D

DOWA Holdings Co Ltd
TSE:5714

Watchlist Manager
DOWA Holdings Co Ltd
TSE:5714
Watchlist
Price: 4 583 JPY 2.05% Market Closed
Market Cap: 272.9B JPY
Have any thoughts about
DOWA Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

699B
-2%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-8%
5 Years
+51%
7 Years
+57%
10 Years
+53%
37.2B
+8%
Operating Income
Growth Rates:
1 Year
+29%
3 Years
-41%
5 Years
+83%
7 Years
+5%
10 Years
+15%
35.2B
+11%
Net Income
Growth Rates:
1 Year
+127%
3 Years
-33%
5 Years
+151%
7 Years
+26%
10 Years
+48%

Earnings Waterfall
DOWA Holdings Co Ltd

Revenue
699B JPY
Cost of Revenue
-608.4B JPY
Gross Profit
90.7B JPY
Operating Expenses
-53.5B JPY
Operating Income
37.2B JPY
Other Expenses
-2B JPY
Net Income
35.2B JPY

Income Statement
DOWA Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2024
Revenue
Revenue
455 740
N/A
461 222
+1%
464 219
+1%
462 354
0%
448 851
-3%
429 175
-4%
406 598
-5%
392 542
-3%
383 084
-2%
383 669
+0%
410 503
+7%
426 880
+4%
445 047
+4%
461 436
+4%
454 754
-1%
459 779
+1%
457 280
-1%
452 487
-1%
452 928
+0%
454 010
+0%
461 882
+2%
469 312
+2%
485 130
+3%
484 307
0%
506 827
+5%
535 976
+6%
588 003
+10%
680 512
+16%
758 787
+12%
796 342
+5%
831 794
+4%
833 807
+0%
810 357
-3%
812 795
+0%
780 060
-4%
761 088
-2%
748 993
-2%
738 802
-1%
717 194
-3%
715 227
0%
699 028
-2%
Gross Profit
Cost of Revenue
(392 225)
(392 383)
(391 509)
(386 962)
(371 686)
(354 910)
(337 314)
(327 214)
(320 830)
(321 660)
(341 177)
(356 643)
(373 724)
(388 714)
(387 831)
(393 410)
(394 194)
(394 426)
(396 495)
(397 993)
(404 318)
(408 412)
(421 630)
(422 466)
(441 553)
(466 095)
(512 155)
(589 036)
(655 710)
(688 999)
(725 368)
(726 769)
(709 810)
(718 378)
(689 241)
(681 269)
(671 939)
(658 251)
(635 748)
(628 179)
(608 360)
Gross Profit
63 515
N/A
68 839
+8%
72 710
+6%
75 392
+4%
77 165
+2%
74 265
-4%
69 284
-7%
65 328
-6%
62 254
-5%
62 009
0%
69 326
+12%
70 237
+1%
71 323
+2%
72 722
+2%
66 923
-8%
66 369
-1%
63 086
-5%
58 061
-8%
56 433
-3%
56 017
-1%
57 564
+3%
60 900
+6%
63 500
+4%
61 841
-3%
65 274
+6%
69 881
+7%
75 848
+9%
91 476
+21%
103 077
+13%
107 343
+4%
106 426
-1%
107 038
+1%
100 547
-6%
94 417
-6%
90 819
-4%
79 819
-12%
77 054
-3%
80 551
+5%
81 446
+1%
87 048
+7%
90 668
+4%
Operating Income
Operating Expenses
(31 265)
(32 708)
(33 616)
(34 120)
(34 632)
(34 519)
(34 217)
(34 217)
(34 105)
(34 372)
(35 336)
(35 637)
(35 994)
(36 130)
(35 975)
(36 743)
(37 443)
(37 627)
(37 762)
(37 357)
(37 182)
(37 399)
(37 545)
(37 854)
(37 778)
(37 792)
(38 394)
(39 273)
(40 273)
(41 353)
(42 602)
(43 572)
(44 648)
(46 148)
(46 209)
(47 183)
(48 225)
(50 004)
(51 443)
(52 658)
(53 457)
Selling, General & Administrative
(25 195)
(25 960)
(26 617)
(26 981)
(27 360)
(27 235)
(26 839)
(26 843)
(26 743)
(27 113)
(27 871)
(28 120)
(28 547)
(28 766)
(28 663)
(29 085)
(29 587)
(29 753)
(29 861)
(29 774)
(29 617)
(29 751)
(29 760)
(29 955)
(29 915)
(29 998)
(30 473)
(31 149)
(31 899)
(32 486)
(33 728)
(34 608)
(35 378)
(36 314)
(35 640)
(39 024)
(42 532)
(47 328)
(38 304)
(52 658)
(53 456)
Research & Development
(4 645)
(5 196)
(5 320)
(5 388)
(5 506)
(5 510)
0
(5 630)
(5 619)
(5 497)
(5 670)
(5 677)
(5 558)
(5 447)
(5 380)
(5 704)
(5 878)
(5 874)
(5 888)
(5 661)
(5 741)
(5 935)
(6 076)
(6 178)
(6 121)
0
(6 177)
(4 847)
(5 056)
(7 061)
(7 035)
(7 085)
(7 349)
(7 842)
(8 569)
0
0
0
(10 493)
0
0
Depreciation & Amortization
(1 423)
(1 551)
(1 679)
(1 751)
(1 767)
(1 772)
(1 783)
(1 743)
(1 741)
(1 762)
(1 794)
(1 839)
(1 888)
(1 917)
(1 932)
(1 954)
(1 977)
(1 998)
(2 012)
(1 921)
(1 824)
(1 713)
(1 708)
(1 720)
(1 741)
(1 788)
(1 743)
(1 760)
(1 801)
(1 804)
(1 838)
(1 879)
(1 920)
(1 990)
(1 999)
0
0
0
(2 646)
0
0
Other Operating Expenses
(2)
(1)
0
0
1
(2)
(5 595)
(1)
(2)
0
(1)
(1)
(1)
0
0
0
(1)
(2)
(1)
(1)
0
0
(1)
(1)
0
(6 006)
(1)
(1 517)
(1 517)
(2)
(1)
0
(1)
(2)
(1)
(8 159)
(5 693)
(2 676)
0
0
(1)
Operating Income
32 250
N/A
36 131
+12%
39 094
+8%
41 272
+6%
42 533
+3%
39 746
-7%
35 067
-12%
31 111
-11%
28 149
-10%
27 637
-2%
33 990
+23%
34 600
+2%
35 329
+2%
36 592
+4%
30 948
-15%
29 626
-4%
25 643
-13%
20 434
-20%
18 671
-9%
18 660
0%
20 382
+9%
23 501
+15%
25 955
+10%
23 987
-8%
27 496
+15%
32 089
+17%
37 454
+17%
52 203
+39%
62 804
+20%
65 990
+5%
63 824
-3%
63 466
-1%
55 899
-12%
48 269
-14%
44 610
-8%
32 636
-27%
28 829
-12%
30 547
+6%
30 003
-2%
34 390
+15%
37 211
+8%
Pre-Tax Income
Interest Income Expense
2 232
2 768
2 350
1 853
976
(655)
520
(202)
907
2 328
2 168
3 193
3 870
4 215
4 230
5 087
4 879
3 498
3 797
2 533
1 319
3 705
2 601
(73)
(2 468)
(4 302)
2 170
7 635
10 635
13 008
11 199
5 573
7 293
6 130
6 374
10 147
9 087
15 290
18 527
19 155
20 600
Non-Reccuring Items
(2 255)
(2 351)
(3 500)
(6 153)
(6 258)
(6 152)
(4 611)
(2 921)
(2 833)
(3 098)
(1 514)
(1 483)
(1 338)
(1 483)
(1 582)
(1 458)
(1 563)
(1 754)
(1 152)
(1 059)
(989)
(714)
(1 920)
(2 152)
(2 340)
(2 556)
(3 570)
1 424
2 874
3 197
(536)
(613)
(1 891)
(2 351)
(8 307)
(10 025)
(10 058)
(10 135)
(7 551)
(7 598)
(7 745)
Gain/Loss on Disposition of Assets
59
54
3 137
4 137
4 136
4 108
0
62
66
90
790
0
0
0
105
0
0
242
184
282
289
172
131
50
47
0
202
137
136
148
80
67
78
72
79
83
79
81
37
57
185
Total Other Income
1 299
1 185
735
870
698
593
846
560
588
1 217
1 301
2 310
2 380
2 066
1 273
1 486
1 657
1 781
1 999
2 209
2 282
2 178
1 995
2 349
2 360
2 564
2 604
2 275
1 953
2 272
2 523
3 570
3 837
3 156
3 174
2 504
2 927
2 818
2 752
2 298
1 556
Pre-Tax Income
33 585
N/A
37 787
+13%
41 816
+11%
41 979
+0%
42 085
+0%
37 640
-11%
31 822
-15%
28 610
-10%
26 877
-6%
28 174
+5%
36 735
+30%
38 620
+5%
40 241
+4%
41 390
+3%
34 974
-16%
34 741
-1%
30 616
-12%
24 201
-21%
23 499
-3%
22 625
-4%
23 283
+3%
28 842
+24%
28 762
0%
24 161
-16%
25 095
+4%
27 795
+11%
38 860
+40%
63 674
+64%
78 402
+23%
84 615
+8%
77 090
-9%
72 063
-7%
65 216
-10%
55 276
-15%
45 930
-17%
35 345
-23%
30 864
-13%
38 601
+25%
43 768
+13%
48 302
+10%
51 807
+7%
Net Income
Tax Provision
(9 855)
(10 857)
(15 113)
(15 904)
(15 331)
(14 478)
(10 099)
(8 393)
(7 586)
(7 154)
(10 260)
(10 945)
(11 585)
(11 781)
(9 710)
(9 475)
(8 676)
(7 824)
(8 389)
(8 579)
(8 390)
(9 747)
(10 081)
(9 701)
(11 391)
(12 291)
(13 636)
(17 532)
(20 706)
(22 169)
(20 259)
(22 200)
(19 002)
(16 294)
(16 416)
(11 612)
(12 143)
(14 778)
(14 234)
(15 583)
(15 606)
Income from Continuing Operations
23 730
26 930
26 703
26 075
26 754
23 162
21 723
20 217
19 291
21 020
26 475
27 675
28 656
29 609
25 264
25 266
21 940
16 377
15 110
14 046
14 893
19 095
18 681
14 460
13 704
15 504
25 224
46 142
57 696
62 446
56 831
49 863
46 214
38 982
29 514
23 733
18 721
23 823
29 534
32 719
36 201
Income to Minority Interest
45
(132)
(158)
(357)
(346)
(71)
103
375
353
117
(304)
(300)
(631)
(511)
(570)
(723)
(91)
(221)
(123)
(229)
(870)
(1 307)
(1 284)
(1 726)
(2 615)
(3 121)
(3 399)
(4 560)
(4 890)
(4 991)
(5 818)
(5 733)
(5 062)
(4 801)
(4 472)
(3 901)
(3 230)
(2 032)
(1 680)
(936)
(1 013)
Net Income (Common)
23 776
N/A
26 797
+13%
26 543
-1%
25 716
-3%
26 405
+3%
23 090
-13%
21 826
-5%
20 591
-6%
19 644
-5%
21 136
+8%
26 169
+24%
27 374
+5%
28 023
+2%
29 096
+4%
24 693
-15%
24 542
-1%
21 849
-11%
16 156
-26%
14 986
-7%
13 816
-8%
14 021
+1%
17 786
+27%
17 395
-2%
12 732
-27%
11 087
-13%
12 381
+12%
21 824
+76%
41 581
+91%
52 805
+27%
57 454
+9%
51 012
-11%
44 129
-13%
41 151
-7%
34 180
-17%
25 041
-27%
19 831
-21%
15 490
-22%
21 790
+41%
27 853
+28%
31 781
+14%
35 188
+11%
EPS (Diluted)
402.98
N/A
454.18
+13%
448.45
-1%
435.86
-3%
447.54
+3%
391.35
-13%
368.76
-6%
349
-5%
332.94
-5%
358.23
+8%
442.14
+23%
463.96
+5%
474.96
+2%
493.15
+4%
417.22
-15%
415.96
0%
370.32
-11%
272.98
-26%
253.21
-7%
233.44
-8%
236.9
+1%
300.52
+27%
293.91
-2%
215.13
-27%
187.33
-13%
209.19
+12%
368.44
+76%
698.81
+90%
887.44
+27%
965.58
+9%
857.32
-11%
741.64
-13%
691.42
-7%
574.28
-17%
420.76
-27%
333.2
-21%
260.2
-22%
366.01
+41%
467.89
+28%
533.81
+14%
590.96
+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
Follow us
Join more than 201,200+ 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 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.