First Time Loading...

Disco Corp
TSE:6146

Watchlist Manager
Disco Corp Logo
Disco Corp
TSE:6146
Watchlist
Price: 46 490 JPY 0.8% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

282.3B
+4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+70%
5 Years
+82%
7 Years
+119%
10 Years
+183%
106.6B
+6%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+125%
5 Years
+156%
7 Years
+289%
10 Years
+601%
74.5B
-0.6%
Net Income
Growth Rates:
1 Year
-4%
3 Years
+120%
5 Years
+130%
7 Years
+237%
10 Years
+662%

Earnings Waterfall
Disco Corp

Revenue
282.3B JPY
Cost of Revenue
-93.7B JPY
Gross Profit
188.5B JPY
Operating Expenses
-81.9B JPY
Operating Income
106.6B JPY
Other Expenses
-32.2B JPY
Net Income
74.5B JPY

Income Statement
Disco Corp

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
99 898
N/A
104 920
+5%
108 596
+4%
115 508
+6%
119 432
+3%
125 920
+5%
129 036
+2%
127 322
-1%
127 891
+0%
127 850
0%
124 926
-2%
126 488
+1%
128 995
+2%
134 204
+4%
147 345
+10%
155 495
+6%
165 747
+7%
167 364
+1%
163 303
-2%
161 141
-1%
154 697
-4%
147 500
-5%
139 907
-5%
135 057
-3%
135 485
+0%
141 083
+4%
143 977
+2%
156 435
+9%
166 394
+6%
182 857
+10%
195 494
+7%
215 724
+10%
235 517
+9%
253 781
+8%
265 239
+5%
276 980
+4%
278 632
+1%
284 135
+2%
278 347
-2%
271 114
-3%
282 270
+4%
Gross Profit
Cost of Revenue
(49 374)
(50 818)
(52 993)
(55 484)
(55 940)
(57 839)
(56 496)
(54 561)
(54 909)
(55 552)
(55 423)
(57 216)
(58 573)
(59 709)
(63 709)
(64 907)
(67 972)
(68 239)
(67 051)
(66 382)
(64 053)
(60 589)
(57 298)
(54 451)
(54 036)
(56 290)
(56 746)
(63 528)
(67 876)
(75 973)
(80 588)
(87 821)
(95 104)
(99 769)
(102 520)
(102 622)
(100 338)
(99 629)
(96 794)
(92 135)
(93 730)
Gross Profit
50 524
N/A
54 102
+7%
55 603
+3%
60 024
+8%
63 492
+6%
68 081
+7%
72 540
+7%
72 761
+0%
72 982
+0%
72 298
-1%
69 503
-4%
69 272
0%
70 422
+2%
74 495
+6%
83 636
+12%
90 588
+8%
97 775
+8%
99 125
+1%
96 252
-3%
94 759
-2%
90 644
-4%
86 911
-4%
82 609
-5%
80 606
-2%
81 449
+1%
84 793
+4%
87 231
+3%
92 907
+7%
98 518
+6%
106 884
+8%
114 906
+8%
127 903
+11%
140 413
+10%
154 012
+10%
162 719
+6%
174 358
+7%
178 294
+2%
184 506
+3%
181 553
-2%
178 979
-1%
188 540
+5%
Operating Income
Operating Expenses
(35 322)
(36 809)
(37 618)
(38 811)
(39 365)
(41 380)
(41 535)
(42 038)
(42 382)
(42 020)
(42 202)
(41 846)
(43 008)
(43 207)
(44 168)
(45 291)
(47 304)
(48 179)
(48 962)
(49 512)
(48 927)
(48 275)
(48 296)
(47 934)
(48 091)
(48 388)
(48 672)
(50 380)
(51 116)
(53 832)
(55 692)
(58 250)
(60 779)
(62 545)
(65 100)
(67 973)
(70 940)
(74 128)
(75 795)
(78 463)
(81 928)
Selling, General & Administrative
(35 259)
(25 312)
(37 559)
(38 754)
(39 306)
(28 046)
(41 476)
(41 976)
(42 321)
(28 460)
(42 141)
(41 789)
(42 952)
(28 483)
(44 116)
(45 238)
(47 254)
(32 954)
(48 923)
(49 483)
(48 909)
(32 774)
(48 278)
(47 908)
(48 052)
(32 350)
(48 621)
(50 328)
(51 062)
(36 196)
(55 636)
(58 196)
(60 728)
(42 609)
(65 058)
(67 932)
(70 902)
(51 667)
(75 760)
(78 426)
(81 892)
Research & Development
0
(11 437)
0
0
0
(13 275)
0
0
0
(13 499)
0
0
0
(14 670)
0
0
0
(15 176)
0
0
0
(15 490)
0
0
0
(15 991)
0
0
0
(17 580)
0
0
0
(19 889)
0
0
0
(22 426)
0
0
0
Depreciation & Amortization
(63)
(60)
(58)
(58)
(58)
(59)
(60)
(61)
(61)
(60)
(59)
(56)
(55)
(53)
(52)
(51)
(49)
(49)
(39)
(30)
(19)
(9)
(15)
(23)
(36)
(46)
(51)
(52)
(53)
(54)
(53)
(52)
(49)
(46)
(42)
(40)
(37)
(35)
(35)
(36)
(36)
Other Operating Expenses
0
0
(1)
1
(1)
0
1
(1)
0
(1)
(2)
(1)
0
(1)
0
(2)
(1)
0
0
1
0
(2)
(4)
(3)
(3)
(1)
0
0
0
(2)
(3)
(2)
0
(1)
0
0
(1)
0
0
(1)
0
Operating Income
15 202
N/A
17 293
+14%
17 985
+4%
21 213
+18%
24 127
+14%
26 701
+11%
31 005
+16%
30 723
-1%
30 600
0%
30 278
-1%
27 301
-10%
27 426
+0%
27 414
0%
31 288
+14%
39 468
+26%
45 297
+15%
50 471
+11%
50 946
+1%
47 290
-7%
45 247
-4%
41 717
-8%
38 636
-7%
34 313
-11%
32 672
-5%
33 358
+2%
36 405
+9%
38 559
+6%
42 527
+10%
47 402
+11%
53 052
+12%
59 214
+12%
69 653
+18%
79 634
+14%
91 467
+15%
97 619
+7%
106 385
+9%
107 354
+1%
110 378
+3%
105 758
-4%
100 516
-5%
106 612
+6%
Pre-Tax Income
Interest Income Expense
(770)
(469)
(148)
(242)
(475)
(561)
(710)
(389)
136
74
761
624
(220)
27
(690)
(902)
(209)
(49)
(17)
(187)
233
(368)
520
1 129
925
1 299
306
(140)
(779)
(112)
(606)
(100)
342
(563)
1 283
1 995
467
929
916
(490)
(510)
Non-Reccuring Items
(674)
(71)
(70)
336
489
294
288
(241)
(206)
(33)
(491)
(383)
(656)
(1 050)
(513)
(539)
(1 596)
(1 215)
(1 980)
(2 217)
(1 331)
(673)
(816)
(587)
(285)
(236)
(102)
(46)
(139)
(161)
(144)
(160)
(138)
(124)
(130)
(121)
(115)
(129)
(128)
(120)
(7 586)
Gain/Loss on Disposition of Assets
(82)
(70)
(30)
13
659
663
642
578
(67)
(45)
(54)
(35)
(75)
(110)
(92)
(142)
(98)
(749)
(66)
(10)
(20)
(44)
(77)
(81)
188
199
214
227
(31)
(34)
(35)
(44)
(57)
(74)
(59)
(64)
(53)
565
566
572
548
Total Other Income
422
623
560
453
335
400
226
294
304
338
367
426
405
411
384
327
317
1 791
1 824
1 832
1 985
705
888
893
743
610
480
526
559
689
637
829
1 646
1 545
1 559
1 757
919
1 042
1 075
1 017
1 785
Pre-Tax Income
14 098
N/A
17 306
+23%
18 297
+6%
21 773
+19%
25 135
+15%
27 497
+9%
31 451
+14%
30 965
-2%
30 767
-1%
30 612
-1%
27 884
-9%
28 058
+1%
26 868
-4%
30 566
+14%
38 557
+26%
44 041
+14%
48 885
+11%
50 724
+4%
47 051
-7%
44 665
-5%
42 584
-5%
38 256
-10%
34 828
-9%
34 026
-2%
34 929
+3%
38 277
+10%
39 457
+3%
43 094
+9%
47 012
+9%
53 434
+14%
59 066
+11%
70 178
+19%
81 427
+16%
92 251
+13%
100 272
+9%
109 952
+10%
108 572
-1%
112 785
+4%
108 187
-4%
101 495
-6%
100 849
-1%
Net Income
Tax Provision
(4 282)
(5 159)
(5 306)
(6 584)
(7 635)
(7 409)
(8 942)
(8 587)
(8 361)
(7 519)
(5 505)
(5 152)
(4 738)
(6 325)
(9 418)
(11 505)
(12 709)
(13 501)
(12 174)
(11 219)
(10 175)
(9 392)
(8 546)
(8 476)
(9 264)
(10 572)
(11 022)
(11 841)
(13 059)
(14 286)
(15 810)
(19 041)
(22 402)
(25 997)
(28 565)
(31 625)
(30 633)
(29 871)
(28 650)
(26 578)
(26 399)
Income from Continuing Operations
9 816
12 147
12 991
15 189
17 500
20 088
22 509
22 378
22 406
23 093
22 379
22 906
22 130
24 241
29 139
32 536
36 176
37 223
34 877
33 446
32 409
28 864
26 282
25 550
25 665
27 705
28 435
31 253
33 953
39 148
43 256
51 137
59 025
66 254
71 707
78 327
77 939
82 914
79 537
74 917
74 450
Income to Minority Interest
(48)
(57)
(21)
(6)
(11)
(19)
8
(9)
(1)
3
10
(3)
(19)
(37)
(56)
(51)
(54)
(51)
(59)
(55)
(42)
(40)
(28)
(45)
(50)
(50)
(55)
(42)
(50)
(56)
(56)
(54)
(50)
(47)
(42)
(38)
(22)
(22)
(3)
9
1
Net Income (Common)
9 769
N/A
12 088
+24%
12 968
+7%
15 180
+17%
17 486
+15%
20 067
+15%
22 516
+12%
22 368
-1%
22 404
+0%
23 096
+3%
22 389
-3%
22 903
+2%
22 111
-3%
24 203
+9%
29 081
+20%
32 483
+12%
36 121
+11%
37 171
+3%
34 817
-6%
33 391
-4%
32 367
-3%
28 824
-11%
26 254
-9%
25 505
-3%
25 614
+0%
27 653
+8%
28 378
+3%
31 209
+10%
33 902
+9%
39 091
+15%
43 199
+11%
51 083
+18%
58 973
+15%
66 206
+12%
71 664
+8%
78 287
+9%
77 916
0%
82 891
+6%
79 534
-4%
74 926
-6%
74 452
-1%
EPS (Diluted)
271.36
N/A
335.77
+24%
360.22
+7%
421.66
+17%
485.72
+15%
561.49
+16%
625.44
+11%
621.33
-1%
622.33
+0%
642.25
+3%
621.91
-3%
636.19
+2%
614.19
-3%
224
-64%
807.8
+261%
902.3
+12%
1 003.36
+11%
343.18
-66%
967.13
+182%
927.52
-4%
895.92
-3%
266.04
-70%
726.93
+173%
706.07
-3%
708.86
+0%
255.19
-64%
785.09
+208%
863.22
+10%
937.19
+9%
360.28
-62%
1 193.3
+231%
1 411.01
+18%
542.94
-62%
609.56
+12%
659.79
+8%
720.64
+9%
717.17
0%
762.98
+6%
731.71
-4%
689.07
-6%
684.64
-1%

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 134,200+ 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.