Daiichikosho Co Ltd
TSE:7458
Daiichikosho Co Ltd
TSE:7458
Price:
1 656
JPY
-0.78%
Market Closed
Market Cap:
181.3B
JPY
Income Statement
Earnings Waterfall
Daiichikosho Co Ltd
Daiichikosho Co Ltd
|
Revenue
|
151.3B
JPY
|
|
Cost of Revenue
|
-98.1B
JPY
|
|
Gross Profit
|
53.3B
JPY
|
|
Operating Expenses
|
-35.4B
JPY
|
|
Operating Income
|
17.8B
JPY
|
|
Other Expenses
|
-2.3B
JPY
|
|
Net Income
|
15.5B
JPY
|
Income Statement
Daiichikosho Co Ltd
Daiichikosho Co Ltd
Currency: JPY
Millions
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 |
130 858
N/A
|
133 111
+2%
|
136 187
+2%
|
138 427
+2%
|
140 607
+2%
|
141 310
+0%
|
139 656
-1%
|
139 769
+0%
|
140 304
+0%
|
140 640
+0%
|
140 960
+0%
|
140 841
0%
|
141 691
+1%
|
141 370
0%
|
142 261
+1%
|
142 171
0%
|
142 591
+0%
|
143 833
+1%
|
144 486
+0%
|
145 028
+0%
|
147 754
+2%
|
146 297
-1%
|
127 450
-13%
|
118 057
-7%
|
105 697
-10%
|
93 316
-12%
|
97 068
+4%
|
90 067
-7%
|
92 011
+2%
|
94 787
+3%
|
104 666
+10%
|
115 929
+11%
|
119 367
+3%
|
128 156
+7%
|
133 261
+4%
|
138 741
+4%
|
143 513
+3%
|
146 746
+2%
|
148 251
+1%
|
149 811
+1%
|
151 321
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(78 068)
|
(79 943)
|
(82 735)
|
(84 598)
|
(86 371)
|
(86 918)
|
(86 143)
|
(85 965)
|
(86 258)
|
(86 210)
|
(85 662)
|
(85 517)
|
(85 952)
|
(86 527)
|
(87 386)
|
(87 431)
|
(87 857)
|
(89 555)
|
(90 152)
|
(90 966)
|
(93 211)
|
(92 362)
|
(81 818)
|
(78 780)
|
(73 903)
|
(67 073)
|
(70 385)
|
(64 284)
|
(63 326)
|
(65 951)
|
(70 928)
|
(78 234)
|
(80 363)
|
(83 715)
|
(86 653)
|
(89 325)
|
(92 083)
|
(94 143)
|
(95 337)
|
(96 733)
|
(98 066)
|
|
| Gross Profit |
52 790
N/A
|
53 168
+1%
|
53 452
+1%
|
53 829
+1%
|
54 236
+1%
|
54 392
+0%
|
53 513
-2%
|
53 804
+1%
|
54 046
+0%
|
54 430
+1%
|
55 298
+2%
|
55 324
+0%
|
55 739
+1%
|
54 843
-2%
|
54 875
+0%
|
54 740
0%
|
54 734
0%
|
54 278
-1%
|
54 334
+0%
|
54 062
-1%
|
54 543
+1%
|
53 935
-1%
|
45 632
-15%
|
39 277
-14%
|
31 794
-19%
|
26 243
-17%
|
26 683
+2%
|
25 783
-3%
|
28 685
+11%
|
28 836
+1%
|
33 738
+17%
|
37 695
+12%
|
39 004
+3%
|
44 441
+14%
|
46 608
+5%
|
49 416
+6%
|
51 430
+4%
|
52 603
+2%
|
52 914
+1%
|
53 078
+0%
|
53 255
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34 163)
|
(34 134)
|
(34 366)
|
(34 573)
|
(34 746)
|
(34 506)
|
(34 252)
|
(34 089)
|
(33 858)
|
(33 736)
|
(33 447)
|
(33 593)
|
(33 809)
|
(33 740)
|
(33 976)
|
(33 939)
|
(34 094)
|
(34 606)
|
(34 741)
|
(34 871)
|
(35 091)
|
(34 877)
|
(33 033)
|
(31 854)
|
(30 391)
|
(28 936)
|
(29 336)
|
(28 779)
|
(28 851)
|
(29 125)
|
(29 857)
|
(30 570)
|
(30 959)
|
(31 487)
|
(31 918)
|
(32 554)
|
(33 068)
|
(34 002)
|
(34 423)
|
(34 858)
|
(35 432)
|
|
| Selling, General & Administrative |
(34 162)
|
(33 388)
|
(34 366)
|
(34 572)
|
(34 746)
|
(33 857)
|
(34 251)
|
(34 088)
|
(33 856)
|
(33 125)
|
(33 447)
|
(33 593)
|
(33 810)
|
(33 005)
|
(33 975)
|
(33 938)
|
(34 093)
|
(33 803)
|
(34 741)
|
(34 870)
|
(35 091)
|
(34 084)
|
(33 032)
|
(31 853)
|
(30 390)
|
(28 143)
|
(29 335)
|
(28 780)
|
(28 849)
|
(28 383)
|
(29 855)
|
(30 567)
|
(30 958)
|
(30 747)
|
(31 918)
|
(32 553)
|
(33 067)
|
(33 344)
|
(34 421)
|
(34 856)
|
(35 430)
|
|
| Depreciation & Amortization |
0
|
(746)
|
0
|
0
|
0
|
(648)
|
0
|
0
|
0
|
(611)
|
0
|
0
|
0
|
(734)
|
0
|
0
|
0
|
(802)
|
0
|
0
|
0
|
(792)
|
0
|
0
|
0
|
(792)
|
0
|
0
|
0
|
(741)
|
0
|
0
|
0
|
(739)
|
0
|
0
|
0
|
(656)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
|
| Operating Income |
18 627
N/A
|
19 034
+2%
|
19 086
+0%
|
19 256
+1%
|
19 490
+1%
|
19 886
+2%
|
19 261
-3%
|
19 715
+2%
|
20 188
+2%
|
20 694
+3%
|
21 851
+6%
|
21 731
-1%
|
21 930
+1%
|
21 103
-4%
|
20 899
-1%
|
20 801
0%
|
20 640
-1%
|
19 672
-5%
|
19 593
0%
|
19 191
-2%
|
19 452
+1%
|
19 058
-2%
|
12 599
-34%
|
7 423
-41%
|
1 403
-81%
|
(2 693)
N/A
|
(2 653)
+1%
|
(2 996)
-13%
|
(166)
+94%
|
(289)
-74%
|
3 881
N/A
|
7 125
+84%
|
8 045
+13%
|
12 954
+61%
|
14 690
+13%
|
16 862
+15%
|
18 362
+9%
|
18 601
+1%
|
18 491
-1%
|
18 220
-1%
|
17 823
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
914
|
857
|
761
|
537
|
482
|
179
|
290
|
(93)
|
536
|
695
|
328
|
733
|
(62)
|
(270)
|
249
|
124
|
155
|
169
|
(160)
|
(177)
|
(166)
|
(159)
|
(101)
|
(128)
|
(147)
|
(185)
|
(213)
|
(226)
|
(230)
|
(28)
|
(214)
|
(221)
|
(221)
|
(105)
|
(193)
|
(165)
|
(150)
|
(13)
|
730
|
916
|
1 170
|
|
| Non-Reccuring Items |
1 821
|
2 060
|
1 922
|
1 852
|
1 811
|
(604)
|
(3 776)
|
(3 375)
|
(3 416)
|
(4 429)
|
(1 238)
|
(1 548)
|
(1 495)
|
(896)
|
(780)
|
(807)
|
(785)
|
(1 926)
|
(1 934)
|
(2 116)
|
(2 117)
|
(1 382)
|
(7 646)
|
(5 275)
|
(5 420)
|
(17 708)
|
(11 203)
|
(14 424)
|
(8 601)
|
6 782
|
8 222
|
10 552
|
4 835
|
(241)
|
(1 932)
|
(3 239)
|
(3 238)
|
(798)
|
(798)
|
(1 012)
|
(993)
|
|
| Gain/Loss on Disposition of Assets |
(549)
|
(347)
|
(293)
|
(354)
|
(297)
|
0
|
(314)
|
(273)
|
(411)
|
(383)
|
(304)
|
(213)
|
(208)
|
(158)
|
(204)
|
(218)
|
5 015
|
5 586
|
5 576
|
5 525
|
403
|
(151)
|
(207)
|
(170)
|
0
|
299
|
70
|
84
|
85
|
24
|
22
|
20
|
64
|
(23)
|
(52)
|
(91)
|
(168)
|
(70)
|
(62)
|
4 358
|
4 339
|
|
| Total Other Income |
1 334
|
1 364
|
1 356
|
1 225
|
1 116
|
781
|
790
|
786
|
1 336
|
1 146
|
1 497
|
1 536
|
1 032
|
1 025
|
769
|
746
|
815
|
1 101
|
1 160
|
1 282
|
1 227
|
1 177
|
1 329
|
1 395
|
1 755
|
1 683
|
2 098
|
1 906
|
1 483
|
1 206
|
1 061
|
935
|
926
|
752
|
870
|
889
|
834
|
974
|
393
|
778
|
771
|
|
| Pre-Tax Income |
22 147
N/A
|
22 968
+4%
|
22 832
-1%
|
22 516
-1%
|
22 602
+0%
|
20 242
-10%
|
16 251
-20%
|
16 760
+3%
|
18 233
+9%
|
17 723
-3%
|
22 134
+25%
|
22 239
+0%
|
21 197
-5%
|
20 804
-2%
|
20 933
+1%
|
20 646
-1%
|
25 840
+25%
|
24 602
-5%
|
24 235
-1%
|
23 705
-2%
|
18 799
-21%
|
18 543
-1%
|
5 974
-68%
|
3 245
-46%
|
(2 409)
N/A
|
(18 604)
-672%
|
(11 901)
+36%
|
(15 656)
-32%
|
(7 429)
+53%
|
7 695
N/A
|
12 972
+69%
|
18 411
+42%
|
13 649
-26%
|
13 337
-2%
|
13 383
+0%
|
14 256
+7%
|
15 640
+10%
|
18 694
+20%
|
18 754
+0%
|
23 260
+24%
|
23 110
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 833)
|
(9 250)
|
(9 140)
|
(8 818)
|
(8 742)
|
(7 576)
|
(6 171)
|
(6 352)
|
(6 708)
|
(6 542)
|
(7 819)
|
(7 895)
|
(7 593)
|
(7 634)
|
(7 707)
|
(7 596)
|
(9 269)
|
(8 931)
|
(8 791)
|
(8 612)
|
(6 412)
|
(5 915)
|
(2 041)
|
(1 163)
|
147
|
(115)
|
(2 039)
|
(639)
|
(2 866)
|
(2 471)
|
(4 034)
|
(5 764)
|
(4 577)
|
(4 978)
|
(4 974)
|
(5 314)
|
(5 749)
|
(6 086)
|
(6 179)
|
(7 626)
|
(7 527)
|
|
| Income from Continuing Operations |
13 314
|
13 718
|
13 692
|
13 698
|
13 860
|
12 666
|
10 080
|
10 408
|
11 525
|
11 181
|
14 315
|
14 344
|
13 604
|
13 170
|
13 226
|
13 050
|
16 571
|
15 671
|
15 444
|
15 093
|
12 387
|
12 628
|
3 933
|
2 082
|
(2 262)
|
(18 719)
|
(13 940)
|
(16 295)
|
(10 295)
|
5 224
|
8 938
|
12 647
|
9 072
|
8 359
|
8 409
|
8 942
|
9 891
|
12 608
|
12 575
|
15 634
|
15 583
|
|
| Income to Minority Interest |
(67)
|
(67)
|
(68)
|
(70)
|
(69)
|
(66)
|
(67)
|
(73)
|
(72)
|
(65)
|
(60)
|
(57)
|
(63)
|
(54)
|
(59)
|
(55)
|
(55)
|
(70)
|
(83)
|
(90)
|
(84)
|
(72)
|
(61)
|
(64)
|
(68)
|
(62)
|
(51)
|
(33)
|
(23)
|
(26)
|
(25)
|
(30)
|
(31)
|
(38)
|
(34)
|
(35)
|
(39)
|
(39)
|
(42)
|
(41)
|
(41)
|
|
| Net Income (Common) |
13 246
N/A
|
13 650
+3%
|
13 623
0%
|
13 626
+0%
|
13 791
+1%
|
12 599
-9%
|
10 011
-21%
|
10 335
+3%
|
11 451
+11%
|
11 115
-3%
|
14 255
+28%
|
14 285
+0%
|
13 540
-5%
|
13 115
-3%
|
13 165
+0%
|
12 995
-1%
|
16 515
+27%
|
15 600
-6%
|
15 360
-2%
|
15 002
-2%
|
12 302
-18%
|
12 555
+2%
|
3 874
-69%
|
2 019
-48%
|
(2 330)
N/A
|
(18 782)
-706%
|
(13 993)
+25%
|
(16 330)
-17%
|
(10 320)
+37%
|
5 196
N/A
|
8 910
+71%
|
12 615
+42%
|
9 040
-28%
|
8 320
-8%
|
8 373
+1%
|
8 906
+6%
|
9 850
+11%
|
12 568
+28%
|
12 532
0%
|
15 590
+24%
|
15 540
0%
|
|
| EPS (Diluted) |
228.37
N/A
|
235.11
+3%
|
234.87
0%
|
234.93
+0%
|
237.77
+1%
|
218.18
-8%
|
172.6
-21%
|
178.18
+3%
|
200.89
+13%
|
193.37
-4%
|
250.08
+29%
|
250.61
+0%
|
237.54
-5%
|
229.75
-3%
|
230.96
+1%
|
227.98
-1%
|
290.77
+28%
|
274.07
-6%
|
270.72
-1%
|
264.38
-2%
|
216.98
-18%
|
110.77
-49%
|
69.06
-38%
|
36.17
-48%
|
-42.14
N/A
|
-169.27
-302%
|
-256.64
-52%
|
-299.12
-17%
|
-188.19
+37%
|
47.53
N/A
|
81.49
+71%
|
115.35
+42%
|
82.65
-28%
|
76.08
-8%
|
76.99
+1%
|
82.76
+7%
|
91.98
+11%
|
116.76
+27%
|
117.22
+0%
|
147.22
+26%
|
148.14
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
