Watchlist Manager

Watchlist

Price: 3 895 JPY -0.13% Market Closed

Market Cap: ¥187B

	Daiseki Co Ltd TSE:9793	JP
	Herige SA PAR:ALHRG	FR

Income Statement

Currency: JPY

	Aug-2005	Nov-2005	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	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	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	3	0	0	2	4	8	11	11	11	8	8	7	7	7	6	0	5	5	4	0	3	3	3	4	5	6	7	7	7	6	5	7	0	6	6	0	4	0	2	3	4	5	6	6	6	6	5	5	4	4	5	5	5	6	5	7	12	14	18	22	25	28	32	0	0	0
Revenue	10 654 N/A	16 269 +53%	17 732 +9%	19 206 +8%	20 423 +6%	21 751 +7%	23 732 +9%	26 018 +10%	28 528 +10%	29 861 +5%	30 348 +2%	26 415 -13%	22 957 -13%	21 794 -5%	22 628 +4%	23 458 +4%	23 425 0%	31 477 +34%	33 115 +5%	35 629 +8%	36 500 +2%	36 513 +0%	36 821 +1%	35 562 -3%	35 371 -1%	36 013 +2%	36 701 +2%	38 110 +4%	39 692 +4%	42 100 +6%	43 255 +3%	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%	66 241 -3%	65 633 -1%	67 304 +3%	68 513 +2%	70 630 +3%	71 746 +2%
Gross Profit
Cost of Revenue	(7 224)	(11 023)	(11 848)	(12 747)	(13 479)	(14 362)	(15 583)	(16 999)	(18 518)	(19 676)	(20 276)	(18 257)	(16 002)	(15 285)	(15 402)	(15 991)	(15 991)	(21 790)	(23 164)	(24 975)	(25 869)	(26 010)	(26 247)	(25 553)	(25 305)	(25 737)	(26 193)	(27 036)	(28 047)	(29 801)	(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)	(43 879)	(43 563)	(44 856)	(45 963)	(47 531)	(48 124)
Gross Profit	3 430 N/A	5 246 +53%	5 884 +12%	6 459 +10%	6 944 +8%	7 389 +6%	8 149 +10%	9 019 +11%	10 010 +11%	10 185 +2%	10 072 -1%	8 158 -19%	6 955 -15%	6 509 -6%	7 226 +11%	7 467 +3%	7 434 0%	9 687 +30%	9 951 +3%	10 654 +7%	10 631 0%	10 503 -1%	10 574 +1%	10 009 -5%	10 066 +1%	10 276 +2%	10 508 +2%	11 074 +5%	11 645 +5%	12 299 +6%	12 617 +3%	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%	22 362 -1%	22 070 -1%	22 448 +2%	22 550 +0%	23 099 +2%	23 622 +2%
Operating Income
Operating Expenses	(1 421)	(2 142)	(2 244)	(2 331)	(2 416)	(2 477)	(2 611)	(2 790)	(2 965)	(3 091)	(3 182)	(3 135)	(3 081)	(2 994)	(3 011)	(3 019)	(3 139)	(4 290)	(4 446)	(4 615)	(4 656)	(4 747)	(4 802)	(4 834)	(4 866)	(4 872)	(4 901)	(4 910)	(4 956)	(5 001)	(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)	(7 973)	(8 073)	(8 130)	(8 308)	(8 658)	(9 124)
Selling, General & Administrative	(1 421)	(2 142)	(2 244)	(2 331)	(2 416)	(2 477)	(2 611)	(2 790)	(2 965)	(3 091)	(3 182)	(3 135)	(3 081)	(2 994)	(3 011)	(3 019)	(3 139)	(4 146)	(4 446)	(4 615)	(4 656)	(4 572)	(4 801)	(4 834)	(4 866)	(4 723)	(4 900)	(4 909)	(4 955)	(4 866)	(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)	(7 971)	(8 072)	(7 806)	(8 307)	(8 658)	(9 123)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(61)	0	0	0	(75)	0	0	0	(65)	0	0	0	(63)	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	0	0	(181)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(83)	0	0	0	(100)	0	0	0	(82)	0	0	0	(70)	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	0	0	(142)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(2)	(1)	(1)	(1)	(2)	(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	(2)	(1)	(1)	(1)	0	(1)
Operating Income	2 009 N/A	3 104 +55%	3 640 +17%	4 128 +13%	4 528 +10%	4 912 +8%	5 538 +13%	6 229 +12%	7 045 +13%	7 094 +1%	6 890 -3%	5 023 -27%	3 874 -23%	3 515 -9%	4 215 +20%	4 448 +6%	4 295 -3%	5 397 +26%	5 505 +2%	6 039 +10%	5 975 -1%	5 756 -4%	5 772 +0%	5 175 -10%	5 200 +0%	5 404 +4%	5 607 +4%	6 164 +10%	6 689 +9%	7 298 +9%	7 583 +4%	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%	14 389 -3%	13 997 -3%	14 318 +2%	14 242 -1%	14 441 +1%	14 498 +0%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	26	60	88	93	96	95	167	166	169	174	150	142	136	133	125	121	123	119	113	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	93	94	67	74	87	88
Non-Reccuring Items	(5)	(10)	(17)	(4)	17	23	3	0	(8)	(4)	(56)	(58)	(40)	(13)	(8)	(23)	(20)	(119)	(119)	(114)	(112)	(31)	(24)	(37)	(37)	(59)	(59)	(56)	(169)	(269)	(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)	(350)	(360)	(185)	(173)	(228)	(271)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	1	1	40	41	44	45	8	8	5	10	81	148	149	136	82	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	37	40	32	35	29	27
Total Other Income	2	6	22	14	(3)	(37)	(13)	(3)	69	103	102	53	(4)	(2)	(1)	4	8	30	25	29	30	9	12	18	21	25	25	17	15	(11)	(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	789	803	444	209	215	250
Pre-Tax Income	2 007 N/A	3 100 +54%	3 645 +18%	4 138 +14%	4 542 +10%	4 898 +8%	5 528 +13%	6 226 +13%	7 106 +14%	7 193 +1%	6 936 -4%	5 045 -27%	3 891 -23%	3 589 -8%	4 299 +20%	4 526 +5%	4 379 -3%	5 515 +26%	5 618 +2%	6 167 +10%	6 112 -1%	5 892 -4%	5 910 +0%	5 297 -10%	5 327 +1%	5 576 +5%	5 842 +5%	6 397 +10%	6 790 +6%	7 213 +6%	7 443 +3%	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%	14 958 -3%	14 574 -3%	14 676 +1%	14 387 -2%	14 544 +1%	14 592 +0%
Net Income
Tax Provision	(815)	(1 179)	(1 414)	(1 618)	(1 915)	(2 056)	(2 323)	(2 559)	(2 858)	(2 972)	(2 896)	(2 210)	(1 667)	(1 538)	(1 829)	(1 911)	(1 857)	(2 368)	(2 400)	(2 649)	(2 629)	(2 614)	(2 639)	(2 390)	(2 401)	(2 434)	(2 489)	(2 664)	(2 777)	(2 889)	(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)	(4 570)	(4 469)	(4 585)	(4 486)	(4 533)	(4 630)
Income from Continuing Operations	1 192	1 921	2 231	2 520	2 627	2 842	3 205	3 667	4 248	4 221	4 040	2 835	2 224	2 051	2 470	2 615	2 522	3 147	3 218	3 518	3 483	3 278	3 271	2 907	2 926	3 142	3 353	3 733	4 013	4 324	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	10 388	10 105	10 091	9 901	10 011	9 962
Income to Minority Interest	(19)	(30)	(43)	(65)	(105)	(156)	(300)	(407)	(537)	(425)	(360)	(212)	(161)	(160)	(110)	(97)	(9)	(22)	(47)	(92)	(115)	(79)	(99)	(66)	(70)	(116)	(160)	(216)	(261)	(381)	(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)	(820)	(748)	(783)	(839)	(872)	(881)
Net Income (Common)	1 166 N/A	1 889 +62%	2 184 +16%	2 458 +13%	2 520 +3%	2 687 +7%	2 904 +8%	3 259 +12%	3 709 +14%	3 792 +2%	3 678 -3%	2 622 -29%	2 064 -21%	1 887 -9%	2 356 +25%	2 513 +7%	2 509 0%	3 114 +24%	3 160 +1%	3 414 +8%	3 356 -2%	3 194 -5%	3 167 -1%	2 838 -10%	2 854 +1%	3 024 +6%	3 191 +6%	3 516 +10%	3 752 +7%	3 942 +5%	4 043 +3%	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%	9 566 -2%	9 356 -2%	9 307 -1%	9 061 -3%	9 138 +1%	9 080 -1%
EPS (Diluted)	27.11 N/A	44.97 +66%	52 +16%	57.16 +10%	60 +5%	62.48 +4%	63.13 +1%	72.42 +15%	82.42 +14%	82.43 +0%	81.73 -1%	58.26 -29%	44.86 -23%	41.93 -7%	52.35 +25%	55.84 +7%	55.75 0%	69.2 +24%	70.22 +1%	75.86 +8%	74.57 -2%	70.97 -5%	70.37 -1%	63.06 -10%	63.42 +1%	67.2 +6%	70.91 +6%	78.13 +10%	83.37 +7%	87.6 +5%	89.84 +3%	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%	199.29 -1%	194.69 -2%	193.38 -1%	189.34 -2%	193.25 +2%	192.01 -1%

Income Statement Balance Sheet Cash Flow Statement

Daiseki Co Ltd
TSE:9793

Income Statement

Earnings Waterfall
Daiseki Co Ltd

Income Statement
Daiseki Co Ltd

See Also

Company

Help

Tools

Stocks

Daiseki Co Ltd TSE:9793

Income Statement

Earnings Waterfall Daiseki Co Ltd

Income Statement Daiseki Co Ltd

See Also

Company

Help

Tools

Stocks

Daiseki Co Ltd
TSE:9793

Earnings Waterfall
Daiseki Co Ltd

Income Statement
Daiseki Co Ltd