O

Oisix Ra Daichi Inc
TSE:3182

Watchlist Manager
Oisix Ra Daichi Inc
TSE:3182
Watchlist
Price: 1 491 JPY 0.74% Market Closed
Market Cap: 56.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+124%
5Y
+274%
10Y
+1 341%
0
Operating Income
+0%
3Y
+7%
5Y
+311%
10Y
+1 234%
0
Net Income
+0%
3Y
+5%
5Y
+743%
10Y
+1 290%

Earnings Waterfall
Oisix Ra Daichi Inc

Revenue
252.4B JPY
Cost of Revenue
-177.3B JPY
Gross Profit
75.1B JPY
Operating Expenses
-68.3B JPY
Operating Income
6.8B JPY
Other Expenses
-2.1B JPY
Net Income
4.6B JPY

Income Statement
Oisix Ra Daichi Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
17 514
N/A
18 060
+3%
18 675
+3%
19 069
+2%
19 601
+3%
20 159
+3%
20 819
+3%
21 501
+3%
22 154
+3%
23 017
+4%
27 238
+18%
31 234
+15%
35 911
+15%
39 987
+11%
47 240
+18%
52 773
+12%
58 887
+12%
64 026
+9%
63 438
-1%
64 858
+2%
67 545
+4%
71 041
+5%
77 908
+10%
86 055
+10%
93 405
+9%
100 061
+7%
104 840
+5%
108 662
+4%
112 671
+4%
113 476
+1%
113 466
0%
112 759
-1%
113 551
+1%
115 176
+1%
116 543
+1%
117 164
+1%
117 357
+0%
148 408
+26%
182 363
+23%
216 676
+19%
252 377
+16%
Gross Profit
Cost of Revenue
(9 208)
(9 451)
(9 740)
(9 900)
(10 099)
(10 298)
(10 630)
(10 924)
(11 275)
(11 818)
(14 216)
(16 444)
(18 995)
(21 260)
(25 010)
(27 820)
(30 895)
(33 504)
(33 142)
(34 048)
(35 653)
(37 223)
(40 222)
(43 615)
(46 507)
(49 439)
(52 058)
(54 451)
(57 407)
(58 921)
(59 155)
(58 845)
(59 398)
(59 740)
(60 099)
(60 007)
(59 857)
(86 542)
(116 350)
(146 151)
(177 298)
Gross Profit
8 305
N/A
8 609
+4%
8 935
+4%
9 169
+3%
9 502
+4%
9 861
+4%
10 189
+3%
10 577
+4%
10 879
+3%
11 199
+3%
13 022
+16%
14 789
+14%
16 914
+14%
18 727
+11%
22 226
+19%
24 950
+12%
27 989
+12%
30 522
+9%
30 295
-1%
30 810
+2%
31 892
+4%
33 818
+6%
37 686
+11%
42 440
+13%
46 898
+11%
50 622
+8%
52 782
+4%
54 211
+3%
55 264
+2%
54 555
-1%
54 311
0%
53 914
-1%
54 153
+0%
55 436
+2%
56 444
+2%
57 157
+1%
57 500
+1%
61 866
+8%
66 013
+7%
70 525
+7%
75 079
+6%
Operating Income
Operating Expenses
(7 798)
(8 074)
(8 286)
(8 463)
(8 752)
(9 086)
(9 407)
(9 793)
(10 113)
(10 446)
(12 298)
(14 071)
(16 097)
(17 835)
(21 195)
(23 223)
(25 566)
(28 209)
(28 193)
(28 815)
(30 248)
(31 351)
(33 763)
(36 975)
(39 921)
(43 157)
(45 488)
(47 420)
(48 951)
(50 384)
(50 923)
(51 213)
(51 579)
(52 090)
(53 116)
(53 413)
(53 154)
(56 722)
(58 749)
(64 119)
(68 317)
Selling, General & Administrative
(7 772)
(7 805)
(8 172)
(8 349)
(8 638)
(8 911)
(9 407)
(9 793)
(10 113)
(10 446)
(12 297)
(14 069)
(16 094)
(17 835)
(20 867)
(23 182)
(25 526)
(28 209)
(28 050)
(28 713)
(30 248)
(31 351)
(33 684)
(36 897)
(39 897)
(43 156)
(45 442)
(47 374)
(48 950)
(50 383)
(51 128)
(51 416)
(51 667)
(52 089)
(52 957)
(53 412)
(53 154)
(56 721)
(60 720)
(64 119)
(68 315)
Depreciation & Amortization
0
0
0
0
0
(176)
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
Other Operating Expenses
(26)
(269)
(114)
(114)
(114)
(0)
0
0
0
(0)
0
0
(3)
(0)
(328)
(41)
(40)
(0)
(143)
(102)
0
(0)
(79)
(78)
(24)
(1)
(46)
(46)
(1)
(1)
205
203
88
(1)
(159)
(1)
0
(1)
1 971
0
(2)
Operating Income
507
N/A
535
+6%
649
+21%
707
+9%
751
+6%
774
+3%
783
+1%
784
+0%
766
-2%
753
-2%
725
-4%
720
-1%
820
+14%
891
+9%
1 034
+16%
1 729
+67%
2 424
+40%
2 312
-5%
2 103
-9%
1 995
-5%
1 644
-18%
2 467
+50%
3 922
+59%
5 465
+39%
6 978
+28%
7 465
+7%
7 294
-2%
6 791
-7%
6 313
-7%
4 171
-34%
3 388
-19%
2 701
-20%
2 574
-5%
3 346
+30%
3 328
-1%
3 744
+13%
4 346
+16%
5 144
+18%
7 264
+41%
6 406
-12%
6 762
+6%
Pre-Tax Income
Interest Income Expense
0
0
4
4
4
5
5
5
6
5
5
1
(2)
(5)
(19)
(27)
(47)
(109)
(179)
(270)
(279)
(684)
(835)
(806)
(753)
(488)
(290)
(305)
(217)
(122)
(169)
(251)
(375)
(602)
(57)
285
507
(230)
(527)
(39)
(674)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(92)
(98)
(327)
0
(234)
(228)
(143)
0
0
(157)
(78)
0
0
0
(46)
0
0
71
205
0
0
0
(158)
0
(164)
(164)
1 972
0
2 418
2 418
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
23
20
15
22
22
27
28
23
24
20
25
31
41
51
66
76
71
98
79
67
72
43
22
26
29
60
85
96
115
104
109
42
67
66
(331)
(281)
(334)
(470)
(549)
(590)
(613)
Pre-Tax Income
530
N/A
555
+5%
669
+20%
734
+10%
778
+6%
806
+4%
816
+1%
812
0%
796
-2%
778
-2%
755
-3%
660
-13%
760
+15%
610
-20%
1 080
+77%
1 544
+43%
2 220
+44%
2 151
-3%
2 002
-7%
1 792
-10%
1 280
-29%
1 748
+37%
3 110
+78%
4 685
+51%
6 253
+33%
6 991
+12%
7 089
+1%
6 582
-7%
6 282
-5%
4 358
-31%
3 328
-24%
2 492
-25%
2 266
-9%
2 652
+17%
2 940
+11%
3 584
+22%
4 355
+22%
6 416
+47%
6 188
-4%
8 195
+32%
7 893
-4%
Net Income
Tax Provision
(194)
(208)
(244)
(264)
(270)
(268)
(267)
(265)
(256)
(263)
(287)
(239)
(338)
(372)
(376)
(503)
220
243
117
90
(729)
(966)
(1 414)
(1 847)
(2 311)
(2 018)
(2 017)
(1 934)
(1 913)
(1 700)
(1 369)
(1 129)
(909)
(1 198)
(1 248)
(1 337)
(1 527)
(2 834)
(3 070)
(3 771)
(4 053)
Income from Continuing Operations
334
347
424
469
507
539
550
548
541
515
469
422
423
238
704
1 042
2 440
2 393
2 119
1 883
551
782
1 695
2 839
3 942
4 973
5 072
4 648
4 369
2 658
1 959
1 363
1 357
1 454
1 692
2 247
2 828
3 582
3 118
4 424
3 840
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(0)
0
0
(1)
(1)
(2)
(4)
(5)
(6)
2
2
(0)
8
8
13
51
57
67
85
56
69
62
101
19
353
345
70
51
538
537
711
802
Net Income (Common)
334
N/A
347
+4%
424
+22%
469
+11%
507
+8%
539
+6%
550
+2%
548
0%
541
-1%
515
-5%
469
-9%
422
-10%
423
+0%
237
-44%
702
+196%
1 037
+48%
2 434
+135%
2 388
-2%
2 121
-11%
1 884
-11%
550
-71%
790
+44%
1 704
+116%
2 852
+67%
3 994
+40%
5 031
+26%
5 140
+2%
4 735
-8%
4 425
-7%
2 727
-38%
2 021
-26%
1 463
-28%
1 375
-6%
1 807
+31%
2 037
+13%
2 316
+14%
2 880
+24%
4 120
+43%
3 655
-11%
5 136
+41%
4 641
-10%
EPS (Diluted)
13.36
N/A
13.63
+2%
16.3
+20%
18.03
+11%
20.28
+12%
21.19
+4%
22
+4%
22.83
+4%
21.64
-5%
20.94
-3%
14.65
-30%
12.78
-13%
12.81
+0%
7.22
-44%
20.64
+186%
30.61
+48%
71.79
+135%
70.47
-2%
62.56
-11%
54.79
-12%
15.96
-71%
23.03
+44%
45.28
+97%
74.98
+66%
105.02
+40%
133.52
+27%
140.57
+5%
129.5
-8%
121.02
-7%
74.58
-38%
55.29
-26%
40.01
-28%
37.61
-6%
49.43
+31%
55.72
+13%
63.35
+14%
78.78
+24%
112.7
+43%
100.46
-11%
145.69
+45%
133.63
-8%

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 250,300+ 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

© 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.