D

DOUTOR NICHIRES Holdings Co Ltd
TSE:3087

Watchlist Manager
DOUTOR NICHIRES Holdings Co Ltd
TSE:3087
Watchlist
Price: 2 309 JPY -0.69% Market Closed
Market Cap: 101.2B JPY
Have any thoughts about
DOUTOR NICHIRES Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

144.9B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+37%
5 Years
+12%
7 Years
+11%
10 Years
+25%
9B
+10%
Operating Income
Growth Rates:
1 Year
+62%
3 Years
-
5 Years
-15%
7 Years
-18%
10 Years
+1%
6.1B
+4%
Net Income
Growth Rates:
1 Year
+34%
3 Years
-
5 Years
+1%
7 Years
-9%
10 Years
+23%

Earnings Waterfall
DOUTOR NICHIRES Holdings Co Ltd

Revenue
144.9B JPY
Cost of Revenue
-57.5B JPY
Gross Profit
87.4B JPY
Operating Expenses
-78.4B JPY
Operating Income
9B JPY
Other Expenses
-2.9B JPY
Net Income
6.1B JPY

Income Statement
DOUTOR NICHIRES Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
116 248
N/A
118 050
+2%
120 020
+2%
121 290
+1%
122 382
+1%
123 684
+1%
124 796
+1%
124 758
0%
125 408
+1%
125 658
+0%
126 927
+1%
128 798
+1%
130 198
+1%
130 975
+1%
131 182
+0%
130 888
0%
130 357
0%
129 777
0%
129 216
0%
129 357
+0%
129 957
+0%
130 927
+1%
131 193
+0%
117 194
-11%
108 563
-7%
103 156
-5%
96 141
-7%
103 780
+8%
105 602
+2%
106 588
+1%
109 363
+3%
113 362
+4%
117 759
+4%
121 916
+4%
126 864
+4%
131 500
+4%
135 690
+3%
138 639
+2%
140 625
+1%
142 355
+1%
144 927
+2%
Gross Profit
Cost of Revenue
(46 643)
(47 167)
(48 013)
(48 767)
(49 258)
(49 761)
(50 050)
(49 636)
(49 789)
(49 947)
(51 072)
(52 450)
(53 427)
(53 778)
(53 972)
(53 582)
(52 772)
(51 997)
(50 849)
(50 523)
(50 907)
(51 711)
(51 839)
(48 038)
(45 117)
(42 662)
(40 366)
(42 265)
(42 947)
(43 819)
(45 048)
(46 639)
(48 338)
(50 387)
(52 094)
(53 924)
(55 427)
(56 174)
(56 436)
(56 566)
(57 499)
Gross Profit
69 605
N/A
70 883
+2%
72 007
+2%
72 523
+1%
73 124
+1%
73 923
+1%
74 746
+1%
75 122
+1%
75 619
+1%
75 711
+0%
75 855
+0%
76 348
+1%
76 771
+1%
77 197
+1%
77 210
+0%
77 306
+0%
77 585
+0%
77 780
+0%
78 367
+1%
78 834
+1%
79 050
+0%
79 216
+0%
79 354
+0%
69 156
-13%
63 446
-8%
60 494
-5%
55 775
-8%
61 515
+10%
62 655
+2%
62 769
+0%
64 315
+2%
66 723
+4%
69 421
+4%
71 529
+3%
74 770
+5%
77 576
+4%
80 263
+3%
82 465
+3%
84 189
+2%
85 789
+2%
87 428
+2%
Operating Income
Operating Expenses
(60 743)
(61 640)
(62 407)
(63 108)
(63 737)
(64 734)
(65 280)
(65 437)
(65 440)
(65 298)
(65 341)
(65 532)
(65 828)
(66 283)
(66 874)
(67 435)
(67 749)
(67 928)
(68 224)
(68 310)
(68 494)
(68 831)
(69 065)
(64 224)
(62 631)
(61 446)
(60 094)
(63 905)
(64 521)
(65 077)
(66 098)
(67 229)
(68 956)
(70 346)
(71 801)
(73 413)
(74 707)
(75 779)
(76 867)
(77 652)
(78 439)
Selling, General & Administrative
(60 742)
(61 638)
(62 405)
(63 106)
(63 735)
(64 733)
(65 279)
(65 437)
(65 439)
(65 297)
(65 340)
(65 531)
(65 827)
(66 282)
(66 872)
(67 432)
(67 747)
(67 926)
(68 223)
(68 310)
(68 492)
(68 829)
(69 064)
(64 223)
(62 632)
(61 446)
(60 095)
(63 907)
(64 523)
(65 078)
(66 098)
(67 228)
(68 953)
(70 346)
(71 800)
(73 412)
(74 707)
(75 777)
(76 866)
(77 651)
(78 438)
Other Operating Expenses
(1)
(2)
(2)
(2)
(2)
(1)
(1)
0
(1)
(1)
(1)
(1)
0
(1)
(2)
(3)
(2)
(2)
(1)
0
(2)
0
(1)
(1)
1
0
1
2
2
1
0
(1)
(3)
0
(1)
(1)
0
(2)
(1)
(1)
0
Operating Income
8 862
N/A
9 243
+4%
9 600
+4%
9 415
-2%
9 387
0%
9 189
-2%
9 466
+3%
9 685
+2%
10 179
+5%
10 413
+2%
10 514
+1%
10 816
+3%
10 943
+1%
10 914
0%
10 336
-5%
9 871
-4%
9 836
0%
9 852
+0%
10 143
+3%
10 524
+4%
10 556
+0%
10 385
-2%
10 289
-1%
4 932
-52%
815
-83%
(952)
N/A
(4 319)
-354%
(2 390)
+45%
(1 866)
+22%
(2 308)
-24%
(1 783)
+23%
(506)
+72%
465
N/A
1 183
+154%
2 969
+151%
4 163
+40%
5 556
+33%
6 686
+20%
7 322
+10%
8 137
+11%
8 989
+10%
Pre-Tax Income
Interest Income Expense
215
285
293
332
218
562
606
528
463
61
45
69
205
137
67
23
(17)
(14)
9
(57)
(124)
(76)
(102)
(81)
7
(73)
39
177
123
153
158
292
467
447
383
230
190
266
312
339
91
Non-Reccuring Items
(737)
(751)
(993)
(1 010)
(1 082)
(954)
(858)
(922)
(1 093)
(1 205)
(794)
(805)
(832)
(533)
(438)
(361)
(236)
(391)
(902)
(937)
(897)
(866)
(746)
(2 697)
(2 803)
(2 214)
(4 757)
(752)
906
2 709
4 906
3 357
2 766
443
553
549
(380)
(518)
(324)
(575)
(588)
Gain/Loss on Disposition of Assets
0
0
8
17
17
18
12
3
6
7
5
7
6
19
21
19
21
8
6
6
2
51
51
52
53
2
2
0
0
1
1
1
1
6
6
6
6
8
27
27
28
Total Other Income
112
181
195
201
195
117
105
92
120
117
116
118
98
101
84
84
95
98
119
118
108
102
101
105
113
111
102
97
99
107
146
146
127
128
114
120
134
131
112
115
116
Pre-Tax Income
8 453
N/A
8 959
+6%
9 103
+2%
8 955
-2%
8 735
-2%
8 932
+2%
9 331
+4%
9 386
+1%
9 675
+3%
9 393
-3%
9 886
+5%
10 205
+3%
10 420
+2%
10 638
+2%
10 070
-5%
9 636
-4%
9 699
+1%
9 553
-2%
9 375
-2%
9 654
+3%
9 645
0%
9 596
-1%
9 593
0%
2 311
-76%
(1 815)
N/A
(3 126)
-72%
(8 933)
-186%
(2 867)
+68%
(738)
+74%
662
N/A
3 428
+418%
3 290
-4%
3 826
+16%
2 207
-42%
4 025
+82%
5 068
+26%
5 506
+9%
6 573
+19%
7 449
+13%
8 043
+8%
8 636
+7%
Net Income
Tax Provision
(3 569)
(3 811)
(3 907)
(3 886)
(3 801)
(3 791)
(3 884)
(3 837)
(3 861)
(3 646)
(3 781)
(3 744)
(3 721)
(3 839)
(3 369)
(3 268)
(3 272)
(3 213)
(3 422)
(3 547)
(3 563)
(3 554)
(3 488)
(2 595)
(1 803)
(1 237)
(2 012)
(2 243)
(2 314)
(2 823)
(2 168)
(2 077)
(2 091)
(1 629)
(562)
(866)
(927)
(1 083)
(1 911)
(2 143)
(2 519)
Income from Continuing Operations
4 884
5 148
5 196
5 069
4 934
5 141
5 447
5 549
5 814
5 747
6 105
6 461
6 699
6 799
6 701
6 368
6 427
6 340
5 953
6 107
6 082
6 042
6 105
(284)
(3 618)
(4 363)
(10 945)
(5 110)
(3 052)
(2 161)
1 260
1 213
1 735
578
3 463
4 202
4 579
5 490
5 538
5 900
6 117
Income to Minority Interest
55
53
23
11
(8)
(8)
9
1
(16)
(27)
(55)
(39)
(39)
(42)
(27)
(43)
(31)
(34)
(37)
(40)
(42)
(43)
(45)
(38)
(35)
(34)
(33)
(39)
(39)
(39)
(38)
(32)
(33)
(33)
(32)
(39)
(41)
(43)
(45)
(44)
(41)
Net Income (Common)
4 941
N/A
5 200
+5%
5 219
+0%
5 079
-3%
4 924
-3%
5 134
+4%
5 456
+6%
5 549
+2%
5 798
+4%
5 719
-1%
6 050
+6%
6 423
+6%
6 660
+4%
6 757
+1%
6 673
-1%
6 323
-5%
6 394
+1%
6 304
-1%
5 915
-6%
6 066
+3%
6 040
0%
5 999
-1%
6 058
+1%
(324)
N/A
(3 655)
-1 028%
(4 399)
-20%
(10 979)
-150%
(5 150)
+53%
(3 091)
+40%
(2 200)
+29%
1 221
N/A
1 179
-3%
1 700
+44%
543
-68%
3 429
+531%
4 161
+21%
4 536
+9%
5 446
+20%
5 491
+1%
5 856
+7%
6 073
+4%
EPS (Diluted)
102.93
N/A
108.33
+5%
108.3
0%
105.81
-2%
102.58
-3%
106.95
+4%
113.22
+6%
115.6
+2%
120.79
+4%
121.68
+1%
126.7
+4%
136.65
+8%
141.7
+4%
143.76
+1%
142.81
-1%
143.7
+1%
145.31
+1%
142.67
-2%
133.88
-6%
137.3
+3%
136.71
0%
135.78
-1%
137.11
+1%
-7.33
N/A
-82.68
-1 028%
-99.49
-20%
-248.37
-150%
-116.49
+53%
-69.91
+40%
-49.76
+29%
27.61
N/A
26.67
-3%
38.45
+44%
12.28
-68%
77.55
+532%
94.1
+21%
103.02
+9%
124.28
+21%
124.88
+0%
133.64
+7%
138.53
+4%

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 210,100+ 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 Wide Economic Moat 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.