First Time Loading...

Daido Steel Co Ltd
TSE:5471

Watchlist Manager
Daido Steel Co Ltd Logo
Daido Steel Co Ltd
TSE:5471
Watchlist
Price: 1 710.5 JPY 0.15% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

582.2B
-0.5%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+44%
5 Years
+7%
7 Years
+33%
10 Years
+32%
42.4B
-0.9%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
+647%
5 Years
+24%
7 Years
+73%
10 Years
+134%
29B
-2%
Net Income
Growth Rates:
1 Year
-12%
3 Years
-
5 Years
+30%
7 Years
+162%
10 Years
+123%

Earnings Waterfall
Daido Steel Co Ltd

Revenue
582.2B JPY
Cost of Revenue
-482.7B JPY
Gross Profit
99.5B JPY
Operating Expenses
-57.1B JPY
Operating Income
42.4B JPY
Other Expenses
-13.4B JPY
Net Income
29B JPY

Income Statement
Daido Steel 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
440 588
N/A
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%
578 564
+1%
582 820
+1%
585 301
+0%
582 201
-1%
Gross Profit
Cost of Revenue
(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)
(476 224)
(482 457)
(486 256)
(482 674)
Gross Profit
65 262
N/A
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%
102 340
+1%
100 363
-2%
99 045
-1%
99 527
+0%
Operating Income
Operating Expenses
(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)
(55 354)
(55 588)
(56 281)
(57 144)
Selling, General & Administrative
(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)
(53 913)
(55 587)
(56 280)
(57 144)
Depreciation & Amortization
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
(1 440)
0
0
0
Other Operating Expenses
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
Operating Income
18 108
N/A
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%
46 986
+3%
44 775
-5%
42 764
-4%
42 383
-1%
Pre-Tax Income
Interest Income Expense
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
2 286
2 829
3 339
3 097
Non-Reccuring Items
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)
(1 686)
(1 612)
(3 624)
(4 160)
Gain/Loss on Disposition of Assets
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
Total Other Income
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
177
1 723
1 601
1 449
Pre-Tax Income
22 155
N/A
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%
49 363
+8%
47 715
-3%
44 080
-8%
42 769
-3%
Net Income
Tax Provision
(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)
(10 867)
(13 065)
(12 583)
(11 873)
Income from Continuing Operations
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
38 496
34 650
31 497
30 896
Income to Minority Interest
(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)
(2 057)
(1 752)
(1 887)
(1 906)
Net Income (Common)
12 998
N/A
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%
36 438
+11%
32 896
-10%
29 609
-10%
28 990
-2%
EPS (Diluted)
302.27
N/A
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%
170.97
-78%
154.35
-10%
138.92
-10%
136.02
-2%

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 134,600+ 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.