B JPY
Operating Income
9.2B JPY
Other Expenses
-2.6B JPY
Net Income
6.6B JPY

Income Statement
DOUTOR NICHIRES Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
3
0
0
5
10
22
44
48
52
45
32
27
29
28
24
21
20
21
22
25
18
16
15
14
14
15
14
14
15
14
14
14
13
12
11
11
11
12
12
13
15
17
19
19
17
16
15
14
16
14
13
13
10
12
15
16
18
18
17
18
20
22
27
0
0
Revenue
104 392
N/A
78 176
-25%
77 267
-1%
75 262
-3%
75 776
+1%
76 639
+1%
79 226
+3%
105 011
+33%
105 046
+0%
106 495
+1%
107 241
+1%
107 721
+0%
108 670
+1%
107 974
-1%
107 859
0%
107 825
0%
109 454
+2%
110 936
+1%
112 317
+1%
113 520
+1%
114 973
+1%
116 248
+1%
118 050
+2%
120 020
+2%
121 290
+1%
122 382
+1%
123 684
+1%
124 796
+1%
124 758
0%
125 408
+1%
125 658
+0%
126 927
+1%
128 798
+1%
130 198
+1%
130 975
+1%
131 182
+0%
130 888
0%
130 357
0%
129 777
0%
129 216
0%
129 357
+0%
129 957
+0%
130 927
+1%
131 193
+0%
117 194
-11%
108 563
-7%
103 156
-5%
96 141
-7%
103 780
+8%
105 602
+2%
106 588
+1%
109 363
+3%
113 362
+4%
117 759
+4%
121 916
+4%
126 864
+4%
131 500
+4%
135 690
+3%
138 639
+2%
140 625
+1%
142 355
+1%
144 927
+2%
146 822
+1%
148 822
+1%
151 231
+2%
153 300
+1%
Gross Profit
Cost of Revenue
(43 840)
(32 401)
(31 718)
(30 349)
(30 144)
(30 160)
(31 469)
(41 823)
(42 263)
(43 635)
(44 327)
(44 762)
(45 157)
(44 406)
(44 085)
(43 897)
(44 321)
(44 821)
(45 595)
(45 925)
(46 238)
(46 643)
(47 167)
(48 013)
(48 767)
(49 258)
(49 761)
(50 050)
(49 636)
(49 789)
(49 947)
(51 072)
(52 450)
(53 427)
(53 778)
(53 972)
(53 582)
(52 772)
(51 997)
(50 849)
(50 523)
(50 907)
(51 711)
(51 839)
(48 038)
(45 117)
(42 662)
(40 366)
(42 265)
(42 947)
(43 819)
(45 048)
(46 639)
(48 338)
(50 387)
(52 094)
(53 924)
(55 427)
(56 174)
(56 436)
(56 566)
(57 499)
(58 071)
(59 201)
(60 782)
(62 135)
Gross Profit
60 552
N/A
45 775
-24%
45 549
0%
44 913
-1%
45 632
+2%
46 479
+2%
47 757
+3%
63 188
+32%
62 783
-1%
62 860
+0%
62 914
+0%
62 959
+0%
63 513
+1%
63 568
+0%
63 774
+0%
63 928
+0%
65 133
+2%
66 115
+2%
66 722
+1%
67 595
+1%
68 735
+2%
69 605
+1%
70 883
+2%
72 007
+2%
72 523
+1%
73 124
+1%
73 923
+1%
74 746
+1%
75 122
+1%
75 619
+1%
75 711
+0%
75 855
+0%
76 348
+1%
76 771
+1%
77 197
+1%
77 210
+0%
77 306
+0%
77 585
+0%
77 780
+0%
78 367
+1%
78 834
+1%
79 050
+0%
79 216
+0%
79 354
+0%
69 156
-13%
63 446
-8%
60 494
-5%
55 775
-8%
61 515
+10%
62 655
+2%
62 769
+0%
64 315
+2%
66 723
+4%
69 421
+4%
71 529
+3%
74 770
+5%
77 576
+4%
80 263
+3%
82 465
+3%
84 189
+2%
85 789
+2%
87 428
+2%
88 751
+2%
89 621
+1%
90 449
+1%
91 165
+1%
Operating Income
Operating Expenses
(50 855)
(38 656)
(38 511)
(37 944)
(38 959)
(40 172)
(41 875)
(55 470)
(55 534)
(55 733)
(55 584)
(55 859)
(56 307)
(56 334)
(56 601)
(56 749)
(57 188)
(57 875)
(58 287)
(59 143)
(59 967)
(60 743)
(61 640)
(62 407)
(63 108)
(63 737)
(64 734)
(65 280)
(65 437)
(65 440)
(65 298)
(65 341)
(65 532)
(65 828)
(66 283)
(66 874)
(67 435)
(67 749)
(67 928)
(68 224)
(68 310)
(68 494)
(68 831)
(69 065)
(64 224)
(62 631)
(61 446)
(60 094)
(63 905)
(64 521)
(65 077)
(66 098)
(67 229)
(68 956)
(70 346)
(71 801)
(73 413)
(74 707)
(75 779)
(76 867)
(77 652)
(78 439)
(79 204)
(80 024)
(81 046)
(81 949)
Selling, General & Administrative
(50 855)
(38 038)
(37 255)
(36 015)
(36 930)
(37 990)
(39 613)
(55 470)
(53 239)
(53 453)
(53 278)
(55 859)
(54 752)
(55 556)
(56 601)
(56 748)
(57 187)
(57 873)
(58 286)
(59 142)
(59 965)
(60 742)
(61 638)
(62 405)
(63 106)
(63 735)
(64 733)
(65 279)
(65 437)
(65 439)
(65 297)
(65 340)
(65 531)
(65 827)
(66 282)
(66 872)
(67 432)
(67 747)
(67 926)
(68 223)
(68 310)
(68 492)
(68 829)
(69 064)
(64 223)
(62 632)
(61 446)
(60 095)
(63 907)
(64 523)
(65 078)
(66 098)
(67 228)
(68 953)
(70 346)
(71 800)
(73 412)
(74 707)
(75 777)
(76 866)
(77 651)
(78 438)
(79 204)
(80 023)
(81 044)
(81 949)
Depreciation & Amortization
0
(618)
(1 256)
(1 929)
(2 029)
(2 182)
(2 262)
0
(2 295)
(2 280)
(2 306)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
(1 555)
(778)
0
(1)
(1)
(2)
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(1)
0
(1)
(2)
(3)
(2)
(2)
(1)
0
(2)
0
(1)
(1)
1
0
1
2
2
1
0
(1)
(3)
0
(1)
(1)
0
(2)
(1)
(1)
0
0
(1)
(2)
0
Operating Income
9 697
N/A
7 119
-27%
7 038
-1%
6 969
-1%
6 673
-4%
6 307
-5%
5 882
-7%
7 718
+31%
7 249
-6%
7 127
-2%
7 330
+3%
7 100
-3%
7 206
+1%
7 234
+0%
7 173
-1%
7 179
+0%
7 945
+11%
8 240
+4%
8 435
+2%
8 452
+0%
8 768
+4%
8 862
+1%
9 243
+4%
9 600
+4%
9 415
-2%
9 387
0%
9 189
-2%
9 466
+3%
9 685
+2%
10 179
+5%
10 413
+2%
10 514
+1%
10 816
+3%
10 943
+1%
10 914
0%
10 336
-5%
9 871
-4%
9 836
0%
9 852
+0%
10 143
+3%
10 524
+4%
10 556
+0%
10 385
-2%
10 289
-1%
4 932
-52%
815
-83%
(952)
N/A
(4 319)
-354%
(2 390)
+45%
(1 866)
+22%
(2 308)
-24%
(1 783)
+23%
(506)
+72%
465
N/A
1 183
+154%
2 969
+151%
4 163
+40%
5 556
+33%
6 686
+20%
7 322
+10%
8 137
+11%
8 989
+10%
9 547
+6%
9 597
+1%
9 403
-2%
9 216
-2%
Pre-Tax Income
Interest Income Expense
526
423
399
275
361
372
374
453
319
299
291
282
214
956
257
292
442
(291)
446
332
211
215
285
293
332
218
562
606
528
463
61
45
69
205
137
67
23
(17)
(14)
9
(57)
(124)
(76)
(102)
(81)
7
(73)
39
177
123
153
158
292
467
447
383
230
190
266
312
339
91
27
(84)
(118)
83
Non-Reccuring Items
(758)
(1 073)
(880)
(949)
(343)
(365)
(309)
(745)
(1 688)
(1 559)
(1 647)
(1 796)
(909)
(1 176)
(1 199)
(1 159)
(1 275)
(1 608)
(1 640)
(1 729)
(1 474)
(737)
(751)
(993)
(1 010)
(1 082)
(954)
(858)
(922)
(1 093)
(1 205)
(794)
(805)
(832)
(533)
(438)
(361)
(236)
(391)
(902)
(937)
(897)
(866)
(746)
(2 697)
(2 803)
(2 214)
(4 757)
(752)
906
2 709
4 906
3 357
2 766
443
553
549
(380)
(518)
(324)
(575)
(588)
(534)
(321)
(389)
(427)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
17
0
0
0
4
1
0
0
8
17
17
18
12
3
6
7
5
7
6
19
21
19
21
8
6
6
2
51
51
52
53
2
2
0
0
1
1
1
1
6
6
6
6
8
27
27
28
25
9
9
10
Total Other Income
1 304
1 274
31
28
32
38
47
52
65
68
73
98
104
105
113
64
46
54
64
108
120
112
181
195
201
195
117
105
92
120
117
116
118
98
101
84
84
95
98
119
118
108
102
101
105
113
111
102
97
99
107
146
146
127
128
114
120
134
131
112
115
116
109
102
80
81
Pre-Tax Income
10 769
N/A
7 743
-28%
6 588
-15%
6 323
-4%
6 723
+6%
6 352
-6%
5 994
-6%
7 479
+25%
5 945
-21%
5 935
0%
6 047
+2%
5 684
-6%
6 615
+16%
7 119
+8%
6 344
-11%
6 393
+1%
7 158
+12%
6 395
-11%
7 305
+14%
7 167
-2%
7 626
+6%
8 453
+11%
8 959
+6%
9 103
+2%
8 955
-2%
8 735
-2%
8 932
+2%
9 331
+4%
9 386
+1%
9 675
+3%
9 393
-3%
9 886
+5%
10 205
+3%
10 420
+2%
10 638
+2%
10 070
-5%
9 636
-4%
9 699
+1%
9 553
-2%
9 375
-2%
9 654
+3%
9 645
0%
9 596
-1%
9 593
0%
2 311
-76%
(1 815)
N/A
(3 126)
-72%
(8 933)
-186%
(2 867)
+68%
(738)
+74%
662
N/A
3 428
+418%
3 290
-4%
3 826
+16%
2 207
-42%
4 025
+82%
5 068
+26%
5 506
+9%
6 573
+19%
7 449
+13%
8 043
+8%
8 636
+7%
9 174
+6%
9 303
+1%
8 985
-3%
8 963
0%
Net Income
Tax Provision
(4 728)
(3 342)
(2 841)
(2 767)
(2 972)
(2 844)
(2 667)
(3 447)
(2 958)
(3 142)
(3 124)
(3 162)
(3 513)
(3 221)
(2 931)
(2 838)
(2 907)
(3 146)
(3 483)
(3 319)
(3 548)
(3 569)
(3 811)
(3 907)
(3 886)
(3 801)
(3 791)
(3 884)
(3 837)
(3 861)
(3 646)
(3 781)
(3 744)
(3 721)
(3 839)
(3 369)
(3 268)
(3 272)
(3 213)
(3 422)
(3 547)
(3 563)
(3 554)
(3 488)
(2 595)
(1 803)
(1 237)
(2 012)
(2 243)
(2 314)
(2 823)
(2 168)
(2 077)
(2 091)
(1 629)
(562)
(866)
(927)
(1 083)
(1 911)
(2 143)
(2 519)
(2 829)
(2 385)
(2 372)
(2 330)
Income from Continuing Operations
6 041
4 401
3 747
3 556
3 751
3 508
3 327
4 032
2 987
2 793
2 923
2 522
3 102
3 898
3 413
3 555
4 251
3 249
3 822
3 848
4 078
4 884
5 148
5 196
5 069
4 934
5 141
5 447
5 549
5 814
5 747
6 105
6 461
6 699
6 799
6 701
6 368
6 427
6 340
5 953
6 107
6 082
6 042
6 105
(284)
(3 618)
(4 363)
(10 945)
(5 110)
(3 052)
(2 161)
1 260
1 213
1 735
578
3 463
4 202
4 579
5 490
5 538
5 900
6 117
6 345
6 918
6 613
6 633
Income to Minority Interest
2
0
(1)
(4)
(4)
(5)
(6)
(4)
(2)
0
4
0
4
12
16
43
50
31
34
28
29
55
53
23
11
(8)
(8)
9
1
(16)
(27)
(55)
(39)
(39)
(42)
(27)
(43)
(31)
(34)
(37)
(40)
(42)
(43)
(45)
(38)
(35)
(34)
(33)
(39)
(39)
(39)
(38)
(32)
(33)
(33)
(32)
(39)
(41)
(43)
(45)
(44)
(41)
(38)
(36)
(35)
(35)
Net Income (Common)
6 040
N/A
4 396
-27%
3 745
-15%
3 547
-5%
3 741
+5%
3 497
-7%
3 312
-5%
4 019
+21%
2 976
-26%
2 783
-6%
2 916
+5%
2 513
-14%
3 101
+23%
3 911
+26%
3 432
-12%
3 598
+5%
4 302
+20%
3 278
-24%
3 857
+18%
3 876
+0%
4 108
+6%
4 941
+20%
5 200
+5%
5 219
+0%
5 079
-3%
4 924
-3%
5 134
+4%
5 456
+6%
5 549
+2%
5 798
+4%
5 719
-1%
6 050
+6%
6 423
+6%
6 660
+4%
6 757
+1%
6 673
-1%
6 323
-5%
6 394
+1%
6 304
-1%
5 915
-6%
6 066
+3%
6 040
0%
5 999
-1%
6 058
+1%
(324)
N/A
(3 655)
-1 028%
(4 399)
-20%
(10 979)
-150%
(5 150)
+53%
(3 091)
+40%
(2 200)
+29%
1 221
N/A
1 179
-3%
1 700
+44%
543
-68%
3 429
+531%
4 161
+21%
4 536
+9%
5 446
+20%
5 491
+1%
5 856
+7%
6 073
+4%
6 305
+4%
6 880
+9%
6 575
-4%
6 596
+0%
EPS (Diluted)
120.8
N/A
87.92
-27%
73.43
-16%
70.94
-3%
74.81
+5%
69.94
-7%
66.23
-5%
80.38
+21%
60.73
-24%
56.79
-6%
59.51
+5%
51.28
-14%
64.6
+26%
81.47
+26%
71.5
-12%
74.95
+5%
89.62
+20%
68.29
-24%
80.35
+18%
80.75
+0%
85.58
+6%
102.93
+20%
108.33
+5%
108.3
0%
105.81
-2%
102.58
-3%
106.95
+4%
113.22
+6%
115.6
+2%
120.79
+4%
121.68
+1%
126.7
+4%
136.65
+8%
141.7
+4%
143.76
+1%
142.81
-1%
143.7
+1%
145.31
+1%
142.67
-2%
133.88
-6%
137.3
+3%
136.71
0%
135.78
-1%
137.11
+1%
-7.33
N/A
-82.68
-1 028%
-99.49
-20%
-248.37
-150%
-116.49
+53%
-69.91
+40%
-49.76
+29%
27.61
N/A
26.67
-3%
38.45
+44%
12.28
-68%
77.55
+532%
94.1
+21%
103.02
+9%
124.28
+21%
124.88
+0%
133.64
+7%
138.53
+4%
143.8
+4%
156.95
+9%
151.61
-3%
156.72
+3%

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 307,400+ 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

© 2026 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.