First Time Loading...

Daio Paper Corp
TSE:3880

Watchlist Manager
Daio Paper Corp Logo
Daio Paper Corp
TSE:3880
Watchlist
Price: 1 120.5 JPY 0.36% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

669.1B
+0.1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+20%
5 Years
+25%
7 Years
+42%
10 Years
+59%
7.6B
Operating Income
Growth Rates:
1 Year
-
3 Years
-79%
5 Years
-37%
7 Years
-69%
10 Years
-49%
-8.6B
+62%
Net Income
Growth Rates:
1 Year
+50%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Daio Paper Corp

Revenue
669.1B JPY
Cost of Revenue
-534.8B JPY
Gross Profit
134.3B JPY
Operating Expenses
-126.7B JPY
Operating Income
7.6B JPY
Other Expenses
-16.2B JPY
Net Income
-8.6B JPY

Income Statement
Daio Paper Corp

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
419 618
N/A
430 054
+2%
431 894
+0%
440 096
+2%
445 388
+1%
450 239
+1%
459 944
+2%
466 043
+1%
472 343
+1%
474 077
+0%
474 683
+0%
472 631
0%
471 556
0%
477 140
+1%
488 437
+2%
501 375
+3%
518 173
+3%
531 311
+3%
535 340
+1%
536 220
+0%
535 645
0%
533 890
0%
535 525
+0%
544 824
+2%
540 451
-1%
546 433
+1%
536 615
-2%
539 400
+1%
555 303
+3%
562 928
+1%
587 175
+4%
598 216
+2%
597 978
0%
612 314
+2%
614 670
+0%
624 120
+2%
645 641
+3%
646 213
+0%
660 917
+2%
668 762
+1%
669 132
+0%
Gross Profit
Cost of Revenue
(327 175)
(334 113)
(333 626)
(337 269)
(341 594)
(344 237)
(351 709)
(356 652)
(359 970)
(359 933)
(359 200)
(355 679)
(353 958)
(358 005)
(369 537)
(383 406)
(398 704)
(409 937)
(410 528)
(413 016)
(417 562)
(417 513)
(419 123)
(420 525)
(407 935)
(406 127)
(394 829)
(393 719)
(401 418)
(403 347)
(419 478)
(428 142)
(433 831)
(450 640)
(461 147)
(485 152)
(519 566)
(536 012)
(549 843)
(546 514)
(534 838)
Gross Profit
92 443
N/A
95 941
+4%
98 268
+2%
102 827
+5%
103 794
+1%
106 002
+2%
108 235
+2%
109 391
+1%
112 373
+3%
114 144
+2%
115 483
+1%
116 952
+1%
117 598
+1%
119 135
+1%
118 900
0%
117 969
-1%
119 469
+1%
121 374
+2%
124 812
+3%
123 204
-1%
118 083
-4%
116 377
-1%
116 402
+0%
124 299
+7%
132 516
+7%
140 306
+6%
141 786
+1%
145 681
+3%
153 885
+6%
159 581
+4%
167 697
+5%
170 074
+1%
164 147
-3%
161 674
-2%
153 523
-5%
138 968
-9%
126 075
-9%
110 201
-13%
111 074
+1%
122 248
+10%
134 294
+10%
Operating Income
Operating Expenses
(77 581)
(79 892)
(79 935)
(81 425)
(83 052)
(84 206)
(86 235)
(88 193)
(89 413)
(90 167)
(91 335)
(91 830)
(93 124)
(95 600)
(99 395)
(102 929)
(106 638)
(110 312)
(110 118)
(106 942)
(105 970)
(104 255)
(103 771)
(107 649)
(107 351)
(109 677)
(108 918)
(113 331)
(117 772)
(122 708)
(126 970)
(128 091)
(125 519)
(124 105)
(126 643)
(127 899)
(134 069)
(131 642)
(130 027)
(128 996)
(126 716)
Selling, General & Administrative
(77 579)
(79 892)
(79 936)
(81 426)
(83 053)
(84 206)
(86 236)
(88 193)
(89 067)
(89 821)
(90 989)
(91 484)
(93 124)
(95 600)
(99 395)
(102 929)
(106 638)
(110 312)
(110 118)
(106 942)
(105 970)
(104 255)
(103 771)
(107 649)
(107 351)
(109 677)
(108 916)
(113 329)
(117 771)
(122 706)
(126 969)
(128 090)
(125 517)
(124 105)
(126 644)
(127 900)
(134 070)
(131 641)
(130 026)
(128 994)
(126 714)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(346)
(346)
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
1
1
0
0
0
0
0
0
(346)
(346)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
(1)
(2)
(1)
(1)
(2)
0
0
0
1
(1)
0
(2)
0
Operating Income
14 862
N/A
16 049
+8%
18 333
+14%
21 402
+17%
20 742
-3%
21 796
+5%
22 000
+1%
21 198
-4%
22 960
+8%
23 977
+4%
24 148
+1%
25 122
+4%
24 474
-3%
23 535
-4%
19 505
-17%
15 040
-23%
12 831
-15%
11 062
-14%
14 694
+33%
16 262
+11%
12 113
-26%
12 122
+0%
12 631
+4%
16 650
+32%
25 165
+51%
30 629
+22%
32 868
+7%
32 350
-2%
36 113
+12%
36 873
+2%
40 727
+10%
41 983
+3%
38 628
-8%
37 569
-3%
26 880
-28%
11 069
-59%
(7 994)
N/A
(21 441)
-168%
(18 953)
+12%
(6 748)
+64%
7 578
N/A
Pre-Tax Income
Interest Income Expense
(5 718)
(5 291)
(5 017)
(4 725)
(4 696)
(5 754)
(3 023)
(2 781)
(2 461)
(756)
(2 127)
(2 579)
(1 944)
(4 065)
(1 583)
(353)
(324)
3 465
2 519
2 362
1 748
(2 296)
(2 043)
4 529
4 827
3 306
5 410
(1 747)
(1 481)
45
(2 315)
(2 123)
(2 158)
775
4 183
4 284
2 170
(947)
(2 188)
(1 372)
(1 082)
Non-Reccuring Items
(4 785)
(5 501)
(5 048)
(4 536)
(1 847)
(1 433)
(4 027)
(3 862)
(4 892)
(1 845)
(1 960)
(2 202)
(1 080)
(2 203)
(828)
(606)
(2 331)
(6 806)
(8 649)
(7 614)
(6 840)
(1 858)
(1 486)
(2 512)
(1 689)
(2 140)
(1 343)
(1 606)
(1 736)
(2 559)
(2 254)
(1 724)
(1 755)
(1 277)
(2 563)
(4 536)
(10 691)
(15 687)
(15 490)
(15 414)
(10 180)
Gain/Loss on Disposition of Assets
346
333
481
100
(273)
(742)
(965)
(789)
(966)
0
(639)
(1 024)
(1 067)
(1 058)
(1 034)
(582)
(400)
(448)
(440)
(566)
(659)
(1 058)
(1 104)
(1 120)
(1 433)
(1 499)
(1 511)
(1 906)
0
(1 726)
(1 316)
(898)
(1 086)
(817)
(834)
(1 089)
(1 069)
(981)
(864)
(595)
(791)
Total Other Income
1 365
1 018
395
337
752
3 506
4 079
4 082
2 575
621
1 344
1 264
2 227
1 909
1 434
4 982
5 072
3 851
3 814
170
405
60
345
82
139
955
867
569
(1 564)
84
(466)
15
625
338
366
(208)
(783)
(145)
805
2 453
1 785
Pre-Tax Income
6 070
N/A
6 608
+9%
9 144
+38%
12 578
+38%
14 678
+17%
17 373
+18%
18 064
+4%
17 848
-1%
17 216
-4%
21 997
+28%
20 766
-6%
20 581
-1%
22 610
+10%
18 118
-20%
17 494
-3%
18 481
+6%
14 848
-20%
11 124
-25%
11 938
+7%
10 614
-11%
6 767
-36%
6 970
+3%
8 343
+20%
17 629
+111%
27 009
+53%
31 251
+16%
36 291
+16%
27 660
-24%
31 332
+13%
32 717
+4%
34 376
+5%
37 253
+8%
34 254
-8%
36 588
+7%
28 032
-23%
9 520
-66%
(18 367)
N/A
(39 201)
-113%
(36 690)
+6%
(21 676)
+41%
(2 690)
+88%
Net Income
Tax Provision
(1 044)
843
(356)
(1 279)
(1 632)
(3 755)
(4 872)
(5 021)
(5 010)
(7 104)
(6 736)
(6 576)
(7 011)
(6 202)
(6 009)
(6 099)
(5 162)
(7 323)
(7 066)
(6 352)
(5 280)
(3 636)
(4 514)
(7 967)
(10 760)
(12 065)
(13 415)
(10 343)
(11 234)
(11 513)
(12 320)
(13 525)
(12 003)
(12 717)
(10 005)
(5 956)
488
4 263
4 160
61
(4 693)
Income from Continuing Operations
5 026
7 451
8 788
11 299
13 046
13 618
13 192
12 827
12 206
14 893
14 030
14 005
15 599
11 916
11 485
12 382
9 686
3 801
4 872
4 262
1 487
3 334
3 829
9 662
16 249
19 186
22 876
17 317
20 098
21 204
22 056
23 728
22 251
23 871
18 027
3 564
(17 879)
(34 938)
(32 530)
(21 615)
(7 383)
Income to Minority Interest
(1 132)
(1 159)
(966)
(836)
(681)
(409)
(441)
(453)
(395)
(299)
(95)
(16)
21
220
211
320
255
170
53
16
520
1 363
1 401
1 378
908
13
1
430
511
911
835
495
165
(150)
330
401
541
231
(228)
(866)
(1 264)
Net Income (Common)
3 893
N/A
6 293
+62%
7 822
+24%
10 464
+34%
12 367
+18%
13 209
+7%
12 752
-3%
12 375
-3%
11 811
-5%
14 594
+24%
13 935
-5%
13 989
+0%
15 620
+12%
12 136
-22%
11 696
-4%
12 702
+9%
9 941
-22%
3 971
-60%
4 925
+24%
4 278
-13%
2 007
-53%
4 697
+134%
5 230
+11%
11 040
+111%
17 157
+55%
19 199
+12%
22 875
+19%
17 746
-22%
20 608
+16%
22 115
+7%
22 891
+4%
24 223
+6%
22 414
-7%
23 721
+6%
18 359
-23%
3 964
-78%
(17 335)
N/A
(34 705)
-100%
(32 758)
+6%
(22 478)
+31%
(8 648)
+62%
EPS (Diluted)
31.14
N/A
51.58
+66%
61.1
+18%
72.16
+18%
84.7
+17%
93.49
+10%
87.34
-7%
84.76
-3%
70.72
-17%
93
+32%
83.44
-10%
83.26
0%
94.09
+13%
72.87
-23%
70.03
-4%
76.05
+9%
59.52
-22%
23.84
-60%
29.49
+24%
25.69
-13%
13.37
-48%
28.2
+111%
31.4
+11%
66.28
+111%
103.02
+55%
115.28
+12%
137.22
+19%
106.76
-22%
107.61
+1%
133.28
+24%
137.8
+3%
146.03
+6%
135.02
-8%
142.91
+6%
110.63
-23%
23.89
-78%
-104.37
N/A
-209.01
-100%
-197.07
+6%
-135.15
+31%
-51.97
+62%

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.