Daiwa Industries Ltd
TSE:6459
Income Statement
Earnings Waterfall
Daiwa Industries Ltd
Revenue
|
46B
JPY
|
Cost of Revenue
|
-19.8B
JPY
|
Gross Profit
|
26.1B
JPY
|
Operating Expenses
|
-18B
JPY
|
Operating Income
|
8.1B
JPY
|
Other Expenses
|
-2.6B
JPY
|
Net Income
|
5.5B
JPY
|
Income Statement
Daiwa Industries Ltd
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 |
29 540
N/A
|
30 953
+5%
|
31 478
+2%
|
31 912
+1%
|
32 031
+0%
|
32 398
+1%
|
33 736
+4%
|
34 734
+3%
|
35 956
+4%
|
36 437
+1%
|
36 685
+1%
|
37 042
+1%
|
37 419
+1%
|
37 523
+0%
|
37 674
+0%
|
37 888
+1%
|
37 936
+0%
|
38 217
+1%
|
38 580
+1%
|
39 185
+2%
|
39 882
+2%
|
40 100
+1%
|
40 545
+1%
|
40 778
+1%
|
40 150
-2%
|
40 112
0%
|
38 093
-5%
|
38 499
+1%
|
39 818
+3%
|
40 707
+2%
|
43 484
+7%
|
43 467
0%
|
43 979
+1%
|
44 070
+0%
|
44 065
0%
|
43 892
0%
|
43 943
+0%
|
45 028
+2%
|
45 509
+1%
|
46 325
+2%
|
45 969
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11 744)
|
(12 291)
|
(12 574)
|
(12 798)
|
(12 742)
|
(12 918)
|
(13 481)
|
(13 888)
|
(14 775)
|
(14 997)
|
(15 039)
|
(15 120)
|
(15 115)
|
(15 071)
|
(15 186)
|
(15 446)
|
(15 561)
|
(15 736)
|
(15 949)
|
(16 034)
|
(16 090)
|
(16 097)
|
(16 250)
|
(16 385)
|
(16 049)
|
(16 107)
|
(15 498)
|
(15 946)
|
(16 873)
|
(17 397)
|
(18 492)
|
(18 595)
|
(19 136)
|
(19 319)
|
(19 715)
|
(19 756)
|
(19 492)
|
(20 204)
|
(20 166)
|
(20 209)
|
(19 835)
|
|
Gross Profit |
17 796
N/A
|
18 662
+5%
|
18 904
+1%
|
19 113
+1%
|
19 290
+1%
|
19 480
+1%
|
20 255
+4%
|
20 846
+3%
|
21 181
+2%
|
21 440
+1%
|
21 646
+1%
|
21 921
+1%
|
22 304
+2%
|
22 451
+1%
|
22 487
+0%
|
22 442
0%
|
22 375
0%
|
22 482
+0%
|
22 631
+1%
|
23 151
+2%
|
23 792
+3%
|
24 001
+1%
|
24 295
+1%
|
24 393
+0%
|
24 101
-1%
|
24 005
0%
|
22 595
-6%
|
22 553
0%
|
22 945
+2%
|
23 310
+2%
|
24 992
+7%
|
24 872
0%
|
24 843
0%
|
24 751
0%
|
24 350
-2%
|
24 136
-1%
|
24 451
+1%
|
24 824
+2%
|
25 343
+2%
|
26 115
+3%
|
26 134
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 619)
|
(12 925)
|
(13 245)
|
(13 658)
|
(13 767)
|
(14 176)
|
(14 462)
|
(14 603)
|
(15 009)
|
(15 328)
|
(15 395)
|
(15 865)
|
(16 157)
|
(16 356)
|
(16 750)
|
(16 857)
|
(16 977)
|
(17 082)
|
(17 258)
|
(17 532)
|
(17 836)
|
(17 945)
|
(18 093)
|
(18 163)
|
(18 135)
|
(18 235)
|
(17 657)
|
(17 776)
|
(17 905)
|
(18 000)
|
(18 741)
|
(18 615)
|
(18 577)
|
(18 371)
|
(17 929)
|
(17 747)
|
(17 465)
|
(17 469)
|
(17 626)
|
(17 796)
|
(17 996)
|
|
Selling, General & Administrative |
(12 389)
|
(12 926)
|
(13 246)
|
(13 658)
|
(13 551)
|
(14 176)
|
(14 462)
|
(14 603)
|
(14 813)
|
(15 328)
|
(15 395)
|
(15 865)
|
(15 923)
|
(16 356)
|
(16 750)
|
(16 856)
|
(16 743)
|
(17 081)
|
(17 257)
|
(17 531)
|
(17 571)
|
(17 944)
|
(18 092)
|
(18 163)
|
(17 854)
|
(18 235)
|
(17 657)
|
(17 776)
|
(17 562)
|
(18 000)
|
(18 741)
|
(18 615)
|
(18 317)
|
(18 371)
|
(17 929)
|
(17 747)
|
(17 220)
|
(17 469)
|
(17 626)
|
(17 796)
|
(17 996)
|
|
Depreciation & Amortization |
(230)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
Operating Income |
5 177
N/A
|
5 738
+11%
|
5 660
-1%
|
5 456
-4%
|
5 523
+1%
|
5 303
-4%
|
5 792
+9%
|
6 243
+8%
|
6 172
-1%
|
6 112
-1%
|
6 251
+2%
|
6 056
-3%
|
6 147
+2%
|
6 095
-1%
|
5 736
-6%
|
5 584
-3%
|
5 398
-3%
|
5 398
0%
|
5 373
0%
|
5 620
+5%
|
5 956
+6%
|
6 058
+2%
|
6 202
+2%
|
6 230
+0%
|
5 967
-4%
|
5 770
-3%
|
4 937
-14%
|
4 777
-3%
|
5 040
+5%
|
5 311
+5%
|
6 252
+18%
|
6 258
+0%
|
6 266
+0%
|
6 380
+2%
|
6 421
+1%
|
6 389
0%
|
6 985
+9%
|
7 354
+5%
|
7 717
+5%
|
8 320
+8%
|
8 138
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
29
|
29
|
29
|
29
|
31
|
33
|
33
|
34
|
36
|
34
|
35
|
34
|
33
|
30
|
28
|
27
|
27
|
30
|
40
|
49
|
61
|
54
|
54
|
65
|
76
|
76
|
72
|
61
|
61
|
58
|
48
|
97
|
88
|
83
|
86
|
28
|
28
|
27
|
27
|
28
|
29
|
|
Non-Reccuring Items |
129
|
(3)
|
(7)
|
(55)
|
(62)
|
(62)
|
(71)
|
(27)
|
(39)
|
(47)
|
(99)
|
(94)
|
(75)
|
(66)
|
(1)
|
(1)
|
(2)
|
(1)
|
(49)
|
(17)
|
(238)
|
40
|
79
|
51
|
146
|
(714)
|
(369)
|
(328)
|
(176)
|
582
|
245
|
201
|
(940)
|
(940)
|
(940)
|
(940)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
10
|
8
|
13
|
13
|
14
|
10
|
4
|
1
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
15
|
17
|
16
|
13
|
(8)
|
(42)
|
(84)
|
(155)
|
(252)
|
(192)
|
0
|
(230)
|
(229)
|
(338)
|
(318)
|
(245)
|
(221)
|
(253)
|
(236)
|
(194)
|
(173)
|
(189)
|
(195)
|
(216)
|
(227)
|
(244)
|
|
Total Other Income |
35
|
46
|
47
|
44
|
44
|
42
|
42
|
31
|
208
|
218
|
216
|
233
|
50
|
48
|
52
|
47
|
41
|
33
|
33
|
37
|
49
|
(97)
|
(71)
|
(72)
|
53
|
(185)
|
25
|
41
|
113
|
150
|
70
|
56
|
84
|
44
|
27
|
23
|
43
|
45
|
52
|
63
|
67
|
|
Pre-Tax Income |
5 380
N/A
|
5 817
+8%
|
5 742
-1%
|
5 487
-4%
|
5 550
+1%
|
5 327
-4%
|
5 801
+9%
|
6 284
+8%
|
6 376
+1%
|
6 315
-1%
|
6 399
+1%
|
6 225
-3%
|
6 150
-1%
|
6 104
-1%
|
5 814
-5%
|
5 673
-2%
|
5 482
-3%
|
5 478
0%
|
5 411
-1%
|
5 682
+5%
|
5 787
+2%
|
5 972
+3%
|
6 109
+2%
|
6 021
-1%
|
6 050
+0%
|
4 947
-18%
|
4 435
-10%
|
4 323
-3%
|
4 699
+9%
|
5 782
+23%
|
6 370
+10%
|
6 390
+0%
|
5 245
-18%
|
5 332
+2%
|
5 400
+1%
|
5 328
-1%
|
6 867
+29%
|
7 231
+5%
|
7 581
+5%
|
8 184
+8%
|
7 989
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 491)
|
(2 312)
|
(2 301)
|
(2 203)
|
(2 110)
|
(2 052)
|
(2 166)
|
(2 298)
|
(2 298)
|
(2 164)
|
(2 155)
|
(2 032)
|
(1 985)
|
(1 978)
|
(1 842)
|
(1 759)
|
(1 688)
|
(1 682)
|
(1 665)
|
(1 750)
|
(1 913)
|
(1 978)
|
(2 018)
|
(1 978)
|
(1 979)
|
(1 633)
|
(1 482)
|
(1 447)
|
(1 565)
|
(1 895)
|
(2 074)
|
(2 077)
|
(1 634)
|
(1 848)
|
(1 911)
|
(1 864)
|
(2 421)
|
(2 349)
|
(2 419)
|
(2 616)
|
(2 452)
|
|
Income from Continuing Operations |
3 889
|
3 506
|
3 441
|
3 284
|
3 440
|
3 276
|
3 636
|
3 986
|
4 078
|
4 151
|
4 244
|
4 194
|
4 165
|
4 125
|
3 971
|
3 913
|
3 794
|
3 795
|
3 746
|
3 932
|
3 874
|
3 994
|
4 091
|
4 043
|
4 072
|
3 314
|
2 953
|
2 876
|
3 134
|
3 888
|
4 296
|
4 313
|
3 611
|
3 485
|
3 488
|
3 464
|
4 446
|
4 882
|
5 162
|
5 568
|
5 537
|
|
Net Income (Common) |
3 889
N/A
|
3 505
-10%
|
3 441
-2%
|
3 284
-5%
|
3 440
+5%
|
3 276
-5%
|
3 636
+11%
|
3 986
+10%
|
4 078
+2%
|
4 151
+2%
|
4 244
+2%
|
4 194
-1%
|
4 165
-1%
|
4 125
-1%
|
3 971
-4%
|
3 913
-1%
|
3 794
-3%
|
3 795
+0%
|
3 746
-1%
|
3 932
+5%
|
3 874
-1%
|
3 994
+3%
|
4 091
+2%
|
4 043
-1%
|
4 072
+1%
|
3 314
-19%
|
2 953
-11%
|
2 876
-3%
|
3 134
+9%
|
3 888
+24%
|
4 296
+11%
|
4 313
+0%
|
3 611
-16%
|
3 485
-3%
|
3 488
+0%
|
3 464
-1%
|
4 446
+28%
|
4 882
+10%
|
5 162
+6%
|
5 568
+8%
|
5 537
-1%
|
|
EPS (Diluted) |
76.25
N/A
|
68.72
-10%
|
67.47
-2%
|
64.39
-5%
|
66.98
+4%
|
64.23
-4%
|
71.29
+11%
|
78.15
+10%
|
79.41
+2%
|
81.39
+2%
|
83.21
+2%
|
82.23
-1%
|
81.1
-1%
|
80.88
0%
|
77.86
-4%
|
76.72
-1%
|
73.89
-4%
|
74.41
+1%
|
73.45
-1%
|
77.09
+5%
|
75.44
-2%
|
77.94
+3%
|
79.98
+3%
|
79.03
-1%
|
79.56
+1%
|
64.79
-19%
|
57.74
-11%
|
56.22
-3%
|
61.27
+9%
|
76
+24%
|
84
+11%
|
84.32
+0%
|
70.63
-16%
|
68.26
-3%
|
68.33
+0%
|
68.07
0%
|
87.9
+29%
|
98.89
+13%
|
104.56
+6%
|
112.8
+8%
|
112.17
-1%
|