First Time Loading...

Descente Ltd
TSE:8114

Watchlist Manager
Descente Ltd Logo
Descente Ltd
TSE:8114
Watchlist
Price: 3 565 JPY -0.97% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

124.6B
+1%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+27%
5 Years
-13%
7 Years
-5%
10 Years
+21%
6.9B
-2%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
-
5 Years
-21%
7 Years
-18%
10 Years
+25%
8.7B
-21%
Net Income
Growth Rates:
1 Year
-24%
3 Years
+1 412%
5 Years
+83%
7 Years
+39%
10 Years
+123%

Earnings Waterfall
Descente Ltd

Revenue
124.6B JPY
Cost of Revenue
-51B JPY
Gross Profit
73.7B JPY
Operating Expenses
-66.7B JPY
Operating Income
6.9B JPY
Other Expenses
1.8B JPY
Net Income
8.7B JPY

Income Statement
Descente 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
102 948
N/A
109 944
+7%
113 233
+3%
116 891
+3%
120 348
+3%
123 128
+2%
128 708
+5%
130 934
+2%
133 621
+2%
135 778
+2%
134 724
-1%
133 366
-1%
131 800
-1%
131 543
0%
133 788
+2%
134 974
+1%
137 591
+2%
141 124
+3%
141 720
+0%
141 933
+0%
143 141
+1%
142 443
0%
141 146
-1%
141 601
+0%
134 396
-5%
124 561
-7%
110 635
-11%
101 532
-8%
98 331
-3%
96 862
-1%
103 790
+7%
103 891
+0%
106 905
+3%
108 892
+2%
112 836
+4%
116 176
+3%
118 310
+2%
120 614
+2%
121 351
+1%
123 389
+2%
124 615
+1%
Gross Profit
Cost of Revenue
(49 840)
(52 884)
(53 985)
(54 619)
(55 769)
(55 465)
(57 388)
(57 659)
(57 868)
(59 412)
(58 574)
(59 156)
(58 379)
(58 316)
(59 722)
(60 493)
(62 080)
(62 803)
(63 043)
(62 559)
(63 030)
(62 915)
(61 979)
(62 070)
(59 485)
(56 580)
(51 522)
(48 014)
(46 376)
(45 851)
(47 921)
(47 150)
(47 777)
(48 313)
(49 929)
(51 017)
(51 556)
(51 425)
(51 237)
(51 578)
(50 965)
Gross Profit
53 108
N/A
57 060
+7%
59 248
+4%
62 272
+5%
64 579
+4%
67 663
+5%
71 320
+5%
73 275
+3%
75 753
+3%
76 366
+1%
76 150
0%
74 210
-3%
73 421
-1%
73 227
0%
74 066
+1%
74 481
+1%
75 511
+1%
78 321
+4%
78 677
+0%
79 374
+1%
80 111
+1%
79 528
-1%
79 167
0%
79 531
+0%
74 911
-6%
67 981
-9%
59 113
-13%
53 518
-9%
51 955
-3%
51 011
-2%
55 869
+10%
56 741
+2%
59 128
+4%
60 579
+2%
62 907
+4%
65 159
+4%
66 754
+2%
69 189
+4%
70 114
+1%
71 811
+2%
73 650
+3%
Operating Income
Operating Expenses
(47 564)
(50 789)
(52 970)
(54 818)
(56 596)
(58 527)
(60 693)
(62 726)
(64 475)
(65 990)
(65 701)
(65 479)
(64 951)
(64 809)
(65 979)
(66 102)
(67 087)
(68 725)
(68 947)
(70 304)
(71 395)
(71 593)
(71 897)
(71 831)
(69 962)
(67 602)
(62 344)
(58 226)
(55 709)
(52 817)
(53 484)
(53 384)
(54 100)
(55 441)
(56 270)
(57 840)
(58 696)
(61 396)
(62 901)
(64 762)
(66 723)
Selling, General & Administrative
(47 707)
(50 589)
(52 501)
(54 087)
(55 889)
(57 908)
(60 530)
(62 652)
(64 495)
(65 935)
(65 685)
(65 380)
(65 001)
(65 013)
(65 941)
(66 223)
(67 046)
(68 825)
(69 114)
(70 453)
(71 414)
(70 825)
(71 991)
(71 722)
(69 948)
(65 977)
(62 539)
(58 582)
(56 072)
(51 299)
(53 197)
(53 208)
(54 108)
(53 934)
(56 269)
(57 839)
(58 694)
(59 679)
(62 900)
(64 760)
(66 722)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(733)
0
0
0
(1 670)
0
0
0
(1 486)
0
0
0
(1 506)
0
0
0
(1 624)
0
0
0
Depreciation & Amortization
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
(92)
0
0
0
Other Operating Expenses
143
(200)
(469)
(731)
(707)
(619)
(163)
(74)
20
(55)
(16)
(99)
50
204
(38)
121
(41)
100
167
149
19
(35)
94
(109)
(14)
45
195
356
363
(32)
(287)
(176)
8
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(1)
Operating Income
5 544
N/A
6 271
+13%
6 278
+0%
7 454
+19%
7 983
+7%
9 136
+14%
10 627
+16%
10 549
-1%
11 278
+7%
10 376
-8%
10 449
+1%
8 731
-16%
8 470
-3%
8 418
-1%
8 087
-4%
8 379
+4%
8 424
+1%
9 596
+14%
9 730
+1%
9 070
-7%
8 716
-4%
7 935
-9%
7 270
-8%
7 700
+6%
4 949
-36%
379
-92%
(3 231)
N/A
(4 708)
-46%
(3 754)
+20%
(1 806)
+52%
2 385
N/A
3 357
+41%
5 028
+50%
5 138
+2%
6 637
+29%
7 319
+10%
8 058
+10%
7 793
-3%
7 213
-7%
7 049
-2%
6 927
-2%
Pre-Tax Income
Interest Income Expense
82
194
131
216
187
209
146
(78)
(56)
507
386
640
710
141
329
239
82
431
1
265
256
449
425
304
459
300
595
606
758
1 999
2 122
2 829
2 670
2 324
2 492
2 772
3 903
3 771
5 619
5 729
5 844
Non-Reccuring Items
(15)
(69)
(79)
(88)
(82)
(361)
(340)
(339)
(357)
(59)
(79)
(81)
(103)
(205)
(190)
(179)
(166)
(1 557)
(1 192)
(1 225)
(2 009)
(2 890)
(2 863)
(2 853)
(2 061)
(1 205)
(1 206)
(1 318)
5 063
4 372
4 228
4 286
(2 094)
(417)
(283)
(205)
1 798
1 225
880
757
(1 303)
Gain/Loss on Disposition of Assets
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
(607)
0
0
0
561
48
48
1 867
2 057
0
0
0
0
0
0
0
Total Other Income
284
247
378
358
394
261
442
462
400
377
374
393
309
179
(31)
(145)
(48)
136
195
211
211
189
232
219
193
(51)
(664)
(409)
356
439
1 138
776
35
198
2 312
2 289
479
182
98
273
230
Pre-Tax Income
5 895
N/A
6 643
+13%
6 708
+1%
7 940
+18%
8 482
+7%
9 245
+9%
10 875
+18%
10 594
-3%
11 265
+6%
11 201
-1%
11 130
-1%
9 683
-13%
9 386
-3%
8 533
-9%
8 195
-4%
8 294
+1%
8 292
0%
8 606
+4%
8 734
+1%
8 321
-5%
7 174
-14%
5 683
-21%
5 064
-11%
5 370
+6%
3 540
-34%
(1 184)
N/A
(4 506)
-281%
(5 829)
-29%
2 423
N/A
5 565
+130%
9 921
+78%
11 296
+14%
7 506
-34%
9 300
+24%
11 158
+20%
12 175
+9%
14 238
+17%
12 971
-9%
13 810
+6%
13 808
0%
11 698
-15%
Net Income
Tax Provision
(1 982)
(2 173)
(2 151)
(2 507)
(2 611)
(2 681)
(3 210)
(3 084)
(3 071)
(3 330)
(3 379)
(2 855)
(3 110)
(2 882)
(2 825)
(2 881)
(2 986)
(2 834)
(2 750)
(2 699)
(2 400)
(1 738)
(1 740)
(1 505)
(658)
(1 296)
(347)
(128)
(1 844)
(525)
(1 729)
(2 502)
(2 343)
(3 071)
(3 710)
(3 301)
(2 789)
(2 714)
(2 712)
(3 011)
(3 340)
Income from Continuing Operations
3 913
4 470
4 557
5 433
5 871
6 564
7 665
7 510
8 194
7 871
7 751
6 828
6 276
5 651
5 370
5 413
5 306
5 772
5 984
5 622
4 774
3 945
3 324
3 865
2 882
(2 480)
(4 853)
(5 957)
579
5 040
8 192
8 794
5 163
6 229
7 448
8 874
11 449
10 257
11 098
10 797
8 358
Income to Minority Interest
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
292
290
292
363
Net Income (Common)
3 913
N/A
4 470
+14%
4 555
+2%
5 432
+19%
5 871
+8%
6 563
+12%
7 664
+17%
7 509
-2%
8 193
+9%
7 870
-4%
7 751
-2%
6 827
-12%
6 276
-8%
5 650
-10%
5 369
-5%
5 412
+1%
5 304
-2%
5 771
+9%
5 982
+4%
5 622
-6%
4 773
-15%
3 944
-17%
3 323
-16%
3 863
+16%
2 882
-25%
(2 481)
N/A
(4 853)
-96%
(5 956)
-23%
577
N/A
5 039
+773%
8 190
+63%
8 791
+7%
5 163
-41%
6 229
+21%
7 449
+20%
8 874
+19%
11 449
+29%
10 550
-8%
11 388
+8%
11 090
-3%
8 722
-21%
EPS (Diluted)
52.17
N/A
59.6
+14%
60.73
+2%
72.42
+19%
78.28
+8%
87.11
+11%
102.18
+17%
100.12
-2%
109.24
+9%
104.46
-4%
103.34
-1%
91.02
-12%
83.68
-8%
75
-10%
71.58
-5%
72.16
+1%
70.72
-2%
76.58
+8%
79.76
+4%
74.95
-6%
63.31
-16%
52.31
-17%
44.07
-16%
51.22
+16%
38.22
-25%
-32.89
N/A
-64.33
-96%
-78.93
-23%
7.64
N/A
66.79
+774%
108.54
+63%
116.47
+7%
68.41
-41%
82.53
+21%
98.69
+20%
117.53
+19%
151.65
+29%
139.74
-8%
150.83
+8%
146.82
-3%
115.46
-21%

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 134,700+ 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.