Daiseki Co Ltd
TSE:9793

Watchlist Manager
Daiseki Co Ltd Logo
Daiseki Co Ltd
TSE:9793
Watchlist
Price: 3 745 JPY -2.85%
Market Cap: 186.3B JPY
Have any thoughts about
Daiseki Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

68B
-2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+31%
5 Years
+30%
7 Years
+50%
10 Years
+57%
14.8B
-0.2%
Operating Income
Growth Rates:
1 Year
+10%
3 Years
+37%
5 Years
+55%
7 Years
+95%
10 Years
+95%
9.7B
+3%
Net Income
Growth Rates:
1 Year
+9%
3 Years
+38%
5 Years
+53%
7 Years
+108%
10 Years
+140%

Earnings Waterfall
Daiseki Co Ltd

Revenue
68B JPY
Cost of Revenue
-45.4B JPY
Gross Profit
22.6B JPY
Operating Expenses
-7.8B JPY
Operating Income
14.8B JPY
Other Expenses
-5.1B JPY
Net Income
9.7B JPY

Income Statement
Daiseki Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
May-2014 Aug-2014 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
Revenue
Revenue
43 255
N/A
44 511
+3%
45 221
+2%
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%
Gross Profit
Cost of Revenue
(30 638)
(31 538)
(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)
Gross Profit
12 617
N/A
12 973
+3%
13 001
+0%
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%
Operating Income
Operating Expenses
(5 034)
(5 268)
(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)
Selling, General & Administrative
(5 033)
(5 265)
(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)
Research & Development
0
0
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
Depreciation & Amortization
0
0
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
Other Operating Expenses
(1)
(3)
(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
Operating Income
7 583
N/A
7 705
+2%
7 527
-2%
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%
Pre-Tax Income
Interest Income Expense
101
99
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
Non-Reccuring Items
(268)
(255)
(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)
Gain/Loss on Disposition of Assets
39
44
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
Total Other Income
(12)
(7)
(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
Pre-Tax Income
7 443
N/A
7 586
+2%
7 523
-1%
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%
Net Income
Tax Provision
(2 987)
(3 023)
(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)
Income from Continuing Operations
4 456
4 563
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
Income to Minority Interest
(413)
(426)
(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)
Net Income (Common)
4 043
N/A
4 136
+2%
4 068
-2%
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%
EPS (Diluted)
89.84
N/A
91.91
+2%
90.4
-2%
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%

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 194,700+ 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 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.