Daiwa House Industry Co Ltd
TSE:1925

Watchlist Manager
Daiwa House Industry Co Ltd Logo
Daiwa House Industry Co Ltd
TSE:1925
Watchlist
Price: 4 690 JPY 0.77% Market Closed
Market Cap: 3T JPY
Have any thoughts about
Daiwa House Industry Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Daiwa House Industry Co Ltd

Revenue
5.3T JPY
Cost of Revenue
-4.2T JPY
Gross Profit
1T JPY
Operating Expenses
-557B JPY
Operating Income
469B JPY
Other Expenses
-138.8B JPY
Net Income
330.1B JPY

Income Statement
Daiwa House Industry Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
2 727 066
N/A
2 782 534
+2%
2 780 345
0%
2 810 714
+1%
2 899 597
+3%
3 021 457
+4%
3 077 018
+2%
3 192 900
+4%
3 297 681
+3%
3 356 098
+2%
3 465 230
+3%
3 512 909
+1%
3 531 878
+1%
3 623 860
+3%
3 694 125
+2%
3 795 992
+3%
3 880 949
+2%
3 969 579
+2%
4 051 697
+2%
4 143 505
+2%
4 259 045
+3%
4 339 568
+2%
4 355 273
+0%
4 380 209
+1%
4 255 254
-3%
4 167 268
-2%
4 221 035
+1%
4 126 769
-2%
4 154 446
+1%
4 202 503
+1%
4 269 773
+2%
4 439 536
+4%
4 526 673
+2%
4 658 683
+3%
4 714 032
+1%
4 908 199
+4%
5 114 999
+4%
5 191 697
+1%
5 242 982
+1%
5 202 919
-1%
5 275 506
+1%
Gross Profit
Cost of Revenue
(2 209 032)
(2 256 617)
(2 249 775)
(2 269 846)
(2 325 867)
(2 414 962)
(2 461 132)
(2 560 483)
(2 656 376)
(2 695 225)
(2 773 769)
(2 791 596)
(2 791 989)
(2 854 512)
(2 909 392)
(3 002 160)
(3 078 748)
(3 155 072)
(3 225 500)
(3 300 738)
(3 394 048)
(3 469 448)
(3 476 310)
(3 510 002)
(3 421 776)
(3 354 695)
(3 392 889)
(3 299 886)
(3 320 384)
(3 359 432)
(3 421 955)
(3 574 853)
(3 654 860)
(3 780 595)
(3 846 618)
(3 953 004)
(4 114 157)
(4 182 630)
(4 210 632)
(4 210 511)
(4 249 488)
Gross Profit
518 034
N/A
525 917
+2%
530 570
+1%
540 868
+2%
573 730
+6%
606 495
+6%
615 886
+2%
632 417
+3%
641 305
+1%
660 873
+3%
691 461
+5%
721 313
+4%
739 889
+3%
769 348
+4%
784 733
+2%
793 832
+1%
802 201
+1%
814 507
+2%
826 197
+1%
842 767
+2%
864 997
+3%
870 120
+1%
878 963
+1%
870 207
-1%
833 478
-4%
812 573
-3%
828 146
+2%
826 883
0%
834 062
+1%
843 071
+1%
847 818
+1%
864 683
+2%
871 813
+1%
878 088
+1%
867 414
-1%
955 195
+10%
1 000 842
+5%
1 009 067
+1%
1 032 350
+2%
992 408
-4%
1 026 018
+3%
Operating Income
Operating Expenses
(349 725)
(352 241)
(355 285)
(360 516)
(367 597)
(375 788)
(381 573)
(389 317)
(395 672)
(402 640)
(409 018)
(411 221)
(418 678)
(424 404)
(431 855)
(446 691)
(452 555)
(458 247)
(463 339)
(470 572)
(475 735)
(478 187)
(484 979)
(489 093)
(483 295)
(484 759)
(485 647)
(469 762)
(479 969)
(481 613)
(487 913)
(481 427)
(487 303)
(500 554)
(515 299)
(489 825)
(502 091)
(507 173)
(504 725)
(552 198)
(557 036)
Selling, General & Administrative
(349 722)
(352 238)
(355 284)
(344 738)
(367 597)
(375 787)
(381 573)
(373 557)
(395 671)
(402 640)
(409 017)
(394 677)
(418 677)
(424 403)
(431 853)
(429 251)
(452 554)
(458 246)
(463 339)
(451 002)
(475 734)
(478 185)
(484 977)
(468 155)
(483 294)
(484 758)
(485 645)
(448 957)
(479 967)
(481 612)
(487 911)
(459 041)
(487 301)
(500 552)
(515 298)
(462 466)
(502 090)
(507 172)
(504 724)
(524 579)
(557 036)
Research & Development
0
0
0
(7 731)
0
0
0
0
0
0
0
(8 380)
0
0
0
(8 786)
0
0
0
(9 681)
0
0
0
(10 128)
0
0
0
(10 209)
0
0
0
(9 503)
0
0
0
(10 427)
0
0
0
(10 915)
0
Depreciation & Amortization
0
0
0
(8 047)
0
0
0
(7 761)
0
0
0
(8 163)
0
0
0
(8 653)
0
0
0
(9 888)
0
0
0
(10 808)
0
0
0
(10 595)
0
0
0
(12 881)
0
0
0
(16 931)
0
0
0
(16 703)
0
Other Operating Expenses
(3)
(3)
(1)
(2)
0
(1)
0
(7 999)
(1)
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
0
(1)
(1)
(2)
(2)
(2)
0
(1)
(2)
(1)
(2)
0
(2)
(2)
(2)
(2)
(1)
(1)
(1)
0
0
(1)
0
Operating Income
168 309
N/A
173 676
+3%
175 285
+1%
180 352
+3%
206 133
+14%
230 707
+12%
234 313
+2%
243 100
+4%
245 633
+1%
258 233
+5%
282 443
+9%
310 092
+10%
321 211
+4%
344 944
+7%
352 878
+2%
347 141
-2%
349 646
+1%
356 260
+2%
362 858
+2%
372 195
+3%
389 262
+5%
391 933
+1%
393 984
+1%
381 114
-3%
350 183
-8%
327 814
-6%
342 499
+4%
357 121
+4%
354 093
-1%
361 458
+2%
359 905
0%
383 256
+6%
384 510
+0%
377 534
-2%
352 115
-7%
465 370
+32%
498 751
+7%
501 894
+1%
527 625
+5%
440 210
-17%
468 982
+7%
Pre-Tax Income
Interest Income Expense
7 081
6 506
6 084
4 993
5 170
4 978
5 271
11 471
5 122
5 012
8 405
1 487
4 327
4 613
2 080
14 933
14 490
14 957
14 511
(9 530)
(9 735)
(10 715)
(11 918)
(7 917)
(8 712)
(10 175)
(10 386)
(13 166)
(12 965)
(10 734)
(11 335)
(12 349)
(13 821)
(12 603)
(14 327)
(5 555)
(8 590)
1 078
(1 439)
(4 095)
5 609
Non-Reccuring Items
(75)
(70)
1 805
(6 356)
(15 316)
(11 427)
(11 568)
(87 976)
(87 909)
(91 761)
(91 610)
(7 389)
(6 718)
(6 895)
(7 338)
(13 427)
(13 639)
(15 139)
(14 666)
(11 020)
(10 744)
(9 824)
(8 993)
(19 558)
(27 457)
(25 130)
(25 685)
(28 355)
(21 801)
(22 366)
(22 529)
(24 046)
(24 984)
(25 602)
(25 935)
(20 364)
(15 809)
8 254
10 085
(7 940)
20 418
Gain/Loss on Disposition of Assets
577
1 156
1 160
1 283
453
460
622
0
266
231
197
715
1 216
1 356
1 197
1 830
1 862
1 990
2 020
1 177
1 037
729
1 362
1 121
882
953
0
590
1 656
1 922
1 126
938
(453)
2 576
3 392
(53)
589
3 518
3 668
24 944
1 071
Total Other Income
9 337
11 868
10 320
20 819
20 430
17 942
18 696
(10 381)
(10 498)
(9 061)
(10 925)
(10 040)
(9 747)
(10 349)
(9 764)
(4 162)
(3 588)
(2 211)
(2 058)
(592)
(912)
(3 497)
(3 748)
(5 077)
(5 495)
(7 256)
(6 544)
(4 980)
(2 885)
498
841
5 501
5 280
5 863
4 714
1 098
(1 317)
(979)
1 037
2 715
(1 314)
Pre-Tax Income
185 229
N/A
193 136
+4%
194 654
+1%
201 091
+3%
216 870
+8%
242 660
+12%
247 334
+2%
156 214
-37%
152 614
-2%
162 654
+7%
188 510
+16%
294 865
+56%
310 289
+5%
333 669
+8%
339 053
+2%
346 315
+2%
348 771
+1%
355 857
+2%
362 665
+2%
352 230
-3%
368 908
+5%
368 626
0%
370 687
+1%
349 683
-6%
309 401
-12%
286 206
-7%
299 884
+5%
311 210
+4%
318 098
+2%
330 778
+4%
328 008
-1%
353 300
+8%
350 532
-1%
347 768
-1%
319 959
-8%
440 496
+38%
473 624
+8%
513 765
+8%
540 976
+5%
455 834
-16%
494 766
+9%
Net Income
Tax Provision
(70 791)
(68 816)
(68 936)
(83 552)
(87 795)
(93 700)
(94 923)
(51 545)
(49 943)
(54 653)
(61 098)
(92 072)
(96 724)
(102 900)
(101 470)
(106 412)
(107 029)
(107 805)
(112 010)
(110 198)
(113 039)
(109 518)
(118 418)
(112 327)
(105 177)
(105 727)
(103 203)
(109 873)
(111 078)
(113 120)
(113 592)
(124 341)
(122 813)
(118 937)
(92 148)
(124 819)
(135 884)
(152 343)
(177 694)
(155 581)
(162 830)
Income from Continuing Operations
114 438
124 320
125 718
117 539
129 075
148 960
152 411
104 669
102 671
108 001
127 412
202 793
213 565
230 769
237 583
239 903
241 742
248 052
250 655
242 032
255 869
259 108
252 269
237 356
204 224
180 479
196 681
201 337
207 020
217 658
214 416
228 959
227 719
228 831
227 811
315 677
337 740
361 422
363 282
300 253
331 936
Income to Minority Interest
(250)
(607)
149
(406)
(318)
(771)
(983)
(1 091)
(1 629)
(1 100)
(1 298)
(1 092)
(984)
(1 574)
(2 581)
(3 546)
(3 616)
(3 754)
(5 368)
(4 592)
(5 771)
(5 760)
(3 476)
(3 753)
(2 756)
(2 936)
(3 500)
(6 260)
(6 292)
(6 328)
(7 118)
(3 686)
(4 498)
(5 146)
(3 769)
(7 277)
(5 867)
(4 528)
(4 860)
(1 500)
(1 796)
Net Income (Common)
114 186
N/A
123 711
+8%
125 867
+2%
117 133
-7%
128 757
+10%
148 187
+15%
151 427
+2%
103 577
-32%
101 040
-2%
106 901
+6%
126 113
+18%
201 700
+60%
212 581
+5%
229 193
+8%
235 001
+3%
236 357
+1%
238 125
+1%
244 299
+3%
245 288
+0%
237 439
-3%
250 097
+5%
253 348
+1%
248 791
-2%
233 603
-6%
201 468
-14%
177 542
-12%
193 180
+9%
195 076
+1%
200 728
+3%
211 329
+5%
207 298
-2%
225 272
+9%
223 220
-1%
223 684
+0%
224 041
+0%
308 399
+38%
331 873
+8%
356 893
+8%
358 420
+0%
298 752
-17%
330 138
+11%
EPS (Diluted)
173.27
N/A
187.72
+8%
190.99
+2%
177.74
-7%
195.4
+10%
222.83
+14%
226.34
+2%
155.83
-31%
152.16
-2%
161.23
+6%
190.21
+18%
304.05
+60%
320.15
+5%
345.17
+8%
353.91
+3%
355.86
+1%
358.08
+1%
366.72
+2%
369.09
+1%
357.09
-3%
376.66
+5%
381.52
+1%
374.52
-2%
351.76
-6%
304.68
-13%
270.8
-11%
295.15
+9%
297.18
+1%
306.57
+3%
322.52
+5%
316.24
-2%
343.82
+9%
340.44
-1%
340.65
+0%
340.17
0%
469.12
+38%
504.04
+7%
542.96
+8%
545.46
+0%
457.16
-16%
515.98
+13%

See Also

Discover More