Rankings Pricing

Daiseki Co.,Ltd.【JP:9793】Income statement

Market cap

¥174.4B

P/E ratio

16.4x

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
Revenue	36,513	36,013	42,100	45,738	50,809	44,232	49,185	51,313	54,088	51,530	56,867	58,572	69,216	67,304
Revenue growth (%)	-
Cost of revenue	-	-	-	32,830	37,721	31,865	34,700	36,124	36,963	35,205	37,629	38,975	46,537	44,856
Gross profit	-	-	-	12,908	13,088	12,367	14,484	15,189	17,124	16,324	19,238	19,597	22,679	22,447
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	7,302	7,849	7,120	8,777	9,107	10,865	10,242	12,940	12,711	14,814	14,318
Operating expenses	-	-	-	5,605	5,238	5,247	5,707	6,082	6,259	6,082	6,297	6,886	7,864	8,129
Income before tax	5,901	5,554	7,400	7,436	7,955	7,228	8,914	9,199	11,025	10,451	13,118	13,060	15,452	14,830
Pretax margin (%)	16.2	15.4	17.6	16.3	15.7	16.3	18.1	17.9	20.4	20.3	23.1	22.3	22.3	22
Provision for income taxes	-	-	-	3,060	3,328	2,659	2,592	2,921	3,364	3,096	3,892	3,810	4,681	4,585
Effective tax rate (%)	-	-	-
Net income	3,194	3,024	3,942	4,035	3,847	4,621	6,355	6,465	7,485	6,970	9,145	9,200	10,519	7,946
Net income margin (%)
Earnings per share	70.91	67.15	87.52	89.6	85.76	95.81	136.47	142.9	164.68	152.37	164.02	174.21	193.06	193.37
Diluted EPS	70.91	67.15	87.52	89.6	85.76	95.81	136.47	142.9	164.68	152.37	164.02	174.21	193.06	193.37
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	56	56	60	60	66	72
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data