Daido Steel Co Ltd
TSE:5471

Watchlist Manager
Daido Steel Co Ltd Logo
Daido Steel Co Ltd
TSE:5471
Watchlist
Price: 1 735.5 JPY 4.3% Market Closed
Market Cap: 377B JPY

Income Statement

Earnings Waterfall
Daido Steel Co Ltd

Revenue
576B JPY
Cost of Revenue
-473.5B JPY
Gross Profit
102.5B JPY
Operating Expenses
-62.9B JPY
Operating Income
39.6B JPY
Other Expenses
-10.5B JPY
Net Income
29.1B JPY

Income Statement
Daido Steel Co Ltd

Rotate your device to view
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
Revenue
Interest Expense
556
0
0
425
0
0
402
0
0
573
0
0
620
0
0
621
0
0
642
1 269
1 878
2 469
2 408
2 390
2 357
2 382
2 343
2 243
2 172
2 056
2 005
1 966
1 924
1 839
1 733
1 622
1 523
1 462
1 419
1 401
1 364
1 309
1 242
1 138
1 040
966
930
933
939
941
953
943
943
922
890
859
803
793
782
793
834
823
822
802
790
823
807
860
893
909
0
0
0
1 033
0
0
0
1 002
0
0
Revenue
282 060
N/A
299 563
+6%
315 598
+5%
329 613
+4%
343 507
+4%
356 268
+4%
365 290
+3%
370 212
+1%
382 253
+3%
401 459
+5%
417 674
+4%
436 557
+5%
450 315
+3%
470 700
+5%
454 128
-4%
372 118
-18%
295 414
-21%
255 413
-14%
294 084
+15%
324 935
+10%
350 710
+8%
472 062
+35%
474 898
+1%
483 914
+2%
487 659
+1%
489 154
+0%
491 794
+1%
481 570
-2%
458 632
-5%
440 428
-4%
431 757
-2%
428 827
-1%
440 588
+3%
457 731
+4%
467 705
+2%
474 525
+1%
483 071
+2%
483 633
+0%
480 519
-1%
478 548
0%
468 301
-2%
460 577
-2%
450 028
-2%
439 755
-2%
438 160
0%
445 122
+2%
458 099
+3%
473 231
+3%
492 432
+4%
505 219
+3%
521 517
+3%
533 743
+2%
545 795
+2%
543 255
0%
535 545
-1%
526 088
-2%
505 393
-4%
490 421
-3%
451 489
-8%
417 435
-8%
403 988
-3%
412 722
+2%
455 172
+10%
488 456
+7%
516 094
+6%
529 667
+3%
536 110
+1%
556 300
+4%
573 894
+3%
579 013
+1%
582 820
+1%
585 301
+0%
582 201
-1%
578 564
-1%
1 017 083
+76%
1 011 772
-1%
1 012 525
+0%
574 945
-43%
575 203
+0%
576 005
+0%
Gross Profit
Cost of Revenue
(236 717)
(251 059)
(264 504)
(277 621)
(286 551)
(292 584)
(297 675)
(304 535)
(320 303)
(342 840)
(357 315)
(370 477)
(385 695)
(404 912)
(392 061)
(329 540)
(270 372)
(241 266)
(260 199)
(275 414)
(289 736)
(392 202)
(394 606)
(404 082)
(408 257)
(408 638)
(411 239)
(406 054)
(390 673)
(377 793)
(370 205)
(365 733)
(375 326)
(390 387)
(400 863)
(408 342)
(415 220)
(413 536)
(410 216)
(405 609)
(394 169)
(386 145)
(375 011)
(365 711)
(362 090)
(366 687)
(373 906)
(383 915)
(401 193)
(412 712)
(428 992)
(442 369)
(453 781)
(451 755)
(445 939)
(437 638)
(419 588)
(409 382)
(381 641)
(357 710)
(347 289)
(351 526)
(379 497)
(402 240)
(424 533)
(437 556)
(444 280)
(459 268)
(472 287)
(476 064)
(482 457)
(486 256)
(482 674)
(480 618)
(839 109)
(833 520)
(832 682)
(470 757)
(472 472)
(473 522)
Gross Profit
45 343
N/A
48 504
+7%
51 094
+5%
51 992
+2%
56 956
+10%
63 684
+12%
67 615
+6%
65 677
-3%
61 950
-6%
58 619
-5%
60 359
+3%
66 080
+9%
64 620
-2%
65 788
+2%
62 067
-6%
42 578
-31%
25 042
-41%
14 147
-44%
33 885
+140%
49 521
+46%
60 974
+23%
79 860
+31%
80 292
+1%
79 832
-1%
79 402
-1%
80 516
+1%
80 555
+0%
75 516
-6%
67 959
-10%
62 635
-8%
61 552
-2%
63 094
+3%
65 262
+3%
67 344
+3%
66 842
-1%
66 183
-1%
67 851
+3%
70 097
+3%
70 303
+0%
72 939
+4%
74 132
+2%
74 432
+0%
75 017
+1%
74 044
-1%
76 070
+3%
78 435
+3%
84 193
+7%
89 316
+6%
91 239
+2%
92 507
+1%
92 525
+0%
91 374
-1%
92 014
+1%
91 500
-1%
89 606
-2%
88 450
-1%
85 805
-3%
81 039
-6%
69 848
-14%
59 725
-14%
56 699
-5%
61 196
+8%
75 675
+24%
86 216
+14%
91 561
+6%
92 111
+1%
91 830
0%
97 032
+6%
101 607
+5%
102 949
+1%
100 363
-3%
99 045
-1%
99 527
+0%
97 946
-2%
177 974
+82%
178 252
+0%
179 843
+1%
104 188
-42%
102 731
-1%
102 483
0%
Operating Income
Operating Expenses
(34 808)
(35 160)
(35 616)
(35 655)
(36 135)
(36 360)
(37 427)
(37 820)
(38 589)
(38 213)
(38 005)
(38 687)
(39 485)
(40 537)
(39 356)
(35 964)
(32 945)
(31 437)
(32 732)
(33 481)
(34 327)
(47 130)
(47 708)
(48 851)
(49 629)
(48 983)
(49 199)
(48 941)
(48 017)
(47 210)
(46 905)
(46 711)
(47 154)
(48 367)
(48 754)
(49 104)
(49 589)
(49 689)
(50 105)
(50 438)
(50 192)
(50 000)
(50 462)
(50 726)
(51 602)
(52 922)
(53 859)
(54 720)
(55 486)
(56 289)
(56 818)
(57 130)
(57 704)
(57 685)
(57 964)
(57 676)
(57 000)
(56 271)
(53 876)
(52 199)
(51 023)
(51 126)
(52 669)
(53 459)
(54 438)
(55 129)
(55 163)
(55 981)
(55 885)
(53 174)
(55 588)
(56 281)
(57 144)
(61 326)
(104 025)
(104 401)
(103 523)
(63 865)
(64 731)
(62 869)
Selling, General & Administrative
(34 808)
(35 135)
(35 616)
(35 655)
(36 131)
(36 360)
(37 427)
(37 812)
(38 589)
(38 213)
(38 006)
(38 687)
(39 485)
(40 522)
(39 356)
(35 964)
(32 946)
(31 439)
(32 735)
(33 484)
(34 330)
(46 109)
(47 710)
(48 852)
(49 629)
(47 839)
(49 198)
(48 940)
(48 016)
(46 049)
(46 903)
(46 709)
(47 152)
(47 150)
(48 753)
(49 103)
(49 588)
(48 312)
(50 104)
(50 437)
(50 191)
(48 774)
(50 461)
(50 725)
(51 603)
(51 696)
(53 720)
(54 720)
(55 484)
(55 032)
(56 817)
(57 128)
(57 701)
(56 326)
(57 963)
(57 675)
(57 000)
(54 884)
(53 876)
(52 199)
(51 022)
(49 673)
(52 667)
(53 458)
(54 438)
(53 583)
(55 163)
(55 980)
(55 883)
(51 137)
(55 587)
(56 280)
(57 144)
(57 060)
(100 726)
(101 150)
(102 292)
(59 062)
(62 329)
(63 114)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
3
3
3
(1 021)
0
0
0
(1 143)
0
0
0
(1 159)
0
0
0
(1 216)
0
0
0
(1 376)
0
0
0
(1 226)
0
0
0
(1 225)
0
0
0
(1 255)
0
0
0
(1 358)
0
0
0
(1 386)
0
0
0
(1 453)
0
0
0
(1 545)
0
0
0
(2 036)
0
0
0
(2 013)
0
0
0
(2 273)
0
0
Other Operating Expenses
0
(25)
0
0
(4)
0
0
(8)
0
0
0
0
0
(15)
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
(2)
(2)
0
0
(1)
(1)
0
0
(1)
(1)
(1)
0
0
(1)
0
1
(1)
(139)
0
(2)
(2)
(1)
0
(2)
(1)
0
0
0
(1)
0
0
(1)
0
(2)
(1)
0
(1)
0
0
(2)
(1)
(1)
0
0
(2 253)
(3 299)
(3 251)
(1 231)
(2 530)
(2 402)
245
Operating Income
10 535
N/A
13 344
+27%
15 478
+16%
16 337
+6%
20 821
+27%
27 324
+31%
30 188
+10%
27 857
-8%
23 361
-16%
20 406
-13%
22 354
+10%
27 393
+23%
25 135
-8%
25 251
+0%
22 711
-10%
6 614
-71%
(7 903)
N/A
(17 290)
-119%
1 153
N/A
16 040
+1 291%
26 647
+66%
32 730
+23%
32 584
0%
30 981
-5%
29 773
-4%
31 533
+6%
31 356
-1%
26 575
-15%
19 942
-25%
15 425
-23%
14 647
-5%
16 383
+12%
18 108
+11%
18 977
+5%
18 088
-5%
17 079
-6%
18 262
+7%
20 408
+12%
20 198
-1%
22 501
+11%
23 940
+6%
24 432
+2%
24 555
+1%
23 318
-5%
24 468
+5%
25 513
+4%
30 334
+19%
34 596
+14%
35 753
+3%
36 218
+1%
35 707
-1%
34 244
-4%
34 310
+0%
33 815
-1%
31 642
-6%
30 774
-3%
28 805
-6%
24 768
-14%
15 972
-36%
7 526
-53%
5 676
-25%
10 070
+77%
23 006
+128%
32 757
+42%
37 123
+13%
36 982
0%
36 667
-1%
41 051
+12%
45 722
+11%
49 775
+9%
44 775
-10%
42 764
-4%
42 383
-1%
36 620
-14%
73 949
+102%
73 851
0%
76 320
+3%
40 323
-47%
38 000
-6%
39 614
+4%
Pre-Tax Income
Interest Income Expense
809
1 677
1 029
1 302
1 264
2 414
2 539
2 511
1 608
1 427
1 767
1 607
1 801
993
217
(607)
(902)
(362)
(418)
(364)
(717)
(53)
206
38
353
(6)
(189)
300
780
1 399
2 087
2 154
2 237
1 762
1 311
1 848
4 065
4 856
4 912
5 984
3 490
2 390
1 718
130
984
1 443
2 340
2 536
2 043
1 846
2 017
1 801
1 973
2 472
2 266
2 425
2 126
1 793
1 669
1 246
1 071
825
1 448
1 742
7 459
7 694
7 707
7 468
1 811
1 966
2 829
3 339
3 097
3 687
4 823
4 527
5 393
2 091
2 950
3 078
Non-Reccuring Items
(2 313)
(2 282)
(1 879)
(1 322)
(1 774)
(1 874)
(1 460)
(330)
150
(482)
(505)
(581)
(17)
(665)
(9 297)
(9 329)
(8 715)
(581)
(1 069)
(1 014)
(560)
(3 237)
(1 948)
(3 677)
(3 643)
(2 327)
(2 109)
(1 858)
(1 066)
(627)
118
1 054
330
(1 041)
(904)
(2 105)
(2 358)
(7 660)
(8 264)
(12 390)
(12 452)
(12 622)
(12 074)
(6 431)
(6 664)
(194)
0
97
325
(1 053)
(771)
(926)
(800)
(1 838)
(1 729)
(5 474)
(5 411)
(11 629)
(11 592)
(7 981)
(8 183)
(3 689)
(3 712)
(4 013)
(6 213)
(4 620)
(4 602)
(4 728)
(2 413)
716
(1 612)
(3 624)
(4 160)
4 753
0
0
0
174
0
0
Gain/Loss on Disposition of Assets
42
263
(1 336)
0
0
589
632
218
105
768
799
718
12
426
31
33
2
20
18
0
169
723
0
0
675
177
1 575
1 577
1 441
1 538
629
762
833
736
247
0
14
0
0
0
0
0
0
213
420
447
0
972
783
701
0
0
13
0
7 441
7 441
7 638
7 638
0
0
0
0
0
0
0
0
0
0
0
1 600
0
0
0
7 047
0
0
0
0
0
0
Total Other Income
(424)
(377)
31
(1 128)
(1 421)
(152)
(554)
(162)
(172)
25
(365)
(550)
(853)
(1 063)
(655)
40
564
1 044
673
621
259
691
366
365
(231)
836
222
440
486
750
614
600
647
530
621
782
772
1 866
1 687
1 591
1 319
780
1 039
433
658
146
89
(987)
(1 013)
(881)
8
231
(805)
(1 339)
(1 972)
(2 141)
(1 460)
(1 400)
(505)
821
1 429
2 859
2 804
1 784
1 356
690
489
509
380
(1 500)
1 723
1 601
1 449
(7 039)
71
(64)
8
65
0
3
Pre-Tax Income
8 649
N/A
12 625
+46%
13 323
+6%
15 189
+14%
18 890
+24%
28 301
+50%
31 345
+11%
30 094
-4%
25 052
-17%
22 144
-12%
24 050
+9%
28 587
+19%
26 078
-9%
24 942
-4%
13 007
-48%
(3 249)
N/A
(16 954)
-422%
(17 169)
-1%
357
N/A
15 283
+4 181%
25 798
+69%
30 854
+20%
31 208
+1%
27 707
-11%
26 927
-3%
30 213
+12%
30 855
+2%
27 034
-12%
21 583
-20%
18 485
-14%
18 095
-2%
20 953
+16%
22 155
+6%
20 964
-5%
19 363
-8%
17 604
-9%
20 755
+18%
19 470
-6%
18 533
-5%
17 686
-5%
16 297
-8%
14 980
-8%
15 238
+2%
17 663
+16%
19 866
+12%
27 355
+38%
32 763
+20%
37 214
+14%
37 891
+2%
36 831
-3%
36 961
+0%
35 350
-4%
34 691
-2%
33 110
-5%
37 648
+14%
33 025
-12%
31 698
-4%
21 170
-33%
5 544
-74%
1 612
-71%
(7)
N/A
10 065
N/A
23 546
+134%
32 270
+37%
39 725
+23%
40 746
+3%
40 261
-1%
44 300
+10%
45 500
+3%
52 557
+16%
47 715
-9%
44 080
-8%
42 769
-3%
45 068
+5%
78 843
+75%
78 314
-1%
81 721
+4%
42 653
-48%
40 950
-4%
42 695
+4%
Net Income
Tax Provision
(3 333)
(4 327)
(3 447)
(3 950)
(5 070)
(11 850)
(13 437)
(13 012)
(8 935)
(7 811)
(14 480)
(16 631)
(15 624)
(10 029)
(8 798)
(7 851)
(3 894)
(1 025)
(1 652)
(3 584)
(4 626)
(5 622)
(5 689)
(5 461)
(5 220)
(5 343)
(5 656)
(5 303)
(5 319)
(5 850)
(6 126)
(7 010)
(7 291)
(6 431)
(5 859)
(5 683)
(6 644)
(6 718)
(6 502)
(6 393)
(5 848)
(5 877)
(5 923)
(6 147)
(6 989)
(9 091)
(10 686)
(11 561)
(11 409)
(10 143)
(10 408)
(10 258)
(10 151)
(10 224)
(11 404)
(10 247)
(10 134)
(9 095)
(4 680)
(3 529)
(2 773)
(4 097)
(7 427)
(9 589)
(11 535)
(11 120)
(8 584)
(9 702)
(10 426)
(13 981)
(13 065)
(12 583)
(11 873)
(12 493)
(23 377)
(22 722)
(24 171)
(12 092)
(10 889)
(11 313)
Income from Continuing Operations
5 316
8 298
9 876
11 239
13 820
16 451
17 908
17 082
16 117
14 333
9 570
11 956
10 454
14 913
4 209
(11 100)
(20 848)
(18 194)
(1 295)
11 699
21 172
25 232
25 519
22 246
21 707
24 870
25 199
21 731
16 264
12 635
11 969
13 943
14 864
14 533
13 504
11 921
14 111
12 752
12 031
11 293
10 449
9 103
9 315
11 516
12 877
18 264
22 077
25 653
26 482
26 688
26 553
25 092
24 540
22 886
26 244
22 778
21 564
12 075
864
(1 917)
(2 780)
5 968
16 119
22 681
28 190
29 626
31 677
34 598
35 074
38 576
34 650
31 497
30 896
32 575
55 466
55 592
57 550
30 561
30 061
31 382
Income to Minority Interest
(1 084)
(1 343)
(1 602)
(1 843)
(1 557)
(1 786)
(1 692)
(1 918)
(1 817)
(1 832)
(1 798)
(2 007)
(2 204)
(2 416)
(1 953)
(421)
(231)
(241)
(1 565)
(1 662)
(1 999)
(2 225)
(2 240)
(2 136)
(1 921)
(2 153)
(2 070)
(1 891)
(1 694)
(1 651)
(1 526)
(1 696)
(1 865)
(1 917)
(2 039)
(1 959)
(2 012)
(1 865)
(1 939)
(2 485)
(2 300)
(2 357)
(2 028)
(1 443)
(1 806)
(1 877)
(2 231)
(2 741)
(2 677)
(2 767)
(2 759)
(2 301)
(2 186)
(1 703)
(1 233)
(1 098)
(968)
(1 087)
(918)
(669)
(761)
(1 451)
(2 420)
(3 006)
(3 093)
(2 730)
(2 553)
(2 248)
(2 194)
(2 274)
(1 752)
(1 887)
(1 906)
(2 019)
(3 710)
(3 610)
(3 824)
(2 246)
(2 105)
(2 282)
Net Income (Common)
4 232
N/A
6 958
+64%
8 274
+19%
9 395
+14%
12 263
+31%
14 665
+20%
16 214
+11%
15 162
-6%
14 300
-6%
12 502
-13%
7 772
-38%
9 948
+28%
8 250
-17%
12 499
+52%
2 255
-82%
(11 519)
N/A
(21 079)
-83%
(18 433)
+13%
(2 859)
+84%
10 038
N/A
19 172
+91%
23 003
+20%
23 273
+1%
20 102
-14%
19 782
-2%
22 717
+15%
23 128
+2%
19 841
-14%
14 569
-27%
10 983
-25%
10 442
-5%
12 247
+17%
12 998
+6%
12 616
-3%
11 465
-9%
9 961
-13%
12 099
+21%
10 886
-10%
10 092
-7%
8 807
-13%
8 149
-7%
6 746
-17%
7 286
+8%
10 072
+38%
11 070
+10%
16 386
+48%
19 844
+21%
22 913
+15%
23 804
+4%
23 920
+0%
23 794
-1%
22 789
-4%
22 354
-2%
21 182
-5%
25 010
+18%
21 680
-13%
20 594
-5%
10 987
-47%
(54)
N/A
(2 588)
-4 693%
(3 542)
-37%
4 516
N/A
13 697
+203%
19 674
+44%
25 096
+28%
26 894
+7%
29 123
+8%
32 348
+11%
32 877
+2%
36 301
+10%
32 896
-9%
29 609
-10%
28 990
-2%
30 555
+5%
51 754
+69%
51 980
+0%
53 725
+3%
28 314
-47%
27 954
-1%
29 099
+4%
EPS (Diluted)
98.41
N/A
158.13
+61%
192.41
+22%
218.48
+14%
278.7
+28%
341.04
+22%
377.06
+11%
344.59
-9%
332.55
-3%
290.74
-13%
176.63
-39%
231.34
+31%
191.86
-17%
284.06
+48%
52.44
-82%
-267.88
N/A
-479.06
-79%
-428.67
+11%
-66.48
+84%
233.44
N/A
445.86
+91%
534.95
+20%
541.23
+1%
467.48
-14%
460.04
-2%
528.3
+15%
537.86
+2%
461.41
-14%
338.81
-27%
255.41
-25%
242.83
-5%
284.81
+17%
302.27
+6%
293.39
-3%
266.62
-9%
231.65
-13%
281.37
+21%
251.01
-11%
234.69
-7%
204.81
-13%
189.51
-7%
156.22
-18%
169.44
+8%
239.8
+42%
257.44
+7%
385.92
+50%
461.48
+20%
532.86
+15%
553.58
+4%
561.07
+1%
553.34
-1%
529.97
-4%
524.36
-1%
496.88
-5%
586.68
+18%
508.57
-13%
483.1
-5%
257.74
-47%
-1.28
N/A
-60.72
-4 644%
-83.1
-37%
21.19
N/A
321.33
+1 416%
461.54
+44%
588.74
+28%
126.19
-79%
683.22
+441%
758.88
+11%
771.3
+2%
170.32
-78%
154.35
-9%
138.92
-10%
136.02
-2%
143.34
+5%
242.83
+69%
243.64
+0%
256.4
+5%
134.56
-48%
135.81
+1%
144.89
+7%