Watchlist Manager

Watchlist

Price: 1 247.5 JPY -2.16% Market Closed

Market Cap: ¥333B

	Daicel Corp TSE:4202	JP
	Vallourec SA OTC:VLOUF	FR
S	SNTEnergy Co Ltd KRX:100840	KR

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	542	0	0	406	0	0	680	0	0	813	0	0	716	0	0	625	0	0	473	937	1 369	1 783	1 703	1 615	1 538	1 478	1 389	1 343	1 332	1 232	1 233	1 151	1 090	1 113	1 173	1 275	1 346	1 376	1 339	1 271	1 197	1 131	1 041	985	947	958	999	1 063	1 147	1 203	1 225	1 240	1 215	1 185	1 225	1 206	1 186	1 173	1 084	1 034	1 100	1 195	1 285	1 389	1 375	1 361	1 381	1 346	1 443	1 432	1 488	1 597	1 593	1 666	1 646	1 633	1 754	0	0	0	0
Revenue	212 848 N/A	219 817 +3%	227 079 +3%	232 510 +2%	238 426 +3%	244 695 +3%	256 666 +5%	269 148 +5%	281 426 +5%	290 461 +3%	299 248 +3%	308 450 +3%	311 985 +1%	316 197 +1%	308 606 -2%	270 967 -12%	243 089 -10%	230 987 -5%	257 431 +11%	268 205 +4%	268 542 +0%	353 684 +32%	346 064 -2%	341 007 -1%	340 302 0%	341 942 +0%	347 521 +2%	351 037 +1%	352 481 +0%	358 513 +2%	365 411 +2%	378 154 +3%	396 044 +5%	413 786 +4%	427 412 +3%	435 514 +2%	443 623 +2%	443 775 +0%	448 713 +1%	451 574 +1%	452 850 +0%	449 878 -1%	440 131 -2%	433 192 -2%	430 450 -1%	440 061 +2%	448 646 +2%	459 294 +2%	463 050 +1%	462 956 0%	466 197 +1%	469 163 +1%	474 189 +1%	464 859 -2%	453 221 -3%	440 298 -3%	420 714 -4%	412 826 -2%	391 855 -5%	377 491 -4%	381 394 +1%	393 568 +3%	422 013 +7%	443 039 +5%	455 188 +3%	467 937 +3%	484 560 +4%	509 352 +5%	529 471 +4%	538 026 +2%	540 847 +1%	542 798 +0%	547 789 +1%	558 056 +2%	572 826 +3%	576 740 +1%	576 325 0%	586 531 +2%	580 229 -1%	573 962 -1%	578 810 +1%
Gross Profit
Cost of Revenue	(156 541)	(161 308)	(166 476)	(170 599)	(176 130)	(180 792)	(190 094)	(200 674)	(212 501)	(222 737)	(231 948)	(240 112)	(243 189)	(246 252)	(245 558)	(217 421)	(196 710)	(181 300)	(196 542)	(201 008)	(202 504)	(269 791)	(267 310)	(266 781)	(267 519)	(271 200)	(274 946)	(276 111)	(276 605)	(277 644)	(282 350)	(291 150)	(302 694)	(316 207)	(324 621)	(328 143)	(331 774)	(327 628)	(327 480)	(325 741)	(322 331)	(316 049)	(304 787)	(300 102)	(297 010)	(303 229)	(311 298)	(318 008)	(323 222)	(325 754)	(329 422)	(332 230)	(335 348)	(331 086)	(324 506)	(317 543)	(308 694)	(301 774)	(288 113)	(277 694)	(277 389)	(282 136)	(297 123)	(309 062)	(317 443)	(329 329)	(343 194)	(364 591)	(382 785)	(392 214)	(399 539)	(398 138)	(396 754)	(398 776)	(403 733)	(408 392)	(412 167)	(421 785)	(419 054)	(421 158)	(425 350)
Gross Profit	56 307 N/A	58 509 +4%	60 603 +4%	61 911 +2%	62 296 +1%	63 903 +3%	66 572 +4%	68 474 +3%	68 925 +1%	67 724 -2%	67 300 -1%	68 338 +2%	68 796 +1%	69 945 +2%	63 048 -10%	53 546 -15%	46 379 -13%	49 687 +7%	60 889 +23%	67 197 +10%	66 038 -2%	83 893 +27%	78 754 -6%	74 226 -6%	72 783 -2%	70 742 -3%	72 575 +3%	74 926 +3%	75 876 +1%	80 869 +7%	83 061 +3%	87 004 +5%	93 350 +7%	97 579 +5%	102 791 +5%	107 371 +4%	111 849 +4%	116 147 +4%	121 233 +4%	125 833 +4%	130 519 +4%	133 829 +3%	135 344 +1%	133 090 -2%	133 440 +0%	136 832 +3%	137 348 +0%	141 286 +3%	139 828 -1%	137 202 -2%	136 775 0%	136 933 +0%	138 841 +1%	133 773 -4%	128 715 -4%	122 755 -5%	112 020 -9%	111 052 -1%	103 742 -7%	99 797 -4%	104 005 +4%	111 432 +7%	124 890 +12%	133 977 +7%	137 745 +3%	138 608 +1%	141 366 +2%	144 761 +2%	146 686 +1%	145 812 -1%	141 308 -3%	144 660 +2%	151 035 +4%	159 280 +5%	169 093 +6%	168 348 0%	164 158 -2%	164 746 +0%	161 175 -2%	152 804 -5%	153 460 +0%
Operating Income
Operating Expenses	(39 392)	(38 728)	(39 145)	(39 002)	(39 419)	(39 204)	(40 375)	(41 137)	(41 113)	(41 383)	(41 604)	(42 578)	(42 327)	(42 856)	(41 918)	(39 264)	(37 073)	(35 333)	(36 650)	(37 106)	(37 807)	(51 182)	(51 047)	(50 888)	(51 109)	(50 316)	(51 694)	(52 355)	(52 763)	(54 673)	(55 604)	(56 844)	(58 773)	(59 667)	(60 160)	(61 664)	(62 767)	(64 844)	(66 495)	(68 281)	(69 260)	(69 480)	(69 770)	(69 768)	(70 361)	(72 526)	(74 444)	(76 091)	(77 496)	(78 270)	(78 886)	(79 981)	(81 258)	(82 602)	(83 092)	(83 241)	(83 003)	(81 408)	(80 172)	(78 904)	(78 276)	(79 709)	(82 317)	(84 102)	(85 467)	(87 911)	(91 624)	(95 297)	(98 704)	(98 304)	(97 671)	(96 571)	(95 606)	(96 887)	(98 360)	(100 955)	(103 007)	(103 735)	(104 579)	(103 279)	(103 250)
Selling, General & Administrative	(39 392)	(39 040)	(39 145)	(39 035)	(39 173)	(39 303)	(40 441)	(35 461)	(41 113)	(41 383)	(41 593)	(42 578)	(39 428)	(42 584)	(32 997)	(30 649)	(28 502)	(27 065)	(28 253)	(28 903)	(29 344)	(39 814)	(42 401)	(45 097)	(48 204)	(38 093)	(51 693)	(52 355)	(52 762)	(42 345)	(55 604)	(56 843)	(58 773)	(46 844)	(60 157)	(61 661)	(62 765)	(51 310)	(66 496)	(68 282)	(69 259)	(54 841)	(69 769)	(69 766)	(70 361)	(56 409)	(74 443)	(76 093)	(77 495)	(60 254)	(78 886)	(79 979)	(81 257)	(62 912)	(83 092)	(83 241)	(83 004)	(61 078)	(80 171)	(78 902)	(78 274)	(61 141)	(82 315)	(84 101)	(85 467)	(68 243)	(91 623)	(95 297)	(98 702)	(77 657)	(97 670)	(96 569)	(95 605)	(74 601)	(98 359)	(100 955)	(103 007)	(78 896)	(104 580)	(103 279)	(103 250)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(2 899)	(5 992)	(8 921)	(8 615)	(8 571)	(8 268)	(8 397)	(8 203)	(8 463)	(11 368)	0	0	0	(12 223)	0	0	0	(12 327)	0	0	0	(12 822)	0	0	0	(13 534)	0	0	0	0	0	0	0	(16 117)	0	0	0	(18 015)	0	0	0	(19 690)	0	0	0	(20 328)	0	0	0	(18 567)	0	0	0	(19 667)	0	0	0	(20 646)	0	0	0	(22 286)	0	0	0	(24 839)	0	0	0
Depreciation & Amortization	0	0	0	33	66	99	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	312	0	0	(312)	0	66	(5 676)	0	0	(11)	0	0	5 720	0	0	0	0	0	0	0	0	(8 646)	(5 791)	(2 905)	0	(1)	0	(1)	(1)	0	0	0	(1)	(3)	(3)	(2)	0	1	0	(1)	(14 639)	(1)	(2)	0	0	(1)	2	(1)	(1)	0	0	0	0	1	0	0	(2)	0	(2)	(2)	(1)	(2)	0	0	(1)	(1)	0	(2)	(1)	(1)	(2)	(1)	0	(1)	0	0	0	1	0	0
Operating Income	16 915 N/A	19 781 +17%	21 458 +8%	22 909 +7%	22 877 0%	24 699 +8%	26 197 +6%	27 337 +4%	27 812 +2%	26 341 -5%	25 696 -2%	25 760 +0%	26 469 +3%	27 089 +2%	21 130 -22%	14 282 -32%	9 306 -35%	14 354 +54%	24 239 +69%	30 091 +24%	28 231 -6%	32 711 +16%	27 707 -15%	23 338 -16%	21 674 -7%	20 426 -6%	20 881 +2%	22 571 +8%	23 113 +2%	26 196 +13%	27 457 +5%	30 160 +10%	34 577 +15%	37 912 +10%	42 631 +12%	45 707 +7%	49 082 +7%	51 303 +5%	54 738 +7%	57 552 +5%	61 259 +6%	64 349 +5%	65 574 +2%	63 322 -3%	63 079 0%	64 306 +2%	62 904 -2%	65 195 +4%	62 332 -4%	58 932 -5%	57 889 -2%	56 952 -2%	57 583 +1%	51 171 -11%	45 623 -11%	39 514 -13%	29 017 -27%	29 644 +2%	23 570 -20%	20 893 -11%	25 729 +23%	31 723 +23%	42 573 +34%	49 875 +17%	52 278 +5%	50 697 -3%	49 742 -2%	49 464 -1%	47 982 -3%	47 508 -1%	43 637 -8%	48 089 +10%	55 429 +15%	62 393 +13%	70 733 +13%	67 393 -5%	61 151 -9%	61 011 0%	56 596 -7%	49 525 -12%	50 210 +1%
Pre-Tax Income
Interest Income Expense	(1 957)	(1 677)	(635)	(368)	(14)	753	526	(114)	(469)	(466)	(387)	377	1 039	557	(1 170)	(1 489)	(1 222)	(362)	(1 315)	(291)	(552)	(422)	1 468	594	1 187	1 129	647	995	1 782	1 910	5 088	5 431	5 788	4 828	1 697	2 206	3 569	3 472	5 846	5 010	3 733	2 984	258	1 023	2 299	2 595	3 848	3 744	3 432	5 086	5 765	8 942	6 914	8 826	7 462	6 431	6 695	4 344	4 893	2 366	3 432	5 685	5 735	6 584	6 590	6 845	8 345	12 233	9 962	9 606	18 496	15 962	17 051	16 870	7 521	10 247	14 687	17 943	15 045	15 901	23 622
Non-Reccuring Items	(3 376)	(1 200)	(814)	(655)	(597)	(593)	(550)	(906)	(978)	(1 328)	(1 280)	(1 336)	(1 068)	(1 300)	(1 441)	(1 530)	(1 456)	(1 094)	(2 163)	(1 540)	(1 582)	(2 332)	(2 017)	(2 015)	(2 169)	(1 398)	(1 354)	(2 440)	(1 931)	(3 623)	(3 650)	(2 736)	(3 139)	(2 906)	(2 766)	(2 919)	(3 086)	(2 605)	(3 136)	(3 854)	(4 016)	(5 636)	(5 998)	(5 376)	(5 158)	(4 351)	(3 963)	(3 403)	(7 825)	(6 169)	(6 133)	(6 002)	(1 939)	(5 768)	(5 799)	(6 270)	(19 666)	(17 856)	(18 482)	(19 009)	(5 690)	(4 884)	(4 109)	(3 472)	(13 327)	(12 885)	(13 614)	(13 642)	(3 849)	(2 072)	(1 396)	(1 279)	(794)	(2 994)	(4 238)	(4 133)	(5 363)	(16 985)	(14 352)	(14 772)	(13 934)
Gain/Loss on Disposition of Assets	0	0	48	220	219	171	(1)	23	50	125	152	127	66	18	17	4	3	27	28	30	6	391	7	9	832	266	852	849	182	326	574	605	450	374	464	434	441	436	533	644	1 196	0	740	626	67	47	68	69	80	391	395	396	386	12	22	44	44	115	102	103	0	60	34	142	208	213	212	87	78	74	71	63	34	(568)	3 149	3 987	3 979	3 106	(611)	(1 444)	(1 461)
Total Other Income	(5 407)	(5 271)	(1 272)	(1 051)	(759)	(928)	(1 123)	(1 106)	(744)	115	104	(480)	(1 092)	(104)	(84)	(27)	(233)	102	63	(289)	(409)	(636)	(288)	(101)	19	(461)	(598)	(460)	(232)	473	433	399	494	615	714	769	628	341	226	287	219	1 794	771	810	854	1 776	1 818	2 058	2 244	989	1 464	840	596	(507)	(935)	(647)	(643)	409	317	266	137	456	950	1 106	1 383	1 413	1 080	1 020	992	(149)	(6)	(269)	(49)	331	109	241	66	424	701	699	781
Pre-Tax Income	6 175 N/A	11 633 +88%	18 785 +61%	21 055 +12%	21 726 +3%	24 102 +11%	25 049 +4%	25 234 +1%	25 671 +2%	24 787 -3%	24 285 -2%	24 448 +1%	25 414 +4%	26 260 +3%	18 452 -30%	11 240 -39%	6 398 -43%	13 027 +104%	20 852 +60%	28 001 +34%	25 694 -8%	29 712 +16%	26 877 -10%	21 825 -19%	21 543 -1%	19 962 -7%	20 428 +2%	21 515 +5%	22 914 +7%	25 282 +10%	29 902 +18%	33 859 +13%	38 170 +13%	40 823 +7%	42 740 +5%	46 197 +8%	50 634 +10%	52 947 +5%	58 207 +10%	59 639 +2%	62 391 +5%	63 491 +2%	61 345 -3%	60 405 -2%	61 141 +1%	64 373 +5%	64 675 +0%	67 663 +5%	60 263 -11%	59 229 -2%	59 380 +0%	61 128 +3%	63 540 +4%	53 734 -15%	46 373 -14%	39 072 -16%	15 447 -60%	16 656 +8%	10 400 -38%	4 619 -56%	23 608 +411%	33 040 +40%	45 183 +37%	54 235 +20%	47 132 -13%	46 283 -2%	45 765 -1%	49 162 +7%	55 165 +12%	54 967 0%	60 802 +11%	62 566 +3%	71 671 +15%	76 032 +6%	77 274 +2%	77 735 +1%	74 520 -4%	65 499 -12%	57 379 -12%	49 909 -13%	59 218 +19%
Net Income
Tax Provision	(10)	(1 717)	(6 815)	(7 800)	(8 075)	(8 961)	(9 288)	(8 726)	(8 865)	(8 539)	(8 818)	(9 014)	(8 895)	(9 309)	(7 140)	(5 269)	(3 900)	(4 499)	(7 464)	(10 784)	(10 580)	(6 813)	(4 936)	(1 704)	(1 522)	(5 939)	(6 113)	(6 243)	(7 023)	(7 490)	(9 785)	(11 007)	(12 727)	(14 817)	(13 309)	(14 686)	(16 762)	(16 850)	(19 345)	(18 570)	(17 550)	(16 935)	(15 284)	(15 457)	(15 257)	(14 246)	(16 079)	(16 619)	(13 780)	(14 763)	(13 412)	(13 771)	(14 431)	(11 804)	(9 800)	(8 094)	(2 688)	(5 215)	(4 115)	(2 930)	(7 875)	(10 605)	(12 306)	(15 226)	(14 527)	(14 229)	(16 888)	(16 595)	(16 692)	(13 326)	(13 360)	(13 862)	(15 806)	(19 487)	(19 270)	(18 472)	(17 925)	(15 022)	(13 428)	(12 836)	(16 935)
Income from Continuing Operations	6 165	9 916	11 970	13 255	13 651	15 141	15 761	16 508	16 806	16 248	15 467	15 434	16 519	16 951	11 312	5 971	2 498	8 528	13 388	17 217	15 114	22 899	21 941	20 121	20 021	14 023	14 315	15 272	15 891	17 792	20 117	22 852	25 443	26 006	29 431	31 511	33 872	36 097	38 862	41 069	44 841	46 556	46 061	44 948	45 884	50 127	48 596	51 044	46 483	44 466	45 968	47 357	49 109	41 930	36 573	30 978	12 759	11 441	6 285	1 689	15 733	22 435	32 877	39 009	32 605	32 054	28 877	32 567	38 473	41 641	47 442	48 704	55 865	56 545	58 004	59 263	56 595	50 477	43 951	37 073	42 283
Income to Minority Interest	(1 747)	(2 362)	(3 069)	(3 004)	(3 000)	(2 914)	(3 064)	(3 249)	(3 379)	(3 155)	(3 206)	(3 334)	(3 449)	(2 836)	(2 382)	(1 183)	(318)	(129)	(1 440)	(3 199)	(3 473)	(6 095)	(6 053)	(5 300)	(4 887)	(2 195)	(1 930)	(2 019)	(2 258)	(2 419)	(2 134)	(2 525)	(2 836)	(3 162)	(3 840)	(3 851)	(4 022)	(4 843)	(5 122)	(5 428)	(5 729)	(6 242)	(6 826)	(6 921)	(7 150)	(6 928)	(6 850)	(7 323)	(7 094)	(7 404)	(7 607)	(7 482)	(7 453)	(6 628)	(6 358)	(6 387)	(5 885)	(6 462)	(5 993)	(5 121)	(4 167)	(2 722)	(1 516)	(522)	(624)	(799)	(1 002)	(1 147)	(1 172)	(958)	(679)	(481)	(520)	(710)	(963)	(1 126)	(928)	(996)	(1 039)	(843)	(1 142)
Net Income (Common)	4 415 N/A	7 550 +71%	8 901 +18%	10 250 +15%	10 655 +4%	12 227 +15%	12 700 +4%	13 258 +4%	13 427 +1%	13 089 -3%	12 261 -6%	12 099 -1%	13 072 +8%	14 110 +8%	8 928 -37%	4 788 -46%	2 180 -54%	8 397 +285%	11 941 +42%	14 014 +17%	11 638 -17%	16 802 +44%	15 888 -5%	14 821 -7%	15 132 +2%	11 827 -22%	12 383 +5%	13 252 +7%	13 631 +3%	15 372 +13%	17 983 +17%	20 325 +13%	22 607 +11%	22 843 +1%	25 589 +12%	27 659 +8%	29 850 +8%	31 252 +5%	33 738 +8%	35 639 +6%	39 109 +10%	40 313 +3%	39 233 -3%	38 026 -3%	38 733 +2%	43 198 +12%	41 746 -3%	43 720 +5%	39 388 -10%	37 062 -6%	38 361 +4%	39 875 +4%	41 656 +4%	35 301 -15%	30 214 -14%	24 590 -19%	6 873 -72%	4 978 -28%	291 -94%	(3 432) N/A	11 565 N/A	19 713 +70%	31 361 +59%	38 486 +23%	31 981 -17%	31 254 -2%	27 874 -11%	31 418 +13%	37 300 +19%	40 682 +9%	46 763 +15%	48 223 +3%	55 343 +15%	55 834 +1%	57 039 +2%	58 136 +2%	55 667 -4%	49 480 -11%	42 911 -13%	36 229 -16%	41 141 +14%
EPS (Diluted)	12.2 N/A	20.62 +69%	24.58 +19%	28.31 +15%	29.19 +3%	33.77 +16%	35.1 +4%	36.22 +3%	37.1 +2%	36.17 -3%	33.5 -7%	33.51 +0%	36.41 +9%	38.87 +7%	24.93 -36%	13.44 -46%	6.05 -55%	23.59 +290%	33.55 +42%	39.38 +17%	32.71 -17%	47.19 +44%	44.62 -5%	41.74 -6%	42.98 +3%	33.5 -22%	35.17 +5%	37.64 +7%	38.74 +3%	43.67 +13%	51.08 +17%	57.74 +13%	64.4 +12%	64.89 +1%	72.9 +12%	78.8 +8%	85.04 +8%	88.95 +5%	96.11 +8%	101.53 +6%	111.74 +10%	115.02 +3%	112.73 -2%	109.9 -3%	111.94 +2%	124.61 +11%	120.65 -3%	126.35 +5%	114.83 -9%	107.81 -6%	113.15 +5%	117.97 +4%	125 +6%	105.38 -16%	92.48 -12%	76.08 -18%	21.42 -72%	15.49 -28%	0.95 -94%	-11.39 N/A	38.38 N/A	65.18 +70%	104.08 +60%	127.66 +23%	106.27 -17%	104.14 -2%	94.26 -9%	106.17 +13%	127.21 +20%	138.87 +9%	163.71 +18%	168.73 +3%	196.28 +16%	197.56 +1%	206.8 +5%	210.65 +2%	204.29 -3%	181.44 -11%	161.85 -11%	136.55 -16%	156.41 +15%

Income Statement Balance Sheet Cash Flow Statement

Daicel Corp
TSE:4202

Income Statement

Earnings Waterfall
Daicel Corp

Income Statement
Daicel Corp

See Also

Company

Help

Tools

Stocks

Daicel Corp TSE:4202

Income Statement

Earnings Waterfall Daicel Corp

Income Statement Daicel Corp

See Also

Company

Help

Tools

Stocks

Daicel Corp
TSE:4202

Earnings Waterfall
Daicel Corp

Income Statement
Daicel Corp