Explore Watchlists Pricing

DOUTOR NICHIRES Holdings.,Co Ltd. (3087) Income statement

Market cap

¥131B

P/E ratio

16.1x

Operates coffee chains and restaurants including Doutor Coffee and Hoshino Coffee through company stores and franchises across Japan and Asia.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/02	2013/02	2014/02	2015/02	2016/02	2017/02	2018/02	2019/02	2020/02	2021/02	2022/02	2023/02	2024/02	2025/02	2026/02
Revenue	107,721	107,825	113,520	120,020	124,796	126,927	131,182	129,216	131,193	96,141	109,363	126,864	140,625	148,822	159,147
Revenue growth (%)	-
Cost of revenue	-	-	-	48,013	50,050	51,072	53,972	50,849	51,839	40,366	45,048	52,094	56,436	59,201	65,455
Gross profit	-	-	-	72,006	74,745	75,855	77,209	78,366	79,354	55,775	64,315	74,769	84,189	89,621	93,691
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	62,405	65,279	65,340	66,872	68,223	69,064	60,095	66,098	71,800	76,866	80,023	83,540
Operating income	-	-	-	9,600	9,466	10,514	10,336	10,143	10,289	-4,319	-1,783	2,969	7,322	9,597	10,150
Income before tax	7,475	7,653	8,830	10,085	9,491	10,675	10,369	10,271	10,287	-4,177	-1,478	3,466	7,701	9,615	10,615
Pretax margin (%)	6.9	7.1	7.8	8.4	7.6	8.4	7.9	7.9	7.8	-4.3	-1.4	2.7	5.5	6.5	6.7
Provision for income taxes	-	-	-	3,907	3,884	3,781	3,369	3,422	3,488	2,012	2,168	562	1,911	2,385	2,661
Effective tax rate (%)	-	-	-
Net income	2,513	3,598	3,876	5,219	5,456	6,105	6,700	5,953	6,104	-10,945	1,260	3,462	5,537	6,917	7,267
Earnings per share	51.32	74.68	80.44	108.32	113.23	126.7	142.8	133.89	137.13	-248.38	27.63	77.56	124.89	156.97	170.71
Dividend per share	-	-	-	-	-	-	-	-	34	24	26	30	40	50	57