First Time Loading...

Duskin Co Ltd
TSE:4665

Watchlist Manager
Duskin Co Ltd Logo
Duskin Co Ltd
TSE:4665
Watchlist
Price: 3 293 JPY 0.49% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.1B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+16%
5 Years
+11%
7 Years
+8%
10 Years
+5%
4.6B
-28%
Operating Income
Growth Rates:
1 Year
-47%
3 Years
-27%
5 Years
-41%
7 Years
-23%
10 Years
-40%
4.3B
-19%
Net Income
Growth Rates:
1 Year
-42%
3 Years
+10%
5 Years
-16%
7 Years
+22%
10 Years
-12%

Earnings Waterfall
Duskin Co Ltd

Revenue
177.1B JPY
Cost of Revenue
-101.4B JPY
Gross Profit
75.7B JPY
Operating Expenses
-71.2B JPY
Operating Income
4.6B JPY
Other Expenses
-255m JPY
Net Income
4.3B JPY

Income Statement
Duskin 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
169 262
N/A
167 745
-1%
167 535
0%
168 066
+0%
167 981
0%
167 987
+0%
167 394
0%
166 886
0%
165 053
-1%
165 203
+0%
164 808
0%
163 764
-1%
163 612
0%
161 880
-1%
161 478
0%
161 055
0%
161 174
+0%
161 031
0%
160 214
-1%
159 116
-1%
159 029
0%
158 699
0%
158 599
0%
159 505
+1%
159 399
0%
159 102
0%
155 882
-2%
154 005
-1%
153 169
-1%
153 770
+0%
157 150
+2%
159 923
+2%
161 329
+1%
163 210
+1%
164 689
+1%
164 910
+0%
168 096
+2%
170 494
+1%
173 185
+2%
174 402
+1%
177 065
+2%
Gross Profit
Cost of Revenue
(96 731)
(95 949)
(96 749)
(98 057)
(98 235)
(98 165)
(97 592)
(96 915)
(95 053)
(94 740)
(93 751)
(91 884)
(91 007)
(89 204)
(88 702)
(88 334)
(88 047)
(87 808)
(86 874)
(86 074)
(86 146)
(86 138)
(86 013)
(86 866)
(86 630)
(87 043)
(85 885)
(84 739)
(84 600)
(84 335)
(85 341)
(86 558)
(86 851)
(88 302)
(89 360)
(89 539)
(92 156)
(94 475)
(97 088)
(99 252)
(101 362)
Gross Profit
72 531
N/A
71 796
-1%
70 786
-1%
70 009
-1%
69 746
0%
69 822
+0%
69 802
0%
69 971
+0%
70 000
+0%
70 463
+1%
71 057
+1%
71 880
+1%
72 605
+1%
72 676
+0%
72 776
+0%
72 721
0%
73 127
+1%
73 223
+0%
73 340
+0%
73 042
0%
72 883
0%
72 561
0%
72 586
+0%
72 639
+0%
72 769
+0%
72 059
-1%
69 997
-3%
69 266
-1%
68 569
-1%
69 435
+1%
71 809
+3%
73 365
+2%
74 478
+2%
74 908
+1%
75 329
+1%
75 371
+0%
75 940
+1%
76 019
+0%
76 097
+0%
75 150
-1%
75 703
+1%
Operating Income
Operating Expenses
(64 962)
(65 155)
(65 234)
(65 861)
(65 232)
(64 755)
(64 060)
(64 081)
(64 571)
(65 170)
(66 449)
(66 754)
(66 683)
(66 607)
(65 336)
(64 817)
(64 983)
(65 666)
(65 270)
(65 461)
(65 187)
(64 607)
(64 901)
(65 365)
(65 777)
(65 482)
(64 673)
(63 550)
(62 297)
(64 784)
(65 203)
(65 205)
(65 601)
(65 009)
(65 504)
(66 518)
(67 331)
(67 382)
(68 114)
(68 866)
(71 152)
Selling, General & Administrative
(64 961)
(60 292)
(65 232)
(65 860)
(65 231)
(59 807)
(64 059)
(64 079)
(64 570)
(60 335)
(66 369)
(66 673)
(66 601)
(62 064)
(65 334)
(64 816)
(64 983)
(61 966)
(65 267)
(65 460)
(65 184)
(60 776)
(64 902)
(65 363)
(65 777)
(61 289)
(64 672)
(63 550)
(62 297)
(60 249)
(65 202)
(65 204)
(65 600)
(60 099)
(65 504)
(66 519)
(67 331)
(62 365)
(68 113)
(68 864)
(71 150)
Depreciation & Amortization
0
(4 862)
0
0
0
(4 946)
0
0
0
(4 834)
0
0
0
(4 542)
0
0
0
(3 698)
0
0
0
(3 830)
0
0
0
(4 193)
0
0
0
(4 534)
0
0
0
(4 910)
0
0
0
(5 016)
0
0
0
Other Operating Expenses
0
(1)
(2)
(1)
(1)
(2)
0
(2)
(1)
(1)
(80)
(81)
(82)
(1)
(2)
(1)
0
(2)
(3)
(1)
(2)
(1)
0
(1)
0
0
(1)
0
0
(1)
(1)
(1)
(1)
0
0
1
0
(1)
(1)
(2)
0
Operating Income
7 569
N/A
6 641
-12%
5 552
-16%
4 148
-25%
4 514
+9%
5 067
+12%
5 742
+13%
5 890
+3%
5 429
-8%
5 293
-3%
4 608
-13%
5 126
+11%
5 922
+16%
6 069
+2%
7 440
+23%
7 904
+6%
8 144
+3%
7 557
-7%
8 070
+7%
7 581
-6%
7 696
+2%
7 954
+3%
7 685
-3%
7 274
-5%
6 992
-4%
6 577
-6%
5 324
-19%
5 716
+7%
6 272
+10%
4 651
-26%
6 606
+42%
8 160
+24%
8 877
+9%
9 899
+12%
9 825
-1%
8 853
-10%
8 609
-3%
8 637
+0%
7 983
-8%
6 284
-21%
4 551
-28%
Pre-Tax Income
Interest Income Expense
1 046
1 034
1 081
1 152
1 517
1 590
1 569
1 451
1 675
1 496
1 435
1 511
981
1 590
1 658
1 552
1 488
928
879
846
969
1 165
938
1 263
2 061
1 866
1 904
1 714
838
1 136
1 048
945
1 044
1 316
1 175
1 326
1 399
1 607
1 676
1 723
1 780
Non-Reccuring Items
(935)
(93)
(160)
(176)
(224)
(335)
(358)
(513)
(554)
(1 525)
(1 530)
(1 471)
(1 491)
(1 641)
(1 593)
(1 469)
(1 460)
(1 129)
(1 151)
(1 187)
(1 499)
(1 525)
(1 789)
(1 728)
(1 352)
(407)
(1 976)
(1 972)
(2 125)
(2 335)
(616)
(916)
(426)
(424)
(324)
(42)
(356)
(763)
(742)
(709)
(805)
Gain/Loss on Disposition of Assets
(22)
(14)
(16)
(12)
16
13
7
1
3
0
(17)
(23)
(5)
2
(78)
(70)
(63)
40
129
129
107
130
162
162
160
2
2
4
0
15
3
1
(286)
(296)
(295)
(293)
(7)
3
3
1
2
Total Other Income
689
631
599
528
542
525
525
465
444
391
442
638
596
590
563
518
578
517
549
574
641
747
724
529
570
433
815
1 081
1 100
848
1 050
1 083
1 133
1 132
1 210
1 201
1 149
1 229
1 036
902
917
Pre-Tax Income
8 347
N/A
8 199
-2%
7 056
-14%
5 640
-20%
6 365
+13%
6 860
+8%
7 485
+9%
7 294
-3%
6 997
-4%
5 655
-19%
4 938
-13%
5 781
+17%
6 003
+4%
6 610
+10%
7 990
+21%
8 435
+6%
8 687
+3%
7 913
-9%
8 476
+7%
7 943
-6%
7 914
0%
8 471
+7%
7 720
-9%
7 500
-3%
8 431
+12%
8 471
+0%
6 069
-28%
6 543
+8%
6 085
-7%
4 315
-29%
8 091
+88%
9 273
+15%
10 342
+12%
11 627
+12%
11 591
0%
11 045
-5%
10 794
-2%
10 713
-1%
9 956
-7%
8 201
-18%
6 445
-21%
Net Income
Tax Provision
(3 302)
(3 633)
(3 194)
(2 678)
(2 775)
(3 471)
(3 652)
(3 553)
(3 351)
(2 860)
(2 603)
(2 735)
(2 477)
(2 325)
(2 561)
(2 690)
(3 128)
(2 593)
(2 912)
(2 790)
(2 866)
(2 545)
(2 447)
(2 175)
(2 325)
(2 875)
(2 047)
(2 325)
(2 151)
(1 465)
(2 589)
(2 639)
(3 007)
(3 448)
(3 610)
(3 500)
(3 351)
(3 445)
(3 067)
(2 819)
(2 084)
Income from Continuing Operations
5 045
4 566
3 862
2 962
3 590
3 389
3 833
3 741
3 646
2 795
2 335
3 046
3 526
4 285
5 429
5 745
5 559
5 320
5 564
5 153
5 048
5 926
5 273
5 325
6 106
5 596
4 022
4 218
3 934
2 850
5 502
6 634
7 335
8 179
7 981
7 545
7 443
7 268
6 889
5 382
4 361
Income to Minority Interest
(148)
(117)
(132)
(102)
34
51
91
189
219
188
192
81
4
33
38
38
47
4
(2)
(5)
56
58
57
49
(23)
(4)
(10)
(16)
(14)
(28)
(31)
(30)
(35)
(45)
(50)
(54)
(59)
(70)
(71)
(68)
(62)
Net Income (Common)
4 895
N/A
4 448
-9%
3 729
-16%
2 858
-23%
3 624
+27%
3 441
-5%
3 926
+14%
3 934
+0%
3 867
-2%
2 983
-23%
2 528
-15%
3 126
+24%
3 530
+13%
4 318
+22%
5 468
+27%
5 783
+6%
5 606
-3%
5 324
-5%
5 561
+4%
5 148
-7%
5 104
-1%
5 984
+17%
5 329
-11%
5 373
+1%
6 083
+13%
5 591
-8%
4 012
-28%
4 201
+5%
3 918
-7%
2 821
-28%
5 470
+94%
6 603
+21%
7 299
+11%
8 132
+11%
7 928
-3%
7 490
-6%
7 383
-1%
7 196
-3%
6 815
-5%
5 311
-22%
4 296
-19%
EPS (Diluted)
77.69
N/A
70.6
-9%
60.14
-15%
46.09
-23%
59.4
+29%
56.19
-5%
64.36
+15%
69.01
+7%
69.05
+0%
52.17
-24%
45.14
-13%
56.83
+26%
65.37
+15%
78.95
+21%
103.16
+31%
109.11
+6%
105.77
-3%
99.61
-6%
104.92
+5%
97.13
-7%
95.5
-2%
112.36
+18%
103.3
-8%
105.05
+2%
119.51
+14%
109.91
-8%
81.31
-26%
85.1
+5%
79.34
-7%
57.15
-28%
110.78
+94%
132.69
+20%
148.86
+12%
164.61
+11%
160.28
-3%
151.3
-6%
149.69
-1%
146.05
-2%
141
-3%
110.45
-22%
89.31
-19%

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 133,600+ 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.