First Time Loading...

Daiki Aluminium Industry Co Ltd
TSE:5702

Watchlist Manager
Daiki Aluminium Industry Co Ltd Logo
Daiki Aluminium Industry Co Ltd
TSE:5702
Watchlist
Price: 1 307 JPY -0.31% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

259.8B
-0.4%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+100%
5 Years
+28%
7 Years
+82%
10 Years
+108%
5.3B
-7%
Operating Income
Growth Rates:
1 Year
-71%
3 Years
-22%
5 Years
-32%
7 Years
+38%
10 Years
+256%
4.2B
-16%
Net Income
Growth Rates:
1 Year
-67%
3 Years
-10%
5 Years
-7%
7 Years
+24%
10 Years
-

Earnings Waterfall
Daiki Aluminium Industry Co Ltd

Revenue
259.8B JPY
Cost of Revenue
-245.9B JPY
Gross Profit
13.9B JPY
Operating Expenses
-8.6B JPY
Operating Income
5.3B JPY
Other Expenses
-1.1B JPY
Net Income
4.2B JPY

Income Statement
Daiki Aluminium Industry 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
125 178
N/A
132 513
+6%
138 455
+4%
142 107
+3%
153 205
+8%
165 287
+8%
170 650
+3%
176 244
+3%
167 516
-5%
157 088
-6%
151 241
-4%
143 259
-5%
142 680
0%
150 810
+6%
158 376
+5%
167 977
+6%
180 383
+7%
185 586
+3%
193 219
+4%
198 734
+3%
202 840
+2%
196 749
-3%
190 434
-3%
181 647
-5%
167 262
-8%
159 079
-5%
143 010
-10%
131 799
-8%
129 876
-1%
139 194
+7%
160 298
+15%
184 189
+15%
208 271
+13%
236 056
+13%
258 951
+10%
277 481
+7%
288 941
+4%
273 033
-6%
263 623
-3%
260 890
-1%
259 789
0%
Gross Profit
Cost of Revenue
(119 340)
(126 122)
(132 030)
(135 644)
(145 981)
(157 321)
(162 373)
(167 391)
(158 835)
(148 412)
(142 447)
(134 347)
(133 481)
(140 630)
(147 330)
(156 313)
(167 768)
(172 704)
(179 899)
(184 851)
(188 428)
(181 925)
(175 222)
(166 419)
(152 439)
(144 376)
(129 247)
(118 654)
(116 303)
(123 063)
(139 567)
(159 809)
(181 557)
(206 795)
(229 071)
(246 788)
(260 996)
(250 035)
(244 790)
(246 225)
(245 875)
Gross Profit
5 837
N/A
6 391
+9%
6 423
+1%
6 462
+1%
7 224
+12%
7 966
+10%
8 279
+4%
8 853
+7%
8 681
-2%
8 677
0%
8 794
+1%
8 913
+1%
9 200
+3%
10 179
+11%
11 046
+9%
11 664
+6%
12 615
+8%
12 882
+2%
13 320
+3%
13 883
+4%
14 412
+4%
14 824
+3%
15 212
+3%
15 228
+0%
14 823
-3%
14 703
-1%
13 763
-6%
13 145
-4%
13 573
+3%
16 131
+19%
20 731
+29%
24 380
+18%
26 714
+10%
29 261
+10%
29 880
+2%
30 693
+3%
27 945
-9%
22 998
-18%
18 833
-18%
14 665
-22%
13 914
-5%
Operating Income
Operating Expenses
(4 346)
(4 391)
(4 445)
(4 482)
(4 712)
(4 937)
(4 995)
(5 149)
(4 994)
(4 992)
(5 195)
(5 180)
(5 355)
(5 449)
(5 538)
(5 750)
(5 928)
(6 021)
(6 223)
(6 397)
(6 647)
(6 713)
(6 958)
(7 027)
(6 859)
(6 984)
(6 849)
(6 757)
(6 736)
(6 886)
(7 238)
(7 704)
(8 248)
(8 885)
(9 169)
(9 520)
(9 769)
(9 254)
(9 194)
(8 946)
(8 607)
Selling, General & Administrative
(4 346)
(4 231)
(4 445)
(4 482)
(4 712)
(4 742)
(4 996)
(5 149)
(4 994)
(4 829)
(5 097)
(5 057)
(5 233)
(5 269)
(5 538)
(5 753)
(5 930)
(5 838)
(6 223)
(6 395)
(6 646)
(6 496)
(6 864)
(6 934)
(6 857)
(6 726)
(6 877)
(6 784)
(6 778)
(6 600)
(7 236)
(7 702)
(8 248)
(8 553)
(9 169)
(9 520)
(9 769)
(8 838)
(9 128)
(8 943)
(8 604)
Research & Development
0
(86)
0
0
0
(82)
0
0
0
0
0
0
0
(81)
0
0
0
(78)
0
0
0
(79)
0
0
0
(83)
0
0
0
(93)
0
0
0
(109)
0
0
0
(130)
0
0
0
Depreciation & Amortization
0
(73)
0
0
0
(113)
0
0
0
(84)
0
0
0
(99)
0
0
0
(104)
0
0
0
(137)
0
0
0
(175)
0
0
0
(192)
0
0
0
(222)
0
0
0
(284)
0
0
0
Other Operating Expenses
0
0
0
0
0
(0)
0
0
0
(78)
(98)
(123)
(122)
0
(2)
3
2
(1)
0
(2)
(1)
(1)
(94)
(93)
(2)
0
28
27
42
(1)
(2)
0
0
(1)
0
0
0
(2)
(66)
(3)
(3)
Operating Income
1 490
N/A
2 000
+34%
1 978
-1%
1 979
+0%
2 511
+27%
3 028
+21%
3 282
+8%
3 704
+13%
3 687
0%
3 685
0%
3 600
-2%
3 733
+4%
3 845
+3%
4 730
+23%
5 508
+16%
5 914
+7%
6 687
+13%
6 861
+3%
7 097
+3%
7 486
+5%
7 765
+4%
8 111
+4%
8 254
+2%
8 201
-1%
7 964
-3%
7 719
-3%
6 914
-10%
6 388
-8%
6 837
+7%
9 245
+35%
13 493
+46%
16 676
+24%
18 466
+11%
20 376
+10%
20 711
+2%
21 173
+2%
18 176
-14%
13 744
-24%
9 639
-30%
5 719
-41%
5 307
-7%
Pre-Tax Income
Interest Income Expense
(1 119)
(1 260)
(1 147)
(1 084)
(397)
(354)
(598)
(674)
(1 010)
(778)
(500)
(353)
29
(67)
(315)
(369)
(425)
(444)
(483)
(929)
(1 339)
(1 244)
(1 075)
(649)
(164)
(151)
(966)
(487)
(518)
(416)
365
(103)
57
50
196
101
(31)
(298)
(473)
774
584
Non-Reccuring Items
295
287
306
20
(2)
0
0
25
24
(97)
0
0
0
(145)
0
0
0
0
0
0
(62)
(93)
0
0
(45)
28
0
0
0
0
0
0
0
0
0
0
0
(65)
0
2
2
Gain/Loss on Disposition of Assets
(192)
(161)
(154)
64
386
359
338
322
(31)
0
(17)
(21)
3
(100)
(134)
(105)
(94)
35
99
98
97
(6)
(1)
(67)
(72)
2
(4)
45
0
(23)
24
28
60
61
63
76
68
23
6
(11)
(6)
Total Other Income
193
177
176
168
110
255
229
239
220
119
139
140
153
118
98
117
62
92
90
106
121
165
137
124
138
95
125
141
149
152
110
76
66
103
164
180
238
316
296
286
232
Pre-Tax Income
667
N/A
1 043
+56%
1 158
+11%
1 145
-1%
2 607
+128%
3 288
+26%
3 250
-1%
3 616
+11%
2 889
-20%
2 929
+1%
3 221
+10%
3 499
+9%
4 031
+15%
4 537
+13%
5 159
+14%
5 558
+8%
6 230
+12%
6 544
+5%
6 803
+4%
6 761
-1%
6 582
-3%
6 933
+5%
7 315
+6%
7 609
+4%
7 821
+3%
7 693
-2%
6 069
-21%
6 087
+0%
6 468
+6%
8 958
+38%
13 992
+56%
16 677
+19%
18 649
+12%
20 590
+10%
21 134
+3%
21 530
+2%
18 451
-14%
13 720
-26%
9 468
-31%
6 770
-28%
6 119
-10%
Net Income
Tax Provision
(817)
(802)
(741)
(707)
(813)
(1 088)
(1 177)
(1 209)
(1 172)
(597)
(609)
(611)
(623)
(1 377)
(1 491)
(1 608)
(1 817)
(1 947)
(2 025)
(2 009)
(1 971)
(1 795)
(1 893)
(1 979)
(1 981)
(2 046)
(1 573)
(1 589)
(1 745)
(2 774)
(4 178)
(4 856)
(5 220)
(5 504)
(6 011)
(6 343)
(5 729)
(3 897)
(2 508)
(1 784)
(1 978)
Income from Continuing Operations
(150)
242
416
437
1 793
2 200
2 073
2 407
1 717
2 332
2 612
2 888
3 408
3 160
3 668
3 950
4 413
4 597
4 778
4 752
4 611
5 138
5 422
5 630
5 840
5 647
4 496
4 498
4 723
6 184
9 814
11 821
13 429
15 086
15 123
15 187
12 722
9 823
6 960
4 986
4 141
Income to Minority Interest
(11)
(13)
(14)
(16)
(23)
(25)
(30)
(33)
(31)
(34)
(29)
(25)
(23)
(23)
(41)
(57)
(79)
(106)
(97)
(101)
(95)
(79)
(80)
(71)
(69)
(60)
(59)
(34)
(33)
(40)
(79)
(131)
(170)
(204)
(185)
(206)
(130)
(96)
(68)
32
65
Net Income (Common)
(160)
N/A
229
N/A
402
+76%
421
+5%
1 771
+321%
2 175
+23%
2 043
-6%
2 374
+16%
1 686
-29%
2 298
+36%
2 583
+12%
2 862
+11%
3 384
+18%
3 136
-7%
3 625
+16%
3 892
+7%
4 334
+11%
4 490
+4%
4 680
+4%
4 650
-1%
4 515
-3%
5 058
+12%
5 340
+6%
5 558
+4%
5 769
+4%
5 586
-3%
4 437
-21%
4 463
+1%
4 690
+5%
6 142
+31%
9 733
+58%
11 688
+20%
13 256
+13%
14 880
+12%
14 937
+0%
14 979
+0%
12 590
-16%
9 726
-23%
6 890
-29%
5 019
-27%
4 206
-16%
EPS (Diluted)
-3.9
N/A
5.44
N/A
9.57
+76%
10.02
+5%
42.16
+321%
51.72
+23%
48.64
-6%
56.52
+16%
40.14
-29%
54.65
+36%
61.5
+13%
68.14
+11%
80.57
+18%
74.58
-7%
86.3
+16%
92.66
+7%
103.19
+11%
106.79
+3%
111.31
+4%
110.6
-1%
107.39
-3%
120.52
+12%
129.7
+8%
135.06
+4%
140.26
+4%
135.76
-3%
107.87
-21%
108.51
+1%
114.03
+5%
149.34
+31%
236.65
+58%
284.19
+20%
322.31
+13%
361.81
+12%
363.16
+0%
364.3
+0%
306.05
-16%
236.48
-23%
167.63
-29%
121.95
-27%
103.82
-15%

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 135,400+ 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.