Daiwa Securities Group Inc
TSE:8601
Daiwa Securities Group Inc
TSE:8601
Price:
893.2
JPY
0.57%
Market Closed
Market Cap:
1.3T
JPY
Income Statement
Earnings Waterfall
Daiwa Securities Group Inc
Daiwa Securities Group Inc
|
Revenue
|
1.4T
JPY
|
|
Cost of Revenue
|
-762.1B
JPY
|
|
Gross Profit
|
636.4B
JPY
|
|
Operating Expenses
|
-475.4B
JPY
|
|
Operating Income
|
160.9B
JPY
|
|
Other Expenses
|
3.1B
JPY
|
|
Net Income
|
164B
JPY
|
Income Statement
Daiwa Securities Group Inc
Daiwa Securities Group Inc
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 |
631 340
N/A
|
659 396
+4%
|
702 084
+6%
|
704 554
+0%
|
678 587
-4%
|
653 711
-4%
|
614 181
-6%
|
601 173
-2%
|
600 754
0%
|
616 497
+3%
|
624 290
+1%
|
655 784
+5%
|
693 462
+6%
|
712 599
+3%
|
728 120
+2%
|
724 080
-1%
|
721 955
0%
|
720 585
0%
|
726 751
+1%
|
713 846
-2%
|
695 769
-3%
|
672 284
-3%
|
619 555
-8%
|
588 457
-5%
|
569 419
-3%
|
576 170
+1%
|
597 396
+4%
|
623 526
+4%
|
638 490
+2%
|
619 469
-3%
|
616 270
-1%
|
654 124
+6%
|
720 563
+10%
|
866 088
+20%
|
985 707
+14%
|
1 096 982
+11%
|
1 199 324
+9%
|
1 277 479
+7%
|
1 346 579
+5%
|
1 397 082
+4%
|
1 398 448
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(117 268)
|
(127 175)
|
(137 689)
|
(146 745)
|
(136 227)
|
(138 896)
|
(139 982)
|
(135 455)
|
(137 850)
|
(143 747)
|
(157 045)
|
(172 712)
|
(197 379)
|
(207 249)
|
(215 709)
|
(234 754)
|
(257 325)
|
(279 344)
|
(311 799)
|
(327 171)
|
(324 593)
|
(246 026)
|
(259 348)
|
(197 323)
|
(146 938)
|
(109 511)
|
(109 459)
|
(116 860)
|
(123 598)
|
(117 377)
|
(134 781)
|
(190 920)
|
(270 298)
|
(401 863)
|
(493 494)
|
(571 380)
|
(647 262)
|
(686 571)
|
(740 641)
|
(774 366)
|
(762 097)
|
|
| Gross Profit |
514 072
N/A
|
532 221
+4%
|
564 395
+6%
|
557 809
-1%
|
542 360
-3%
|
514 815
-5%
|
474 199
-8%
|
465 718
-2%
|
462 904
-1%
|
472 750
+2%
|
467 245
-1%
|
483 072
+3%
|
496 083
+3%
|
505 350
+2%
|
512 411
+1%
|
489 326
-5%
|
464 630
-5%
|
441 241
-5%
|
414 952
-6%
|
386 675
-7%
|
371 176
-4%
|
426 258
+15%
|
360 207
-15%
|
391 134
+9%
|
422 481
+8%
|
466 659
+10%
|
487 937
+5%
|
506 666
+4%
|
514 892
+2%
|
502 092
-2%
|
481 489
-4%
|
463 204
-4%
|
450 265
-3%
|
464 225
+3%
|
492 213
+6%
|
525 602
+7%
|
552 062
+5%
|
590 908
+7%
|
605 938
+3%
|
622 716
+3%
|
636 351
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(351 154)
|
(357 958)
|
(366 511)
|
(370 042)
|
(369 107)
|
(364 518)
|
(354 971)
|
(349 465)
|
(350 509)
|
(353 688)
|
(354 780)
|
(359 932)
|
(364 281)
|
(370 292)
|
(376 624)
|
(378 021)
|
(377 412)
|
(373 915)
|
(357 363)
|
(338 116)
|
(319 819)
|
(371 970)
|
(301 721)
|
(319 415)
|
(337 803)
|
(373 800)
|
(379 842)
|
(387 613)
|
(391 731)
|
(386 558)
|
(388 956)
|
(389 357)
|
(390 948)
|
(397 952)
|
(404 054)
|
(411 606)
|
(421 525)
|
(437 203)
|
(447 851)
|
(460 782)
|
(475 442)
|
|
| Selling, General & Administrative |
(331 285)
|
(337 296)
|
(344 783)
|
(347 395)
|
(345 420)
|
(340 684)
|
(331 195)
|
(325 902)
|
(327 139)
|
(330 281)
|
(331 153)
|
(336 001)
|
(340 077)
|
(345 956)
|
(352 116)
|
(353 288)
|
(352 311)
|
(348 571)
|
(330 561)
|
(309 884)
|
(290 469)
|
(341 157)
|
(270 252)
|
(287 169)
|
(304 691)
|
(339 880)
|
(345 553)
|
(352 996)
|
(356 831)
|
(351 748)
|
(354 297)
|
(354 697)
|
(356 456)
|
(363 455)
|
(369 447)
|
(376 976)
|
(386 648)
|
(402 064)
|
(412 792)
|
(425 706)
|
(440 668)
|
|
| Depreciation & Amortization |
(19 868)
|
(20 660)
|
(21 724)
|
(22 646)
|
(23 685)
|
(23 833)
|
(23 777)
|
(23 561)
|
(23 370)
|
(23 406)
|
(23 626)
|
(23 930)
|
(24 202)
|
(24 336)
|
(24 509)
|
(24 734)
|
(25 104)
|
(25 343)
|
(26 801)
|
(28 231)
|
(29 346)
|
(30 813)
|
(31 469)
|
(32 246)
|
(33 114)
|
(33 920)
|
(34 287)
|
(34 619)
|
(34 900)
|
(34 811)
|
(34 663)
|
(34 661)
|
(34 492)
|
(34 497)
|
(34 608)
|
(34 630)
|
(34 878)
|
(35 141)
|
(35 059)
|
(35 077)
|
(34 778)
|
|
| Other Operating Expenses |
0
|
0
|
(4)
|
(1)
|
(2)
|
(1)
|
1
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
3
|
(1)
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
2
|
0
|
(2)
|
2
|
0
|
1
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
1
|
4
|
|
| Operating Income |
162 918
N/A
|
174 263
+7%
|
197 884
+14%
|
187 767
-5%
|
173 253
-8%
|
150 297
-13%
|
119 228
-21%
|
116 253
-2%
|
112 395
-3%
|
119 062
+6%
|
112 465
-6%
|
123 140
+9%
|
131 802
+7%
|
135 058
+2%
|
135 787
+1%
|
111 305
-18%
|
87 218
-22%
|
67 326
-23%
|
57 589
-14%
|
48 559
-16%
|
51 357
+6%
|
54 288
+6%
|
58 486
+8%
|
71 719
+23%
|
84 678
+18%
|
92 859
+10%
|
108 095
+16%
|
119 053
+10%
|
123 161
+3%
|
115 534
-6%
|
92 533
-20%
|
73 847
-20%
|
59 317
-20%
|
66 273
+12%
|
88 159
+33%
|
113 996
+29%
|
130 537
+15%
|
153 705
+18%
|
158 087
+3%
|
161 934
+2%
|
160 909
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9 762
|
8 251
|
8 430
|
9 391
|
13 358
|
15 995
|
16 110
|
16 659
|
16 623
|
28 398
|
26 498
|
26 188
|
23 528
|
23 895
|
23 359
|
29 798
|
33 440
|
26 514
|
26 924
|
20 251
|
19 093
|
25 491
|
26 054
|
26 873
|
25 135
|
24 413
|
20 195
|
22 630
|
23 597
|
20 679
|
28 815
|
28 002
|
25 831
|
25 845
|
19 571
|
18 790
|
21 301
|
22 657
|
19 994
|
45 383
|
69 417
|
|
| Non-Reccuring Items |
(7 380)
|
(5 830)
|
(3 091)
|
(3 059)
|
2 148
|
364
|
(262)
|
(79)
|
(1 043)
|
(9 105)
|
(9 922)
|
(8 310)
|
(17 496)
|
(7 963)
|
(7 898)
|
(11 348)
|
(2 708)
|
(1 113)
|
(38)
|
4 315
|
4 357
|
(6 645)
|
(5 904)
|
(9 545)
|
(9 061)
|
25 323
|
26 958
|
27 614
|
27 480
|
(638)
|
(496)
|
(3 427)
|
(3 249)
|
(6 569)
|
(4 083)
|
(1 378)
|
(2 247)
|
(11 772)
|
(10 938)
|
(14 615)
|
(15 163)
|
|
| Gain/Loss on Disposition of Assets |
312
|
2 611
|
0
|
0
|
0
|
1 116
|
0
|
0
|
0
|
(651)
|
696
|
690
|
614
|
370
|
0
|
0
|
(170)
|
(91)
|
(167)
|
8 394
|
8 319
|
8 749
|
8 145
|
(707)
|
(816)
|
56
|
(1 376)
|
1 810
|
1 915
|
2 624
|
2 380
|
9 546
|
9 502
|
11 264
|
9 325
|
(898)
|
(920)
|
10 982
|
9 807
|
9 939
|
10 943
|
|
| Total Other Income |
3 581
|
2 621
|
4 891
|
4 858
|
4 460
|
2 140
|
2 469
|
2 694
|
3 907
|
1 300
|
3 224
|
3 434
|
2 700
|
2 504
|
2 102
|
2 299
|
2 494
|
2 447
|
3 614
|
3 199
|
2 987
|
2 945
|
2 387
|
2 352
|
2 280
|
1 916
|
1 690
|
1 521
|
2 186
|
3 467
|
3 438
|
3 006
|
2 574
|
(47)
|
458
|
1 265
|
1 247
|
4 425
|
4 223
|
4 924
|
4 365
|
|
| Pre-Tax Income |
169 193
N/A
|
181 916
+8%
|
208 114
+14%
|
198 957
-4%
|
193 219
-3%
|
169 912
-12%
|
137 545
-19%
|
135 527
-1%
|
131 882
-3%
|
139 004
+5%
|
132 961
-4%
|
145 142
+9%
|
141 148
-3%
|
153 864
+9%
|
153 350
0%
|
132 054
-14%
|
120 274
-9%
|
95 083
-21%
|
87 922
-8%
|
84 718
-4%
|
86 113
+2%
|
84 828
-1%
|
89 168
+5%
|
90 692
+2%
|
102 216
+13%
|
144 567
+41%
|
155 562
+8%
|
172 628
+11%
|
178 339
+3%
|
141 666
-21%
|
126 670
-11%
|
110 974
-12%
|
93 975
-15%
|
96 766
+3%
|
113 430
+17%
|
131 775
+16%
|
149 918
+14%
|
179 997
+20%
|
181 173
+1%
|
207 565
+15%
|
230 471
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21 544)
|
(27 444)
|
(42 794)
|
(47 459)
|
(50 647)
|
(46 935)
|
(36 273)
|
(28 155)
|
(28 795)
|
(34 726)
|
(33 858)
|
(39 948)
|
(39 933)
|
(38 541)
|
(38 905)
|
(36 438)
|
(33 283)
|
(31 251)
|
(26 523)
|
(23 755)
|
(23 105)
|
(23 563)
|
(26 098)
|
(29 357)
|
(31 573)
|
(34 915)
|
(37 942)
|
(41 552)
|
(43 711)
|
(37 521)
|
(33 741)
|
(25 324)
|
(19 807)
|
(23 082)
|
(28 444)
|
(36 529)
|
(41 496)
|
(49 561)
|
(50 067)
|
(52 606)
|
(56 539)
|
|
| Income from Continuing Operations |
147 649
|
154 472
|
165 320
|
151 498
|
142 572
|
122 977
|
101 272
|
107 372
|
103 087
|
104 278
|
99 103
|
105 194
|
101 215
|
115 323
|
114 445
|
95 616
|
86 991
|
63 832
|
61 399
|
60 963
|
63 008
|
61 265
|
63 070
|
61 335
|
70 643
|
109 652
|
117 620
|
131 076
|
134 628
|
104 145
|
92 929
|
85 650
|
74 168
|
73 684
|
84 986
|
95 246
|
108 422
|
130 436
|
131 106
|
154 959
|
173 932
|
|
| Income to Minority Interest |
(4 464)
|
(5 981)
|
(6 373)
|
(5 289)
|
(8 514)
|
(6 128)
|
(4 688)
|
(4 691)
|
(66)
|
(210)
|
(211)
|
(4 840)
|
(4 856)
|
(4 742)
|
(4 726)
|
(50)
|
(7)
|
(18)
|
(52)
|
(52)
|
(505)
|
(918)
|
(1 237)
|
(1 566)
|
(1 598)
|
(1 255)
|
(3 214)
|
(5 280)
|
(7 118)
|
(9 253)
|
(9 721)
|
(9 507)
|
(9 428)
|
(9 808)
|
(9 275)
|
(9 320)
|
(9 334)
|
(8 878)
|
(9 268)
|
(9 121)
|
(9 923)
|
|
| Net Income (Common) |
143 184
N/A
|
148 490
+4%
|
158 946
+7%
|
146 208
-8%
|
134 059
-8%
|
116 848
-13%
|
96 583
-17%
|
102 679
+6%
|
103 019
+0%
|
104 067
+1%
|
98 891
-5%
|
100 354
+1%
|
96 357
-4%
|
110 579
+15%
|
109 718
-1%
|
95 564
-13%
|
86 985
-9%
|
63 813
-27%
|
61 345
-4%
|
60 910
-1%
|
62 500
+3%
|
60 346
-3%
|
61 832
+2%
|
59 767
-3%
|
69 044
+16%
|
108 396
+57%
|
114 404
+6%
|
125 795
+10%
|
127 509
+1%
|
94 891
-26%
|
83 209
-12%
|
76 143
-8%
|
64 739
-15%
|
63 875
-1%
|
75 709
+19%
|
85 925
+13%
|
99 087
+15%
|
121 557
+23%
|
121 838
+0%
|
145 837
+20%
|
164 008
+12%
|
|
| EPS (Diluted) |
83.14
N/A
|
86.28
+4%
|
92.14
+7%
|
84.46
-8%
|
77.4
-8%
|
67.68
-13%
|
56.71
-16%
|
60.29
+6%
|
60.45
+0%
|
61.14
+1%
|
58.89
-4%
|
59.77
+1%
|
57.9
-3%
|
66.45
+15%
|
67.35
+1%
|
58.8
-13%
|
54.44
-7%
|
39.72
-27%
|
38.97
-2%
|
38.81
0%
|
40.81
+5%
|
38.92
-5%
|
40.5
+4%
|
39.07
-4%
|
45.14
+16%
|
70.9
+57%
|
74.69
+5%
|
82.08
+10%
|
85.28
+4%
|
62.72
-26%
|
55.79
-11%
|
51.25
-8%
|
44.29
-14%
|
43.31
-2%
|
51.8
+20%
|
58.8
+14%
|
68.65
+17%
|
83.86
+22%
|
85.1
+1%
|
101.61
+19%
|
114.42
+13%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
