First Time Loading...

Daiichikosho Co Ltd
TSE:7458

Watchlist Manager
Daiichikosho Co Ltd Logo
Daiichikosho Co Ltd
TSE:7458
Watchlist
Price: 1 815.5 JPY -0.55% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

143.5B
+3%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+36%
5 Years
+1%
7 Years
+2%
10 Years
+9%
18.4B
+9%
Operating Income
Growth Rates:
1 Year
+128%
3 Years
+1 209%
5 Years
-11%
7 Years
-9%
10 Years
-3%
9.9B
+11%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-
5 Years
-40%
7 Years
-14%
10 Years
-23%

Earnings Waterfall
Daiichikosho Co Ltd

Revenue
143.5B JPY
Cost of Revenue
-92.1B JPY
Gross Profit
51.4B JPY
Operating Expenses
-33.1B JPY
Operating Income
18.4B JPY
Other Expenses
-8.5B JPY
Net Income
9.9B JPY

Income Statement
Daiichikosho 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
131 158
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
53 837
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Depreciation & Amortization
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
Other Operating Expenses
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
Operating Income
18 936
N/A
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%
Pre-Tax Income
Interest Income Expense
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)
Non-Reccuring Items
(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)
Gain/Loss on Disposition of Assets
(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)
Total Other Income
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
Pre-Tax Income
21 563
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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)
Net Income (Common)
12 723
N/A
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%
EPS (Diluted)
212.05
N/A
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%

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.