Densan System Holdings Co Ltd
TSE:4072
Densan System Holdings Co Ltd
TSE:4072
Price:
2 909
JPY
1.75%
Market Closed
Market Cap:
¥31.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Densan System Holdings Co Ltd
TSE:4072
|
JP |
|
C
|
China Putian Food Holding Ltd
HKEX:1699
|
CN |
|
S
|
Shopify Inc
LSE:0VHA
|
CA |
Income Statement
Earnings Waterfall
Densan System Holdings Co Ltd
Densan System Holdings Co Ltd
Income Statement
Densan System Holdings Co Ltd
Densan System Holdings Co Ltd
Currency: JPY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
7
|
9
|
9
|
4
|
5
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
11
|
11
|
13
|
13
|
14
|
17
|
0
|
0
|
0
|
|
| Revenue |
45 752
N/A
|
47 377
+4%
|
48 270
+2%
|
48 027
-1%
|
50 356
+5%
|
49 426
-2%
|
51 128
+3%
|
52 204
+2%
|
53 479
+2%
|
56 253
+5%
|
58 196
+3%
|
59 643
+2%
|
59 591
0%
|
59 648
+0%
|
59 956
+1%
|
60 538
+1%
|
61 256
+1%
|
62 141
+1%
|
63 282
+2%
|
66 330
+5%
|
68 131
+3%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(37 728)
|
(39 322)
|
(39 965)
|
(39 583)
|
(41 125)
|
(40 265)
|
(41 723)
|
(42 662)
|
(43 495)
|
(45 714)
|
(47 344)
|
(48 239)
|
(48 995)
|
(49 079)
|
(49 677)
|
(51 414)
|
(51 968)
|
(52 768)
|
(53 640)
|
(55 572)
|
(57 116)
|
|
| Gross Profit |
8 024
N/A
|
8 055
+0%
|
8 305
+3%
|
8 444
+2%
|
9 231
+9%
|
9 161
-1%
|
9 404
+3%
|
9 542
+1%
|
9 984
+5%
|
10 539
+6%
|
10 852
+3%
|
11 404
+5%
|
10 596
-7%
|
10 569
0%
|
10 279
-3%
|
9 124
-11%
|
9 288
+2%
|
9 373
+1%
|
9 642
+3%
|
10 758
+12%
|
11 015
+2%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(5 187)
|
(5 411)
|
(5 690)
|
(5 896)
|
(6 097)
|
(6 330)
|
(6 559)
|
(6 589)
|
(6 570)
|
(6 552)
|
(6 596)
|
(6 782)
|
(6 632)
|
(6 672)
|
(6 777)
|
(6 755)
|
(6 977)
|
(7 097)
|
(7 238)
|
(7 231)
|
(7 391)
|
|
| Selling, General & Administrative |
(5 187)
|
(5 411)
|
(5 690)
|
(5 895)
|
(6 096)
|
(6 328)
|
(6 558)
|
(6 588)
|
(6 570)
|
(6 552)
|
(6 595)
|
(6 783)
|
(6 631)
|
(6 672)
|
(6 776)
|
(6 754)
|
(6 975)
|
(7 094)
|
(7 236)
|
(7 228)
|
(7 389)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| Operating Income |
2 837
N/A
|
2 644
-7%
|
2 616
-1%
|
2 548
-3%
|
3 134
+23%
|
2 831
-10%
|
2 845
+0%
|
2 953
+4%
|
3 414
+16%
|
3 987
+17%
|
4 256
+7%
|
4 622
+9%
|
3 964
-14%
|
3 897
-2%
|
3 502
-10%
|
2 369
-32%
|
2 311
-2%
|
2 276
-2%
|
2 404
+6%
|
3 527
+47%
|
3 624
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
58
|
67
|
38
|
31
|
35
|
163
|
148
|
133
|
145
|
(31)
|
(17)
|
(15)
|
(14)
|
(15)
|
(20)
|
75
|
749
|
892
|
929
|
797
|
186
|
|
| Non-Reccuring Items |
(15)
|
(53)
|
42
|
(70)
|
(98)
|
(37)
|
(34)
|
(11)
|
(361)
|
(303)
|
(255)
|
(267)
|
(833)
|
(811)
|
(857)
|
(1 235)
|
(548)
|
(578)
|
(578)
|
(212)
|
(131)
|
|
| Gain/Loss on Disposition of Assets |
47
|
0
|
0
|
0
|
0
|
38
|
38
|
38
|
38
|
0
|
4
|
4
|
4
|
2
|
(2)
|
(1)
|
(5)
|
0
|
(7)
|
(8)
|
(2)
|
|
| Total Other Income |
(5)
|
39
|
23
|
8
|
4
|
1
|
8
|
34
|
22
|
(29)
|
(29)
|
(34)
|
46
|
53
|
71
|
129
|
119
|
133
|
122
|
47
|
34
|
|
| Pre-Tax Income |
2 921
N/A
|
2 697
-8%
|
2 718
+1%
|
2 517
-7%
|
3 075
+22%
|
2 995
-3%
|
3 005
+0%
|
3 147
+5%
|
3 258
+4%
|
3 624
+11%
|
3 959
+9%
|
4 310
+9%
|
3 167
-27%
|
3 126
-1%
|
2 694
-14%
|
1 337
-50%
|
2 626
+96%
|
2 723
+4%
|
2 870
+5%
|
4 151
+45%
|
3 711
-11%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(996)
|
(967)
|
(938)
|
(899)
|
(1 092)
|
(1 012)
|
(1 034)
|
(1 051)
|
(894)
|
(1 048)
|
(1 100)
|
(1 248)
|
(1 152)
|
(1 086)
|
(980)
|
(540)
|
(761)
|
(835)
|
(860)
|
(913)
|
(798)
|
|
| Income from Continuing Operations |
1 925
|
1 730
|
1 780
|
1 618
|
1 983
|
1 983
|
1 971
|
2 096
|
2 364
|
2 576
|
2 859
|
3 062
|
2 015
|
2 040
|
1 714
|
797
|
1 865
|
1 888
|
2 010
|
3 238
|
2 913
|
|
| Income to Minority Interest |
(9)
|
9
|
(1)
|
6
|
(4)
|
(17)
|
(11)
|
(8)
|
(15)
|
(15)
|
(22)
|
(23)
|
(10)
|
(22)
|
(18)
|
(20)
|
(14)
|
(4)
|
7
|
1
|
(16)
|
|
| Net Income (Common) |
1 916
N/A
|
1 740
-9%
|
1 779
+2%
|
1 624
-9%
|
1 978
+22%
|
1 963
-1%
|
1 957
0%
|
2 085
+7%
|
2 348
+13%
|
2 559
+9%
|
2 836
+11%
|
3 038
+7%
|
2 004
-34%
|
2 017
+1%
|
1 695
-16%
|
776
-54%
|
1 850
+138%
|
1 884
+2%
|
2 016
+7%
|
3 238
+61%
|
2 896
-11%
|
|
| EPS (Diluted) |
190.09
N/A
|
161.29
-15%
|
164.95
+2%
|
150.53
-9%
|
183.4
+22%
|
182.05
-1%
|
181.37
0%
|
193.23
+7%
|
217.64
+13%
|
237.18
+9%
|
265.05
+12%
|
286.41
+8%
|
187.67
-34%
|
189.8
+1%
|
159.42
-16%
|
72.88
-54%
|
173.83
+139%
|
176.59
+2%
|
188.72
+7%
|
302.78
+60%
|
270.97
-11%
|
|
Switch to:
Switch to:
See Also
Discover More
