First Time Loading...
D

Daihen Corp
TSE:6622

Watchlist Manager
Daihen Corp
TSE:6622
Watchlist
Price: 9 520 JPY 1.82% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

185.3B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+30%
5 Years
+24%
7 Years
+42%
10 Years
+79%
13.2B
-8%
Operating Income
Growth Rates:
1 Year
-15%
3 Years
+23%
5 Years
+61%
7 Years
+74%
10 Years
+131%
15.6B
+40%
Net Income
Growth Rates:
1 Year
+30%
3 Years
+93%
5 Years
+186%
7 Years
+200%
10 Years
+261%

Earnings Waterfall
Daihen Corp

Revenue
185.3B JPY
Cost of Revenue
-133.8B JPY
Gross Profit
51.5B JPY
Operating Expenses
-38.3B JPY
Operating Income
13.2B JPY
Other Expenses
2.4B JPY
Net Income
15.6B JPY

Income Statement
Daihen 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
103 311
N/A
109 206
+6%
110 741
+1%
111 576
+1%
116 182
+4%
122 060
+5%
127 249
+4%
130 348
+2%
131 532
+1%
131 197
0%
130 392
-1%
129 088
-1%
130 776
+1%
134 870
+3%
138 594
+3%
143 545
+4%
146 291
+2%
149 448
+2%
151 893
+2%
150 615
-1%
149 141
-1%
143 457
-4%
140 126
-2%
140 261
+0%
141 229
+1%
145 044
+3%
144 959
0%
142 726
-2%
142 091
0%
145 144
+2%
149 125
+3%
154 005
+3%
158 754
+3%
160 618
+1%
162 757
+1%
171 912
+6%
176 933
+3%
185 288
+5%
183 912
-1%
181 037
-2%
185 277
+2%
Gross Profit
Cost of Revenue
(69 497)
(73 888)
(74 883)
(74 902)
(77 890)
(81 309)
(84 520)
(86 580)
(87 674)
(87 426)
(87 209)
(86 772)
(88 063)
(90 505)
(93 263)
(96 266)
(98 455)
(102 448)
(104 870)
(104 709)
(103 810)
(99 186)
(96 895)
(96 507)
(97 675)
(100 022)
(99 884)
(98 211)
(97 035)
(98 298)
(100 623)
(104 824)
(108 464)
(111 939)
(114 614)
(120 761)
(125 052)
(132 101)
(131 378)
(129 812)
(133 823)
Gross Profit
33 814
N/A
35 318
+4%
35 858
+2%
36 674
+2%
38 292
+4%
40 751
+6%
42 729
+5%
43 768
+2%
43 858
+0%
43 771
0%
43 183
-1%
42 316
-2%
42 713
+1%
44 365
+4%
45 331
+2%
47 279
+4%
47 836
+1%
47 000
-2%
47 023
+0%
45 906
-2%
45 331
-1%
44 271
-2%
43 231
-2%
43 754
+1%
43 554
0%
45 022
+3%
45 075
+0%
44 515
-1%
45 056
+1%
46 846
+4%
48 502
+4%
49 181
+1%
50 290
+2%
48 679
-3%
48 143
-1%
51 151
+6%
51 881
+1%
53 187
+3%
52 534
-1%
51 225
-2%
51 454
+0%
Operating Income
Operating Expenses
(28 102)
(28 975)
(31 636)
(31 864)
(32 781)
(32 336)
(32 814)
(33 845)
(34 347)
(34 442)
(34 049)
(34 771)
(35 145)
(35 660)
(35 841)
(36 445)
(37 198)
(36 946)
(37 346)
(37 305)
(37 139)
(35 902)
(35 955)
(35 870)
(35 468)
(35 957)
(35 588)
(34 817)
(34 351)
(34 663)
(34 362)
(34 301)
(34 373)
(34 488)
(35 240)
(35 985)
(36 407)
(36 619)
(37 013)
(36 940)
(38 269)
Selling, General & Administrative
(23 827)
(24 510)
(25 031)
(25 114)
(25 820)
(27 001)
(27 423)
(28 340)
(28 836)
(28 951)
(29 407)
(29 099)
(29 293)
(29 867)
(30 036)
(30 625)
(31 345)
(31 081)
(31 244)
(31 168)
(30 828)
(29 984)
(29 883)
(29 814)
(29 595)
(29 910)
(29 487)
(28 850)
(28 376)
(28 508)
(28 114)
(27 923)
(27 875)
(27 877)
(28 472)
(29 171)
(29 464)
(29 598)
(29 967)
(29 998)
(31 272)
Research & Development
(2 801)
(2 985)
(3 225)
(3 351)
(3 549)
(3 807)
(3 930)
(4 101)
(4 172)
0
(4 343)
(4 379)
(4 530)
(4 542)
(4 574)
(4 596)
(4 636)
(4 629)
(4 673)
(4 671)
(4 693)
(4 532)
(4 527)
(4 495)
(4 454)
(4 608)
(4 520)
(4 565)
0
(4 777)
(3 699)
(3 819)
(5 094)
(5 220)
(5 376)
(5 416)
(5 540)
(5 605)
(5 620)
(5 515)
(5 548)
Depreciation & Amortization
(1 473)
(1 479)
(1 496)
(1 514)
(1 529)
(1 527)
(1 461)
(1 403)
(1 337)
(1 267)
(1 262)
(1 255)
(1 264)
(1 251)
(1 229)
(1 223)
(1 217)
(1 235)
(1 289)
(1 324)
(1 375)
(1 386)
(1 402)
(1 420)
(1 419)
(1 438)
(1 421)
(1 401)
(1 372)
(1 377)
(1 375)
(1 384)
(1 402)
(1 390)
(1 391)
(1 397)
(1 403)
(1 416)
(1 427)
(1 427)
(1 449)
Other Operating Expenses
0
(1)
(1 884)
(1 885)
(1 883)
0
0
(1)
(2)
(4 224)
963
(38)
(58)
0
(2)
(1)
0
(1)
(140)
(142)
(243)
0
(143)
(141)
0
(1)
(160)
(1)
(4 603)
(1)
(1 174)
(1 175)
(2)
(1)
(1)
0
0
0
0
0
0
Operating Income
5 712
N/A
6 343
+11%
4 222
-33%
4 810
+14%
5 511
+15%
8 415
+53%
9 915
+18%
9 923
+0%
9 511
-4%
9 329
-2%
9 134
-2%
7 545
-17%
7 568
+0%
8 705
+15%
9 490
+9%
10 834
+14%
10 638
-2%
10 054
-5%
9 677
-4%
8 601
-11%
8 192
-5%
8 369
+2%
7 276
-13%
7 884
+8%
8 086
+3%
9 065
+12%
9 487
+5%
9 698
+2%
10 705
+10%
12 183
+14%
14 140
+16%
14 880
+5%
15 917
+7%
14 191
-11%
12 903
-9%
15 166
+18%
15 474
+2%
16 568
+7%
15 521
-6%
14 285
-8%
13 185
-8%
Pre-Tax Income
Interest Income Expense
425
60
(90)
11
222
242
354
134
(340)
(402)
(630)
(641)
(162)
(168)
119
309
173
30
182
78
8
180
117
144
187
167
874
1 007
960
1 173
715
684
878
1 595
1 686
1 750
1 382
889
956
1 029
1 139
Non-Reccuring Items
(50)
(1 886)
0
0
0
(35)
0
1 003
1 021
934
0
0
0
(28)
0
0
0
(168)
0
0
(141)
(168)
0
0
102
(173)
0
(668)
(744)
(714)
(693)
(153)
(278)
(1 077)
(1 101)
(1 123)
(1 005)
(269)
(296)
(347)
4 973
Gain/Loss on Disposition of Assets
1
160
0
0
0
182
0
0
0
0
0
0
256
290
0
0
0
164
0
0
0
171
0
73
77
377
0
0
0
154
0
0
0
206
0
0
0
256
0
0
0
Total Other Income
296
116
280
288
328
185
339
293
259
469
434
482
349
209
433
416
285
23
23
96
58
24
197
136
146
(66)
355
325
311
329
383
498
586
539
745
695
725
440
643
507
529
Pre-Tax Income
6 384
N/A
4 793
-25%
4 413
-8%
5 110
+16%
6 061
+19%
8 989
+48%
10 608
+18%
11 353
+7%
10 451
-8%
10 330
-1%
8 938
-13%
7 386
-17%
8 011
+8%
9 008
+12%
10 042
+11%
11 559
+15%
11 096
-4%
10 103
-9%
9 882
-2%
8 775
-11%
8 117
-7%
8 576
+6%
7 590
-11%
8 237
+9%
8 598
+4%
9 370
+9%
10 716
+14%
10 362
-3%
11 232
+8%
13 125
+17%
14 545
+11%
15 909
+9%
17 103
+8%
15 454
-10%
14 233
-8%
16 488
+16%
16 576
+1%
17 884
+8%
16 824
-6%
15 474
-8%
19 826
+28%
Net Income
Tax Provision
(1 922)
(1 400)
(1 384)
(1 544)
(1 712)
(2 919)
(3 318)
(3 153)
(2 858)
(2 597)
(2 311)
(2 174)
(2 334)
(2 267)
(2 480)
(2 822)
(2 808)
(3 128)
(3 095)
(2 942)
(2 823)
(2 417)
(2 189)
(2 241)
(2 231)
(2 559)
(2 794)
(2 777)
(3 043)
(3 491)
(3 930)
(4 127)
(4 312)
(4 232)
(3 903)
(4 434)
(4 545)
(4 453)
(4 295)
(4 022)
(3 812)
Income from Continuing Operations
4 462
3 393
3 029
3 566
4 349
6 070
7 290
8 200
7 593
7 733
6 627
5 212
5 677
6 741
7 562
8 737
8 288
6 975
6 787
5 833
5 294
6 159
5 401
5 996
6 367
6 811
7 922
7 585
8 189
9 634
10 615
11 782
12 791
11 222
10 330
12 054
12 031
13 431
12 529
11 452
16 014
Income to Minority Interest
(140)
(117)
(152)
(205)
(247)
(262)
(275)
(256)
(335)
(512)
(547)
(536)
(479)
(488)
(436)
(400)
(354)
(144)
(67)
23
157
6
24
(113)
(220)
(138)
(186)
(83)
(123)
(222)
(263)
(326)
(329)
(237)
(120)
(134)
(58)
(237)
(279)
(278)
(425)
Net Income (Common)
4 320
N/A
3 275
-24%
2 875
-12%
3 360
+17%
4 102
+22%
5 808
+42%
7 014
+21%
7 944
+13%
7 257
-9%
7 220
-1%
6 080
-16%
4 675
-23%
5 197
+11%
6 252
+20%
7 125
+14%
8 336
+17%
7 932
-5%
6 831
-14%
6 721
-2%
5 858
-13%
5 452
-7%
6 166
+13%
5 426
-12%
5 882
+8%
6 148
+5%
6 672
+9%
7 734
+16%
7 503
-3%
8 065
+7%
9 411
+17%
10 351
+10%
11 453
+11%
12 461
+9%
10 985
-12%
10 211
-7%
11 920
+17%
11 973
+0%
13 193
+10%
12 249
-7%
11 173
-9%
15 588
+40%
EPS (Diluted)
166.15
N/A
125.96
-24%
110.57
-12%
129.23
+17%
157.76
+22%
227.55
+44%
269.76
+19%
305.53
+13%
279.11
-9%
282.94
+1%
243.2
-14%
187
-23%
207.88
+11%
247.86
+19%
285
+15%
333.44
+17%
317.27
-5%
272.04
-14%
268.83
-1%
234.32
-13%
218.87
-7%
246.82
+13%
218.76
-11%
237.1
+8%
247.85
+5%
269.06
+9%
313.35
+16%
303.95
-3%
326.72
+7%
381.26
+17%
419.34
+10%
463.93
+11%
504.76
+9%
445.29
-12%
416.16
-7%
485.73
+17%
487.9
+0%
537.64
+10%
499.16
-7%
455.26
-9%
636.56
+40%

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 132,300+ 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.