First Time Loading...

Daiwabo Holdings Co Ltd
TSE:3107

Watchlist Manager
Daiwabo Holdings Co Ltd Logo
Daiwabo Holdings Co Ltd
TSE:3107
Watchlist
Price: 2 689 JPY 1.63% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

941.6B
+0.1%
Revenue
Growth Rates:
1 Year
+9%
3 Years
0%
5 Years
+28%
7 Years
+57%
10 Years
+63%
29.1B
-2%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
-5%
5 Years
+49%
7 Years
+163%
10 Years
+289%
2.5B
-88%
Net Income
Growth Rates:
1 Year
-87%
3 Years
-89%
5 Years
-82%
7 Years
-59%
10 Years
-37%

Earnings Waterfall
Daiwabo Holdings Co Ltd

Revenue
941.6B JPY
Cost of Revenue
-865.9B JPY
Gross Profit
75.7B JPY
Operating Expenses
-46.6B JPY
Operating Income
29.1B JPY
Other Expenses
-26.6B JPY
Net Income
2.5B JPY

Income Statement
Daiwabo Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
577 018
N/A
634 687
+10%
650 343
+2%
639 803
-2%
613 487
-4%
566 194
-8%
551 061
-3%
559 382
+2%
564 925
+1%
578 506
+2%
584 692
+1%
590 401
+1%
600 578
+2%
617 811
+3%
631 730
+2%
647 156
+2%
661 832
+2%
669 596
+1%
686 213
+2%
709 453
+3%
738 492
+4%
785 554
+6%
832 548
+6%
904 901
+9%
954 231
+5%
944 053
-1%
925 901
-2%
896 535
-3%
943 276
+5%
1 043 534
+11%
1 023 081
-2%
969 699
-5%
872 772
-10%
763 838
-12%
782 421
+2%
822 416
+5%
862 380
+5%
903 918
+5%
927 810
+3%
940 589
+1%
941 579
+0%
Gross Profit
Cost of Revenue
(529 211)
(581 930)
(596 379)
(586 055)
(561 087)
(517 389)
(502 968)
(510 355)
(515 203)
(528 537)
(534 029)
(538 659)
(547 824)
(562 204)
(575 151)
(590 159)
(604 289)
(611 671)
(627 067)
(647 831)
(674 352)
(717 742)
(761 569)
(827 711)
(873 425)
(862 577)
(845 426)
(821 622)
(865 895)
(961 683)
(942 431)
(891 383)
(801 257)
(699 697)
(718 298)
(756 529)
(794 011)
(833 395)
(855 025)
(865 297)
(865 917)
Gross Profit
47 807
N/A
52 757
+10%
53 964
+2%
53 748
0%
52 400
-3%
48 805
-7%
48 093
-1%
49 027
+2%
49 722
+1%
49 969
+0%
50 663
+1%
51 742
+2%
52 754
+2%
55 607
+5%
56 579
+2%
56 997
+1%
57 543
+1%
57 925
+1%
59 146
+2%
61 622
+4%
64 140
+4%
67 812
+6%
70 979
+5%
77 190
+9%
80 806
+5%
81 476
+1%
80 475
-1%
74 913
-7%
77 381
+3%
81 851
+6%
80 650
-1%
78 316
-3%
71 515
-9%
64 141
-10%
64 123
0%
65 887
+3%
68 369
+4%
70 523
+3%
72 785
+3%
75 292
+3%
75 662
+0%
Operating Income
Operating Expenses
(40 328)
(41 797)
(42 006)
(41 881)
(41 631)
(40 559)
(40 259)
(40 358)
(40 213)
(40 057)
(40 555)
(40 972)
(41 702)
(42 981)
(43 265)
(43 581)
(43 798)
(43 620)
(44 841)
(44 337)
(44 605)
(45 103)
(45 444)
(47 010)
(47 603)
(48 635)
(48 374)
(47 037)
(46 860)
(46 823)
(45 858)
(44 335)
(42 811)
(40 082)
(40 104)
(40 671)
(41 413)
(42 579)
(44 256)
(45 519)
(46 579)
Selling, General & Administrative
(40 326)
(40 525)
(42 005)
(41 880)
(41 630)
(39 228)
(40 258)
(40 357)
(40 212)
(38 746)
(40 554)
(40 971)
(41 702)
(41 682)
(43 263)
(43 580)
(43 796)
(42 361)
(44 035)
(44 299)
(44 604)
(44 397)
(45 441)
(47 007)
(47 601)
(47 761)
(48 373)
(47 035)
(46 858)
(45 623)
(45 858)
(44 337)
(42 811)
(40 081)
(40 103)
(40 668)
(41 412)
(42 579)
(44 257)
(45 520)
(46 579)
Depreciation & Amortization
0
(1 271)
0
0
0
(1 330)
0
0
0
(1 310)
0
0
0
(1 298)
0
0
0
(1 257)
0
0
0
(704)
0
0
0
(873)
0
0
0
(1 200)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(1)
(1)
0
0
(1)
(1)
0
0
(1)
(1)
0
0
(1)
(2)
(1)
(2)
(2)
(806)
(38)
(1)
(2)
(3)
(3)
(2)
(1)
(1)
(2)
(2)
0
0
2
0
(1)
(1)
(3)
(1)
0
0
1
0
Operating Income
7 479
N/A
10 960
+47%
11 958
+9%
11 867
-1%
10 769
-9%
8 246
-23%
7 834
-5%
8 669
+11%
9 509
+10%
9 912
+4%
10 108
+2%
10 770
+7%
11 052
+3%
12 626
+14%
13 314
+5%
13 416
+1%
13 745
+2%
14 305
+4%
14 305
N/A
17 285
+21%
19 535
+13%
22 709
+16%
25 535
+12%
30 180
+18%
33 203
+10%
32 841
-1%
32 101
-2%
27 876
-13%
30 521
+9%
35 028
+15%
34 792
-1%
33 981
-2%
28 704
-16%
24 059
-16%
24 019
0%
25 216
+5%
26 956
+7%
27 944
+4%
28 529
+2%
29 773
+4%
29 083
-2%
Pre-Tax Income
Interest Income Expense
(355)
(184)
(290)
(417)
(20)
(53)
(27)
129
(168)
(29)
(16)
(146)
(150)
324
176
268
373
(141)
(151)
(82)
(156)
(24)
93
(28)
(15)
43
95
77
32
(100)
(46)
229
288
(26)
25
(155)
(117)
190
126
38
30
Non-Reccuring Items
(17)
(1 385)
(1 355)
(1 389)
(1 501)
(447)
(447)
(505)
(435)
(617)
(640)
(2 058)
(2 076)
(2 537)
(2 219)
(1 512)
(1 549)
(766)
0
0
61
(169)
(267)
(289)
(1 296)
(2 002)
(1 229)
(1 730)
(819)
(282)
(851)
(320)
(275)
29
21
(31)
20
(491)
(312)
(268)
(16 971)
Gain/Loss on Disposition of Assets
72
(9)
(79)
(79)
(148)
(21)
0
0
9
0
0
0
(111)
105
457
1 163
1 167
1 112
697
(62)
(63)
1 443
1 394
1 299
0
(169)
0
585
0
754
0
0
0
335
354
361
361
(162)
0
0
(207)
Total Other Income
(8)
13
123
16
84
11
(21)
(34)
(13)
(185)
(214)
(254)
(62)
(28)
16
(22)
(105)
127
95
127
101
155
148
275
1 620
311
42
445
1 281
853
1 607
722
544
520
466
527
563
710
280
328
432
Pre-Tax Income
7 171
N/A
9 395
+31%
10 357
+10%
9 998
-3%
9 184
-8%
7 736
-16%
7 339
-5%
8 259
+13%
8 902
+8%
9 081
+2%
9 238
+2%
8 312
-10%
8 653
+4%
10 490
+21%
11 744
+12%
13 313
+13%
13 631
+2%
14 637
+7%
14 946
+2%
17 268
+16%
19 478
+13%
24 114
+24%
26 903
+12%
31 437
+17%
33 512
+7%
31 024
-7%
31 009
0%
27 253
-12%
31 015
+14%
36 253
+17%
35 502
-2%
34 612
-3%
29 261
-15%
24 917
-15%
24 885
0%
25 918
+4%
27 783
+7%
28 191
+1%
28 623
+2%
29 871
+4%
12 367
-59%
Net Income
Tax Provision
(3 246)
(4 936)
(5 277)
(5 047)
(4 221)
(2 828)
(2 656)
(2 984)
(3 636)
(3 780)
(3 842)
(2 576)
(2 524)
(2 930)
(3 292)
(3 544)
(3 729)
(4 056)
(4 079)
(5 863)
(6 034)
(7 299)
(8 109)
(9 519)
(10 502)
(9 728)
(8 974)
(7 668)
(8 524)
(10 381)
(10 936)
(10 654)
(9 411)
(7 915)
(7 849)
(8 255)
(8 851)
(9 089)
(9 217)
(9 902)
(9 839)
Income from Continuing Operations
3 925
4 459
5 080
4 951
4 963
4 908
4 683
5 275
5 266
5 301
5 396
5 736
6 129
7 560
8 452
9 769
9 902
10 581
10 867
11 405
13 444
16 815
18 794
21 918
23 010
21 296
22 035
19 585
22 491
25 872
24 566
23 958
19 850
17 002
17 036
17 663
18 932
19 102
19 406
19 969
2 528
Income to Minority Interest
5
69
55
28
21
(22)
(18)
(28)
(30)
(34)
(49)
(51)
(69)
(90)
(82)
(85)
(77)
(49)
(34)
(49)
(51)
(40)
(60)
(48)
(57)
(117)
(228)
(211)
(183)
(157)
(26)
(31)
(26)
(13)
(16)
(19)
(23)
(42)
(50)
(53)
(64)
Net Income (Common)
3 931
N/A
4 528
+15%
5 135
+13%
4 978
-3%
4 983
+0%
4 886
-2%
4 665
-5%
5 247
+12%
5 236
0%
5 266
+1%
5 345
+2%
5 684
+6%
6 059
+7%
7 469
+23%
8 370
+12%
9 683
+16%
9 825
+1%
10 531
+7%
10 832
+3%
11 355
+5%
13 391
+18%
16 775
+25%
18 734
+12%
21 870
+17%
22 953
+5%
21 178
-8%
21 806
+3%
19 373
-11%
22 307
+15%
25 715
+15%
24 539
-5%
23 927
-2%
19 824
-17%
16 988
-14%
17 020
+0%
17 643
+4%
18 908
+7%
19 059
+1%
19 355
+2%
19 915
+3%
2 463
-88%
EPS (Diluted)
206.89
N/A
238.31
+15%
270.26
+13%
262
-3%
262.26
+0%
259.07
-1%
245.52
-5%
276.15
+12%
275.57
0%
55.53
-80%
281.31
+407%
299.15
+6%
318.89
+7%
78.31
-75%
440.52
+463%
509.63
+16%
517.1
+1%
109.74
-79%
570.1
+420%
597.63
+5%
696.46
+17%
174.48
-75%
974.27
+458%
1 137.36
+17%
238.73
-79%
220.27
-8%
226.8
+3%
201.5
-11%
232.05
+15%
267.46
+15%
255.65
-4%
251.12
-2%
208.44
-17%
178.13
-15%
179.32
+1%
187.53
+5%
202.22
+8%
202.78
+0%
207.08
+2%
213.05
+3%
26.35
-88%

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 131,700+ 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.