Daiseki Co Ltd
TSE:9793
Daiseki Co Ltd
TSE:9793
Price:
3 850
JPY
-0.9%
Market Closed
Market Cap:
196.4B
JPY
Income Statement
Earnings Waterfall
Daiseki Co Ltd
Daiseki Co Ltd
|
Revenue
|
65.6B
JPY
|
|
Cost of Revenue
|
-43.6B
JPY
|
|
Gross Profit
|
22.1B
JPY
|
|
Operating Expenses
|
-8.1B
JPY
|
|
Operating Income
|
14B
JPY
|
|
Other Expenses
|
-4.6B
JPY
|
|
Net Income
|
9.4B
JPY
|
Income Statement
Daiseki Co Ltd
Daiseki Co Ltd
Currency: JPY
Millions
TTM
| 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 | Nov-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
45 221
N/A
|
45 738
+1%
|
48 232
+5%
|
49 978
+4%
|
51 179
+2%
|
50 809
-1%
|
48 651
-4%
|
46 712
-4%
|
45 014
-4%
|
44 232
-2%
|
45 338
+3%
|
46 280
+2%
|
46 794
+1%
|
49 185
+5%
|
48 863
-1%
|
50 518
+3%
|
51 770
+2%
|
51 313
-1%
|
52 472
+2%
|
51 956
-1%
|
53 587
+3%
|
54 088
+1%
|
53 982
0%
|
53 069
-2%
|
51 619
-3%
|
51 530
0%
|
52 117
+1%
|
54 698
+5%
|
56 246
+3%
|
56 867
+1%
|
56 579
-1%
|
56 195
-1%
|
57 470
+2%
|
58 572
+2%
|
62 696
+7%
|
65 969
+5%
|
68 164
+3%
|
69 216
+2%
|
68 045
-2%
|
66 241
-3%
|
65 633
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 220)
|
(32 830)
|
(35 112)
|
(36 931)
|
(38 087)
|
(37 721)
|
(36 033)
|
(34 266)
|
(32 613)
|
(31 865)
|
(32 386)
|
(32 895)
|
(33 154)
|
(34 700)
|
(34 292)
|
(35 630)
|
(36 437)
|
(36 124)
|
(36 784)
|
(35 950)
|
(36 754)
|
(36 963)
|
(37 046)
|
(36 435)
|
(35 537)
|
(35 205)
|
(35 215)
|
(36 431)
|
(37 316)
|
(37 629)
|
(37 264)
|
(37 277)
|
(38 092)
|
(38 975)
|
(41 965)
|
(44 447)
|
(45 793)
|
(46 537)
|
(45 431)
|
(43 879)
|
(43 563)
|
|
| Gross Profit |
13 001
N/A
|
12 908
-1%
|
13 120
+2%
|
13 047
-1%
|
13 092
+0%
|
13 088
0%
|
12 618
-4%
|
12 446
-1%
|
12 401
0%
|
12 367
0%
|
12 952
+5%
|
13 385
+3%
|
13 640
+2%
|
14 485
+6%
|
14 571
+1%
|
14 888
+2%
|
15 333
+3%
|
15 189
-1%
|
15 688
+3%
|
16 006
+2%
|
16 833
+5%
|
17 125
+2%
|
16 936
-1%
|
16 634
-2%
|
16 082
-3%
|
16 325
+2%
|
16 902
+4%
|
18 267
+8%
|
18 930
+4%
|
19 238
+2%
|
19 315
+0%
|
18 918
-2%
|
19 378
+2%
|
19 597
+1%
|
20 731
+6%
|
21 522
+4%
|
22 371
+4%
|
22 679
+1%
|
22 614
0%
|
22 362
-1%
|
22 070
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 474)
|
(5 606)
|
(5 788)
|
(5 621)
|
(5 565)
|
(5 448)
|
(5 307)
|
(5 306)
|
(5 267)
|
(5 247)
|
(5 367)
|
(5 478)
|
(5 549)
|
(5 708)
|
(5 751)
|
(5 869)
|
(6 008)
|
(6 082)
|
(6 157)
|
(6 132)
|
(6 188)
|
(6 260)
|
(6 276)
|
(6 250)
|
(6 141)
|
(6 083)
|
(6 099)
|
(6 186)
|
(6 266)
|
(6 298)
|
(6 354)
|
(6 562)
|
(6 716)
|
(6 886)
|
(7 229)
|
(7 304)
|
(7 541)
|
(7 865)
|
(7 829)
|
(7 973)
|
(8 073)
|
|
| Selling, General & Administrative |
(5 472)
|
(5 476)
|
(5 787)
|
(5 620)
|
(5 355)
|
(5 090)
|
(5 096)
|
(5 097)
|
(5 266)
|
(5 108)
|
(5 368)
|
(5 477)
|
(5 549)
|
(5 588)
|
(5 749)
|
(5 868)
|
(6 006)
|
(5 916)
|
(6 158)
|
(6 133)
|
(6 189)
|
(6 090)
|
(6 275)
|
(6 249)
|
(6 140)
|
(5 869)
|
(6 097)
|
(6 186)
|
(6 265)
|
(6 086)
|
(6 355)
|
(6 560)
|
(6 714)
|
(6 600)
|
(7 227)
|
(7 304)
|
(7 542)
|
(7 491)
|
(7 829)
|
(7 971)
|
(8 072)
|
|
| Research & Development |
0
|
(64)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(65)
|
0
|
0
|
(209)
|
(288)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(211)
|
(209)
|
0
|
0
|
1
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
0
|
1
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
0
|
(2)
|
0
|
1
|
(1)
|
0
|
(2)
|
(1)
|
|
| Operating Income |
7 527
N/A
|
7 302
-3%
|
7 332
+0%
|
7 426
+1%
|
7 527
+1%
|
7 640
+2%
|
7 311
-4%
|
7 140
-2%
|
7 134
0%
|
7 120
0%
|
7 585
+7%
|
7 907
+4%
|
8 091
+2%
|
8 777
+8%
|
8 820
+0%
|
9 019
+2%
|
9 325
+3%
|
9 107
-2%
|
9 531
+5%
|
9 874
+4%
|
10 645
+8%
|
10 865
+2%
|
10 660
-2%
|
10 384
-3%
|
9 941
-4%
|
10 242
+3%
|
10 803
+5%
|
12 081
+12%
|
12 664
+5%
|
12 940
+2%
|
12 961
+0%
|
12 356
-5%
|
12 662
+2%
|
12 711
+0%
|
13 502
+6%
|
14 218
+5%
|
14 830
+4%
|
14 814
0%
|
14 785
0%
|
14 389
-3%
|
13 997
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
86
|
82
|
78
|
66
|
346
|
341
|
350
|
344
|
66
|
90
|
90
|
103
|
130
|
135
|
190
|
180
|
154
|
201
|
141
|
148
|
148
|
87
|
91
|
83
|
75
|
91
|
73
|
80
|
88
|
71
|
74
|
85
|
101
|
149
|
124
|
118
|
101
|
98
|
97
|
93
|
94
|
|
| Non-Reccuring Items |
(139)
|
(12)
|
(8)
|
(35)
|
(38)
|
(147)
|
(147)
|
(121)
|
(118)
|
(9)
|
(8)
|
(11)
|
(20)
|
(39)
|
(40)
|
(38)
|
(29)
|
(24)
|
(25)
|
(59)
|
(93)
|
(88)
|
(438)
|
(408)
|
(383)
|
(405)
|
(78)
|
(77)
|
(92)
|
(110)
|
(91)
|
(90)
|
(77)
|
(76)
|
(75)
|
(88)
|
(80)
|
(318)
|
(341)
|
(350)
|
(360)
|
|
| Gain/Loss on Disposition of Assets |
56
|
47
|
25
|
26
|
23
|
18
|
32
|
34
|
40
|
44
|
29
|
24
|
20
|
21
|
19
|
18
|
86
|
74
|
82
|
88
|
35
|
(87)
|
(94)
|
(96)
|
(105)
|
21
|
28
|
23
|
25
|
29
|
23
|
26
|
27
|
10
|
23
|
28
|
21
|
47
|
32
|
37
|
40
|
|
| Total Other Income |
(7)
|
62
|
64
|
71
|
76
|
45
|
45
|
37
|
36
|
36
|
57
|
64
|
67
|
54
|
39
|
32
|
60
|
29
|
46
|
52
|
36
|
73
|
145
|
142
|
131
|
117
|
37
|
54
|
56
|
107
|
219
|
257
|
247
|
217
|
209
|
173
|
190
|
560
|
770
|
789
|
803
|
|
| Pre-Tax Income |
7 523
N/A
|
7 481
-1%
|
7 491
+0%
|
7 554
+1%
|
7 934
+5%
|
7 897
0%
|
7 591
-4%
|
7 434
-2%
|
7 158
-4%
|
7 281
+2%
|
7 753
+6%
|
8 087
+4%
|
8 288
+2%
|
8 948
+8%
|
9 028
+1%
|
9 211
+2%
|
9 596
+4%
|
9 387
-2%
|
9 775
+4%
|
10 103
+3%
|
10 771
+7%
|
10 850
+1%
|
10 364
-4%
|
10 105
-2%
|
9 659
-4%
|
10 066
+4%
|
10 865
+8%
|
12 163
+12%
|
12 743
+5%
|
13 037
+2%
|
13 186
+1%
|
12 634
-4%
|
12 960
+3%
|
13 011
+0%
|
13 783
+6%
|
14 449
+5%
|
15 062
+4%
|
15 201
+1%
|
15 343
+1%
|
14 958
-3%
|
14 574
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 018)
|
(3 060)
|
(3 094)
|
(3 127)
|
(3 360)
|
(3 328)
|
(3 139)
|
(3 038)
|
(2 751)
|
(2 659)
|
(2 609)
|
(2 624)
|
(2 595)
|
(2 592)
|
(2 670)
|
(2 737)
|
(2 890)
|
(2 921)
|
(3 054)
|
(3 119)
|
(3 302)
|
(3 364)
|
(3 195)
|
(3 117)
|
(2 970)
|
(3 096)
|
(3 338)
|
(3 725)
|
(3 889)
|
(3 892)
|
(3 923)
|
(3 738)
|
(3 858)
|
(3 810)
|
(4 134)
|
(4 382)
|
(4 583)
|
(4 681)
|
(4 685)
|
(4 570)
|
(4 469)
|
|
| Income from Continuing Operations |
4 505
|
4 421
|
4 397
|
4 427
|
4 574
|
4 569
|
4 452
|
4 396
|
4 407
|
4 622
|
5 144
|
5 463
|
5 693
|
6 356
|
6 358
|
6 474
|
6 706
|
6 466
|
6 721
|
6 984
|
7 469
|
7 486
|
7 169
|
6 988
|
6 689
|
6 970
|
7 527
|
8 438
|
8 854
|
9 145
|
9 263
|
8 896
|
9 102
|
9 201
|
9 649
|
10 067
|
10 479
|
10 520
|
10 658
|
10 388
|
10 105
|
|
| Income to Minority Interest |
(436)
|
(385)
|
(460)
|
(593)
|
(719)
|
(721)
|
(688)
|
(594)
|
(492)
|
(489)
|
(462)
|
(415)
|
(358)
|
(521)
|
(488)
|
(525)
|
(531)
|
(355)
|
(382)
|
(382)
|
(459)
|
(441)
|
(438)
|
(374)
|
(357)
|
(449)
|
(500)
|
(734)
|
(803)
|
(768)
|
(676)
|
(504)
|
(486)
|
(533)
|
(763)
|
(951)
|
(1 060)
|
(1 054)
|
(936)
|
(820)
|
(748)
|
|
| Net Income (Common) |
4 068
N/A
|
4 035
-1%
|
3 936
-2%
|
3 831
-3%
|
3 853
+1%
|
3 847
0%
|
3 762
-2%
|
3 802
+1%
|
3 914
+3%
|
4 132
+6%
|
4 681
+13%
|
5 047
+8%
|
5 335
+6%
|
5 833
+9%
|
5 868
+1%
|
5 947
+1%
|
6 172
+4%
|
6 110
-1%
|
6 338
+4%
|
6 600
+4%
|
7 009
+6%
|
7 044
+0%
|
6 730
-4%
|
6 614
-2%
|
6 332
-4%
|
6 521
+3%
|
7 027
+8%
|
7 705
+10%
|
8 051
+4%
|
8 376
+4%
|
8 586
+3%
|
8 389
-2%
|
8 614
+3%
|
8 666
+1%
|
8 884
+3%
|
9 115
+3%
|
9 417
+3%
|
9 465
+1%
|
9 721
+3%
|
9 566
-2%
|
9 356
-2%
|
|
| EPS (Diluted) |
90.4
N/A
|
89.59
-1%
|
87.46
-2%
|
85.13
-3%
|
85.62
+1%
|
85.76
+0%
|
87.48
+2%
|
88.41
+1%
|
91.02
+3%
|
79.84
-12%
|
108.86
+36%
|
117.37
+8%
|
124.06
+6%
|
113.71
-8%
|
136.46
+20%
|
138.3
+1%
|
144.33
+4%
|
119.08
-17%
|
148.22
+24%
|
154.3
+4%
|
163.84
+6%
|
137.24
-16%
|
131.1
-4%
|
128.78
-2%
|
123.26
-4%
|
126.97
+3%
|
136.8
+8%
|
149.99
+10%
|
157.98
+5%
|
164.01
+4%
|
170.61
+4%
|
168.46
-1%
|
174.09
+3%
|
174.2
+0%
|
180.14
+3%
|
185.65
+3%
|
192.58
+4%
|
193.07
+0%
|
200.91
+4%
|
199.29
-1%
|
194.69
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
