Daiichikosho Co Ltd
TSE:7458

Watchlist Manager
Daiichikosho Co Ltd Logo
Daiichikosho Co Ltd
TSE:7458
Watchlist
Price: 1 640.5 JPY Market Closed
Market Cap: 170.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+50%
5Y
+23%
10Y
+15%
Operating Income
+
3Y
+352%
5Y
+39%
10Y
-8%
Net Income
+
3Y
+105%
5Y
+372%
10Y
+34%

Earnings Waterfall
Daiichikosho Co Ltd

Revenue
156.7B JPY
Cost of Revenue
-102.1B JPY
Gross Profit
54.6B JPY
Operating Expenses
-37B JPY
Operating Income
17.5B JPY
Other Expenses
748m JPY
Net Income
18.3B JPY

Income Statement
Daiichikosho Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
136
0
0
117
0
0
113
0
0
108
0
0
88
0
0
71
0
0
51
99
143
208
231
256
283
285
276
280
287
295
303
300
295
290
286
281
295
309
324
341
339
339
338
335
334
331
329
326
320
302
261
222
184
159
156
144
128
114
114
143
175
207
224
221
210
199
188
177
175
173
167
156
147
171
243
315
387
425
0
Revenue
92 919
N/A
94 545
+2%
93 669
-1%
94 752
+1%
97 010
+2%
99 390
+2%
99 705
+0%
98 411
-1%
95 402
-3%
94 025
-1%
94 378
+0%
96 627
+2%
97 078
+0%
96 341
-1%
94 785
-2%
94 043
-1%
95 347
+1%
95 539
+0%
95 940
+0%
93 907
-2%
96 104
+2%
127 885
+33%
128 032
+0%
129 203
+1%
127 749
-1%
127 246
0%
127 717
+0%
127 843
+0%
127 899
+0%
128 901
+1%
130 145
+1%
131 078
+1%
131 158
+0%
130 587
0%
130 393
0%
130 709
+0%
130 858
+0%
133 111
+2%
136 187
+2%
138 427
+2%
140 607
+2%
141 310
+0%
139 656
-1%
139 769
+0%
140 304
+0%
140 640
+0%
140 960
+0%
140 841
0%
141 691
+1%
141 370
0%
142 261
+1%
142 171
0%
142 591
+0%
143 833
+1%
144 486
+0%
145 028
+0%
147 754
+2%
146 297
-1%
127 450
-13%
118 057
-7%
105 697
-10%
93 316
-12%
97 068
+4%
90 067
-7%
92 011
+2%
94 787
+3%
104 666
+10%
115 929
+11%
119 367
+3%
128 156
+7%
133 261
+4%
138 741
+4%
143 513
+3%
146 746
+2%
148 251
+1%
149 811
+1%
151 321
+1%
153 020
+1%
156 687
+2%
Gross Profit
Cost of Revenue
(54 244)
(56 573)
(56 357)
(58 227)
(59 626)
(61 421)
(61 008)
(60 051)
(57 592)
(55 767)
(55 018)
(55 094)
(55 576)
(54 941)
(53 976)
(53 629)
(54 414)
(54 777)
(54 595)
(53 547)
(55 720)
(75 819)
(76 303)
(77 328)
(76 199)
(74 872)
(75 364)
(75 156)
(74 790)
(75 884)
(76 223)
(76 786)
(77 321)
(76 800)
(77 131)
(77 813)
(78 068)
(79 943)
(82 735)
(84 598)
(86 371)
(86 918)
(86 143)
(85 965)
(86 258)
(86 210)
(85 662)
(85 517)
(85 952)
(86 527)
(87 386)
(87 431)
(87 857)
(89 555)
(90 152)
(90 966)
(93 211)
(92 362)
(81 818)
(78 780)
(73 903)
(67 073)
(70 385)
(64 284)
(63 326)
(65 951)
(70 928)
(78 234)
(80 363)
(83 715)
(86 653)
(89 325)
(92 083)
(94 143)
(95 337)
(96 733)
(98 066)
(99 262)
(102 106)
Gross Profit
38 675
N/A
37 972
-2%
37 312
-2%
36 525
-2%
37 384
+2%
37 969
+2%
38 697
+2%
38 360
-1%
37 810
-1%
38 258
+1%
39 360
+3%
41 533
+6%
41 502
0%
41 400
0%
40 809
-1%
40 414
-1%
40 933
+1%
40 762
0%
41 345
+1%
40 360
-2%
40 384
+0%
52 066
+29%
51 729
-1%
51 875
+0%
51 550
-1%
52 374
+2%
52 353
0%
52 687
+1%
53 109
+1%
53 017
0%
53 922
+2%
54 292
+1%
53 837
-1%
53 787
0%
53 262
-1%
52 896
-1%
52 790
0%
53 168
+1%
53 452
+1%
53 829
+1%
54 236
+1%
54 392
+0%
53 513
-2%
53 804
+1%
54 046
+0%
54 430
+1%
55 298
+2%
55 324
+0%
55 739
+1%
54 843
-2%
54 875
+0%
54 740
0%
54 734
0%
54 278
-1%
54 334
+0%
54 062
-1%
54 543
+1%
53 935
-1%
45 632
-15%
39 277
-14%
31 794
-19%
26 243
-17%
26 683
+2%
25 783
-3%
28 685
+11%
28 836
+1%
33 738
+17%
37 695
+12%
39 004
+3%
44 441
+14%
46 608
+5%
49 416
+6%
51 430
+4%
52 603
+2%
52 914
+1%
53 078
+0%
53 255
+0%
53 758
+1%
54 581
+2%
Operating Income
Operating Expenses
(28 492)
(28 025)
(27 741)
(28 483)
(29 063)
(29 468)
(28 781)
(28 145)
(27 521)
(27 809)
(27 845)
(28 721)
(28 667)
(28 422)
(27 314)
(26 860)
(26 799)
(26 728)
(26 234)
(25 709)
(26 326)
(35 484)
(35 323)
(35 310)
(34 324)
(33 527)
(33 616)
(33 489)
(33 781)
(34 578)
(34 751)
(35 250)
(34 901)
(34 648)
(34 558)
(34 158)
(34 163)
(34 134)
(34 366)
(34 573)
(34 746)
(34 506)
(34 252)
(34 089)
(33 858)
(33 736)
(33 447)
(33 593)
(33 809)
(33 740)
(33 976)
(33 939)
(34 094)
(34 606)
(34 741)
(34 871)
(35 091)
(34 877)
(33 033)
(31 854)
(30 391)
(28 936)
(29 336)
(28 779)
(28 851)
(29 125)
(29 857)
(30 570)
(30 959)
(31 487)
(31 918)
(32 554)
(33 068)
(34 002)
(34 423)
(34 858)
(35 432)
(35 813)
(37 038)
Selling, General & Administrative
(28 690)
(28 211)
(27 913)
(28 657)
(29 238)
(29 642)
(28 953)
(28 315)
(27 682)
(27 933)
(27 932)
(28 777)
(28 717)
(28 467)
(27 355)
(26 901)
(26 840)
(26 768)
(26 272)
(25 744)
(26 359)
(34 745)
(35 388)
(35 375)
(34 389)
(32 735)
(33 686)
(33 560)
(33 851)
(33 826)
(34 783)
(35 269)
(34 911)
(33 911)
(34 557)
(34 159)
(34 162)
(33 388)
(34 366)
(34 572)
(34 746)
(33 857)
(34 251)
(34 088)
(33 856)
(33 125)
(33 447)
(33 593)
(33 810)
(33 005)
(33 975)
(33 938)
(34 093)
(33 803)
(34 741)
(34 870)
(35 091)
(34 084)
(33 032)
(31 853)
(30 390)
(28 143)
(29 335)
(28 780)
(28 849)
(28 383)
(29 855)
(30 567)
(30 958)
(30 747)
(31 918)
(32 553)
(33 067)
(33 344)
(34 421)
(34 856)
(35 430)
(35 169)
(37 035)
Depreciation & Amortization
198
186
172
174
175
174
172
170
161
124
87
56
50
45
41
41
41
40
38
35
33
(739)
65
65
65
(791)
72
72
72
(751)
0
0
0
(737)
0
0
0
(746)
0
0
0
(648)
0
0
0
(611)
0
0
0
(734)
0
0
0
(802)
0
0
0
(792)
0
0
0
(792)
0
0
0
(741)
0
0
0
(739)
0
0
0
(656)
0
0
0
(642)
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
(1)
(2)
(1)
(2)
(1)
32
19
10
0
(1)
1
(1)
0
0
(1)
0
(1)
(1)
(1)
(2)
0
0
0
0
(1)
(1)
0
(1)
(1)
0
(1)
0
(1)
(1)
(1)
(1)
(1)
(1)
1
(2)
(1)
(2)
(3)
(1)
(1)
0
(1)
0
(2)
0
(2)
0
(2)
(3)
Operating Income
10 183
N/A
9 947
-2%
9 571
-4%
8 042
-16%
8 321
+3%
8 501
+2%
9 916
+17%
10 215
+3%
10 289
+1%
10 449
+2%
11 515
+10%
12 812
+11%
12 835
+0%
12 978
+1%
13 495
+4%
13 554
+0%
14 134
+4%
14 034
-1%
15 111
+8%
14 651
-3%
14 058
-4%
16 582
+18%
16 406
-1%
16 565
+1%
17 226
+4%
18 847
+9%
18 737
-1%
19 198
+2%
19 328
+1%
18 439
-5%
19 171
+4%
19 042
-1%
18 936
-1%
19 139
+1%
18 704
-2%
18 738
+0%
18 627
-1%
19 034
+2%
19 086
+0%
19 256
+1%
19 490
+1%
19 886
+2%
19 261
-3%
19 715
+2%
20 188
+2%
20 694
+3%
21 851
+6%
21 731
-1%
21 930
+1%
21 103
-4%
20 899
-1%
20 801
0%
20 640
-1%
19 672
-5%
19 593
0%
19 191
-2%
19 452
+1%
19 058
-2%
12 599
-34%
7 423
-41%
1 403
-81%
(2 693)
N/A
(2 653)
+1%
(2 996)
-13%
(166)
+94%
(289)
-74%
3 881
N/A
7 125
+84%
8 045
+13%
12 954
+61%
14 690
+13%
16 862
+15%
18 362
+9%
18 601
+1%
18 491
-1%
18 220
-1%
17 823
-2%
17 945
+1%
17 543
-2%
Pre-Tax Income
Interest Income Expense
523
655
482
28
381
381
279
(93)
(70)
(56)
(270)
(37)
(18)
113
(180)
(179)
(138)
(141)
(128)
56
144
(66)
161
184
316
427
474
457
1 372
2 985
2 926
2 896
2 080
2 637
758
1 006
914
857
761
537
482
179
290
(93)
536
695
328
733
(62)
(270)
249
124
155
169
(160)
(177)
(166)
(159)
(101)
(128)
(147)
(185)
(213)
(226)
(230)
(28)
(214)
(221)
(221)
(105)
(193)
(165)
(150)
(13)
730
916
1 170
1 163
303
Non-Reccuring Items
(2 630)
216
173
67
(2 066)
(2 061)
(2 105)
61
56
190
(2 306)
(2 357)
(2 513)
39
(746)
(568)
(855)
(153)
(668)
(931)
(1 166)
(1 629)
(1 267)
(1 529)
(1 159)
(1 103)
(1 159)
(459)
(478)
(359)
(305)
(366)
(348)
(372)
1 759
1 821
1 821
2 060
1 922
1 852
1 811
(604)
(3 776)
(3 375)
(3 416)
(4 429)
(1 238)
(1 548)
(1 495)
(896)
(780)
(807)
(785)
(1 926)
(1 934)
(2 116)
(2 117)
(1 382)
(7 646)
(5 275)
(5 420)
(17 708)
(11 203)
(14 424)
(8 601)
6 782
8 222
10 552
4 835
(241)
(1 932)
(3 239)
(3 238)
(798)
(798)
(1 012)
(993)
(1 060)
(1 053)
Gain/Loss on Disposition of Assets
(1 703)
(2 263)
(2 560)
(1 460)
(950)
(838)
(764)
(649)
(550)
(438)
(533)
(482)
(469)
(270)
(315)
(314)
(308)
(250)
(254)
(192)
(212)
(331)
(322)
(284)
(252)
(243)
(224)
(226)
(276)
(519)
(593)
(580)
(539)
(515)
(495)
(528)
(549)
(347)
(293)
(354)
(297)
0
(314)
(273)
(411)
(383)
(304)
(213)
(208)
(158)
(204)
(218)
5 015
5 586
5 576
5 525
403
(151)
(207)
(170)
0
299
70
84
85
24
22
20
64
(23)
(52)
(91)
(168)
(70)
(62)
4 358
4 339
4 196
5 052
Total Other Income
433
70
386
383
549
695
677
750
620
708
729
229
273
221
705
749
779
791
733
645
617
996
1 043
993
1 100
1 290
1 056
1 080
1 064
949
1 080
1 159
1 434
1 577
1 500
1 588
1 334
1 364
1 356
1 225
1 116
781
790
786
1 336
1 146
1 497
1 536
1 032
1 025
769
746
815
1 101
1 160
1 282
1 227
1 177
1 329
1 395
1 755
1 683
2 098
1 906
1 483
1 206
1 061
935
926
752
870
889
834
974
393
778
771
667
1 445
Pre-Tax Income
6 806
N/A
8 625
+27%
8 052
-7%
7 060
-12%
6 235
-12%
6 678
+7%
8 003
+20%
10 284
+29%
10 345
+1%
10 853
+5%
9 135
-16%
10 165
+11%
10 108
-1%
13 081
+29%
12 959
-1%
13 242
+2%
13 612
+3%
14 281
+5%
14 794
+4%
14 229
-4%
13 441
-6%
15 552
+16%
16 021
+3%
15 929
-1%
17 231
+8%
19 218
+12%
18 884
-2%
20 050
+6%
21 010
+5%
21 495
+2%
22 279
+4%
22 151
-1%
21 563
-3%
22 466
+4%
22 226
-1%
22 625
+2%
22 147
-2%
22 968
+4%
22 832
-1%
22 516
-1%
22 602
+0%
20 242
-10%
16 251
-20%
16 760
+3%
18 233
+9%
17 723
-3%
22 134
+25%
22 239
+0%
21 197
-5%
20 804
-2%
20 933
+1%
20 646
-1%
25 840
+25%
24 602
-5%
24 235
-1%
23 705
-2%
18 799
-21%
18 543
-1%
5 974
-68%
3 245
-46%
(2 409)
N/A
(18 604)
-672%
(11 901)
+36%
(15 656)
-32%
(7 429)
+53%
7 695
N/A
12 972
+69%
18 411
+42%
13 649
-26%
13 337
-2%
13 383
+0%
14 256
+7%
15 640
+10%
18 694
+20%
18 754
+0%
23 260
+24%
23 110
-1%
22 911
-1%
23 290
+2%
Net Income
Tax Provision
(2 314)
(2 512)
(2 652)
(3 134)
(3 750)
(3 640)
(4 228)
(4 050)
(4 137)
(4 227)
(4 743)
(5 079)
(4 695)
(5 015)
(5 124)
(5 059)
(5 190)
(5 424)
(5 648)
(5 631)
(5 292)
(5 786)
(6 198)
(6 350)
(7 272)
(8 444)
(8 255)
(8 617)
(8 529)
(8 594)
(9 072)
(8 983)
(8 743)
(9 281)
(9 090)
(9 139)
(8 833)
(9 250)
(9 140)
(8 818)
(8 742)
(7 576)
(6 171)
(6 352)
(6 708)
(6 542)
(7 819)
(7 895)
(7 593)
(7 634)
(7 707)
(7 596)
(9 269)
(8 931)
(8 791)
(8 612)
(6 412)
(5 915)
(2 041)
(1 163)
147
(115)
(2 039)
(639)
(2 866)
(2 471)
(4 034)
(5 764)
(4 577)
(4 978)
(4 974)
(5 314)
(5 749)
(6 086)
(6 179)
(7 626)
(7 527)
(4 694)
(4 958)
Income from Continuing Operations
4 492
6 113
5 400
3 926
2 485
3 038
3 775
6 234
6 208
6 626
4 392
5 086
5 413
8 066
7 835
8 183
8 422
8 857
9 146
8 598
8 149
9 766
9 823
9 579
9 959
10 774
10 629
11 433
12 481
12 901
13 207
13 168
12 820
13 185
13 136
13 486
13 314
13 718
13 692
13 698
13 860
12 666
10 080
10 408
11 525
11 181
14 315
14 344
13 604
13 170
13 226
13 050
16 571
15 671
15 444
15 093
12 387
12 628
3 933
2 082
(2 262)
(18 719)
(13 940)
(16 295)
(10 295)
5 224
8 938
12 647
9 072
8 359
8 409
8 942
9 891
12 608
12 575
15 634
15 583
18 217
18 332
Income to Minority Interest
15
127
213
169
20
7
5
(27)
(45)
(34)
(61)
(75)
(100)
(123)
(111)
(98)
(70)
(78)
(85)
(117)
(118)
(169)
(157)
(114)
(100)
(84)
(86)
(89)
(94)
(81)
(89)
(93)
(96)
(100)
(95)
(77)
(67)
(67)
(68)
(70)
(69)
(66)
(67)
(73)
(72)
(65)
(60)
(57)
(63)
(54)
(59)
(55)
(55)
(70)
(83)
(90)
(84)
(72)
(61)
(64)
(68)
(62)
(51)
(33)
(23)
(26)
(25)
(30)
(31)
(38)
(34)
(35)
(39)
(39)
(42)
(41)
(41)
(38)
(40)
Net Income (Common)
4 503
N/A
6 244
+39%
5 614
-10%
4 095
-27%
2 508
-39%
3 042
+21%
3 778
+24%
6 206
+64%
6 163
-1%
6 592
+7%
4 331
-34%
5 010
+16%
5 314
+6%
7 946
+50%
7 723
-3%
8 084
+5%
8 348
+3%
8 779
+5%
9 061
+3%
8 483
-6%
8 030
-5%
9 590
+19%
9 662
+1%
9 459
-2%
9 857
+4%
10 689
+8%
10 543
-1%
11 344
+8%
12 386
+9%
12 819
+3%
13 116
+2%
13 075
0%
12 723
-3%
13 084
+3%
13 040
0%
13 408
+3%
13 246
-1%
13 650
+3%
13 623
0%
13 626
+0%
13 791
+1%
12 599
-9%
10 011
-21%
10 335
+3%
11 451
+11%
11 115
-3%
14 255
+28%
14 285
+0%
13 540
-5%
13 115
-3%
13 165
+0%
12 995
-1%
16 515
+27%
15 600
-6%
15 360
-2%
15 002
-2%
12 302
-18%
12 555
+2%
3 874
-69%
2 019
-48%
(2 330)
N/A
(18 782)
-706%
(13 993)
+25%
(16 330)
-17%
(10 320)
+37%
5 196
N/A
8 910
+71%
12 615
+42%
9 040
-28%
8 320
-8%
8 373
+1%
8 906
+6%
9 850
+11%
12 568
+28%
12 532
0%
15 590
+24%
15 540
0%
18 178
+17%
18 291
+1%
EPS (Diluted)
59.25
N/A
81.09
+37%
75.86
-6%
58.5
-23%
35.82
-39%
43.45
+21%
53.97
+24%
88.65
+64%
88.04
-1%
94.17
+7%
61.87
-34%
71.57
+16%
77.01
+8%
115.15
+50%
113.57
-1%
120.65
+6%
122.76
+2%
131.02
+7%
137.28
+5%
128.53
-6%
123.53
-4%
147.53
+19%
150.96
+2%
147.79
-2%
156.46
+6%
167.01
+7%
167.34
+0%
182.96
+9%
203.04
+11%
210.14
+3%
218.6
+4%
217.91
0%
212.05
-3%
218.06
+3%
224.82
+3%
231.17
+3%
228.37
-1%
235.11
+3%
234.87
0%
234.93
+0%
237.77
+1%
218.18
-8%
172.6
-21%
178.18
+3%
200.89
+13%
193.37
-4%
250.08
+29%
250.61
+0%
237.54
-5%
229.75
-3%
230.96
+1%
227.98
-1%
290.77
+28%
274.07
-6%
270.72
-1%
264.38
-2%
216.98
-18%
110.77
-49%
69.06
-38%
36.17
-48%
-42.14
N/A
-169.27
-302%
-256.64
-52%
-299.12
-17%
-188.19
+37%
47.53
N/A
81.49
+71%
115.35
+42%
82.65
-28%
76.08
-8%
76.99
+1%
82.76
+7%
91.98
+11%
116.76
+27%
117.22
+0%
147.22
+26%
148.14
+1%
172.09
+16%
174.95
+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
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.