Daiseki
9793.TDaiseki Co.,Ltd. Price (9793.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
49,024,530
(1.4505)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Daiseki Co.,Ltd.Currency: JPY
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
19,085,000,000.00
+0% |
21,644,000,000.00
+13% |
26,968,000,000.00
+25% |
35,160,000,000.00
+30% |
37,224,000,000.00
+6% |
29,080,000,000.00
-22% |
31,477,000,000.00
+8% |
36,513,000,000.00
+16% |
36,013,000,000.00
-1% |
42,100,000,000.00
+17% |
45,738,000,000.00
+9% |
50,809,000,000.00
+11% |
44,232,000,000.00
-13% |
49,185,000,000.00
+11% |
51,313,000,000.00
+4% |
54,088,000,000.00
+5% |
51,530,000,000.00
-5% |
56,867,000,000.00
+10% |
58,572,000,000.00
+3% |
69,216,000,000.00
+18% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 13,344,000,000.00 | 14,691,000,000.00 | 18,009,000,000.00 | 23,148,000,000.00 | 25,524,000,000.00 | 20,239,000,000.00 | 21,790,000,000.00 | 26,010,000,000.00 | 25,737,000,000.00 | 29,801,000,000.00 | 32,830,000,000.00 | 37,721,000,000.00 | 31,865,000,000.00 | 34,700,000,000.00 | 36,124,000,000.00 | 36,963,000,000.00 | 35,205,000,000.00 | 37,629,000,000.00 | 38,975,000,000.00 | 46,537,000,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
5,741,000,000.00
+0% |
6,953,000,000.00
+21% |
8,959,000,000.00
+29% |
12,012,000,000.00
+34% |
11,700,000,000.00
-3% |
8,841,000,000.00
-24% |
9,687,000,000.00
+10% |
10,503,000,000.00
+8% |
10,276,000,000.00
-2% |
12,299,000,000.00
+20% |
12,908,000,000.00
+5% |
13,088,000,000.00
+1% |
12,367,000,000.00
-6% |
14,485,000,000.00
+17% |
15,189,000,000.00
+5% |
17,125,000,000.00
+13% |
16,325,000,000.00
-5% |
19,238,000,000.00
+18% |
19,597,000,000.00
+2% |
22,679,000,000.00
+16% |
|
| Gross Profit Ratio | (0.30%) | (0.32%) | (0.33%) | (0.34%) | (0.31%) | (0.30%) | (0.31%) | (0.29%) | (0.29%) | (0.29%) | (0.28%) | (0.26%) | (0.28%) | (0.29%) | (0.30%) | (0.32%) | (0.32%) | (0.34%) | (0.33%) | (0.33%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 51,000,000.00 | 54,000,000.00 | 55,000,000.00 | 72,000,000.00 | 89,000,000.00 | 74,000,000.00 | 61,000,000.00 | 75,000,000.00 | 65,000,000.00 | 63,000,000.00 | 64,000,000.00 | 69,000,000.00 | 56,000,000.00 | 47,000,000.00 | 80,000,000.00 | 94,000,000.00 | 102,000,000.00 | 110,000,000.00 | 179,000,000.00 | 260,000,000.00 | |
| General and Administrative | 933,000,000.00 | 1,052,000,000.00 | 1,284,000,000.00 | 521,000,000.00 | 632,000,000.00 | 1,020,000,000.00 | 1,076,000,000.00 | 1,160,000,000.00 | 580,000,000.00 | 620,000,000.00 | 653,000,000.00 | 649,000,000.00 | 651,000,000.00 | 746,000,000.00 | 775,000,000.00 | 838,000,000.00 | 706,000,000.00 | 684,000,000.00 | 768,000,000.00 | 810,000,000.00 | |
| Selling, General & Admin... | 933,000,000.00 | 1,052,000,000.00 | 1,284,000,000.00 | 521,000,000.00 | 632,000,000.00 | 1,020,000,000.00 | 1,076,000,000.00 | 1,160,000,000.00 | 580,000,000.00 | 620,000,000.00 | 653,000,000.00 | 649,000,000.00 | 651,000,000.00 | 746,000,000.00 | 775,000,000.00 | 838,000,000.00 | 706,000,000.00 | 684,000,000.00 | 768,000,000.00 | 7,491,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 580,000,000.00 | 620,000,000.00 | 653,000,000.00 | 649,000,000.00 | 651,000,000.00 | 746,000,000.00 | 775,000,000.00 | 838,000,000.00 | 706,000,000.00 | 684,000,000.00 | 768,000,000.00 | 6,679,000,000.00 | |
| Depreciation and Amortiz... | 1,101,000,000.00 | 1,230,000,000.00 | 1,348,000,000.00 | 1,914,000,000.00 | 2,182,000,000.00 | 2,245,000,000.00 | 1,839,000,000.00 | 1,728,000,000.00 | 1,815,000,000.00 | 1,768,000,000.00 | 1,627,000,000.00 | 2,750,000,000.00 | 2,415,000,000.00 | 2,495,000,000.00 | 2,351,000,000.00 | 2,023,000,000.00 | 2,450,000,000.00 | 2,460,000,000.00 | 2,466,000,000.00 | 3,036,000,000.00 | |
| Other Expenses | 7,000,000.00 | 18,000,000.00 | 8,000,000.00 | -19,000,000.00 | 95,000,000.00 | 8,000,000.00 | 77,000,000.00 | 23,000,000.00 | 20,000,000.00 | -97,000,000.00 | 55,000,000.00 | 32,000,000.00 | 33,000,000.00 | 37,000,000.00 | 25,000,000.00 | 22,000,000.00 | 39,000,000.00 | 60,000,000.00 | 33,000,000.00 | 114,000,000.00 | |
| Total Operating Expenses | 2,638,000,000.00 | 2,870,000,000.00 | 3,261,000,000.00 | 2,723,000,000.00 | 3,018,000,000.00 | 2,895,000,000.00 | 3,041,000,000.00 | 3,347,000,000.00 | 4,865,000,000.00 | 5,113,000,000.00 | 5,601,000,000.00 | 5,232,000,000.00 | 5,240,000,000.00 | 5,704,000,000.00 | 6,078,000,000.00 | 6,254,000,000.00 | 6,075,000,000.00 | 6,292,000,000.00 | 6,881,000,000.00 | 7,865,000,000.00 | |
| Cost and Exponses | 15,982,000,000.00 | 17,561,000,000.00 | 21,270,000,000.00 | 25,871,000,000.00 | 28,542,000,000.00 | 23,134,000,000.00 | 24,831,000,000.00 | 29,357,000,000.00 | 30,602,000,000.00 | 34,914,000,000.00 | 38,431,000,000.00 | 42,953,000,000.00 | 37,105,000,000.00 | 40,404,000,000.00 | 42,202,000,000.00 | 43,217,000,000.00 | 41,280,000,000.00 | 43,921,000,000.00 | 45,856,000,000.00 | 54,402,000,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
3,102,000,000.00
+0% |
4,082,000,000.00
+32% |
5,697,000,000.00
+40% |
8,201,000,000.00
+44% |
7,539,000,000.00
-8% |
4,865,000,000.00
-35% |
5,390,000,000.00
+11% |
5,750,000,000.00
+7% |
5,404,000,000.00
-6% |
7,298,000,000.00
+35% |
7,302,000,000.00
+0% |
7,849,000,000.00
+7% |
7,120,000,000.00
-9% |
8,777,000,000.00
+23% |
9,107,000,000.00
+4% |
10,865,000,000.00
+19% |
10,242,000,000.00
-6% |
12,940,000,000.00
+26% |
12,711,000,000.00
-2% |
14,814,000,000.00
+17% |
|
| Operating Income Ratio | (0.16%) | (0.19%) | (0.21%) | (0.23%) | (0.20%) | (0.17%) | (0.17%) | (0.16%) | (0.15%) | (0.17%) | (0.16%) | (0.15%) | (0.16%) | (0.18%) | (0.18%) | (0.20%) | (0.20%) | (0.23%) | (0.22%) | (0.21%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 6,000,000.00 | 5,000,000.00 | 14,000,000.00 | 43,000,000.00 | 64,000,000.00 | 125,000,000.00 | 131,000,000.00 | 135,000,000.00 | 115,000,000.00 | 101,000,000.00 | 50,000,000.00 | 49,000,000.00 | 45,000,000.00 | 46,000,000.00 | 48,000,000.00 | 59,000,000.00 | 54,000,000.00 | 58,000,000.00 | 61,000,000.00 | 71,000,000.00 | |
| Interest Expenses | 5,000,000.00 | 10,000,000.00 | 19,000,000.00 | 36,000,000.00 | 21,000,000.00 | 13,000,000.00 | 11,000,000.00 | 8,000,000.00 | 6,000,000.00 | 4,000,000.00 | 3,000,000.00 | 7,000,000.00 | 5,000,000.00 | 6,000,000.00 | 2,000,000.00 | 6,000,000.00 | 5,000,000.00 | 5,000,000.00 | 5,000,000.00 | 18,000,000.00 | |
| Total Other Income/Exp... | 204,000,000.00 | -8,000,000.00 | -11,000,000.00 | 766,000,000.00 | 36,000,000.00 | -82,000,000.00 | 116,000,000.00 | 138,000,000.00 | 172,000,000.00 | -85,000,000.00 | 179,000,000.00 | 48,000,000.00 | 161,000,000.00 | 171,000,000.00 | 280,000,000.00 | -15,000,000.00 | -176,000,000.00 | 97,000,000.00 | 300,000,000.00 | 387,000,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 4,412,000,000.00 | 5,314,000,000.00 | 7,053,000,000.00 | 10,836,000,000.00 | 9,614,000,000.00 | 7,041,000,000.00 | 7,356,000,000.00 | 7,624,000,000.00 | 7,397,000,000.00 | 9,068,000,000.00 | 8,930,000,000.00 | 10,654,000,000.00 | 9,535,000,000.00 | 11,273,000,000.00 | 11,458,000,000.00 | 12,889,000,000.00 | 12,693,000,000.00 | 15,401,000,000.00 | 15,177,000,000.00 | 18,254,000,000.00 | |
| EBITDA ratio | (0.22%) | (0.25%) | (0.26%) | (0.32%) | (0.30%) | (0.29%) | (0.28%) | (0.25%) | (0.20%) | (0.21%) | (0.20%) | (0.21%) | (0.22%) | (0.23%) | (0.23%) | (0.24%) | (0.25%) | (0.27%) | (0.26%) | (0.26%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 3,306,000,000.00 | 4,074,000,000.00 | 5,686,000,000.00 | 8,967,000,000.00 | 7,575,000,000.00 | 4,783,000,000.00 | 5,506,000,000.00 | 5,888,000,000.00 | 5,576,000,000.00 | 7,213,000,000.00 | 7,481,000,000.00 | 7,897,000,000.00 | 7,281,000,000.00 | 8,948,000,000.00 | 9,387,000,000.00 | 10,850,000,000.00 | 10,066,000,000.00 | 13,037,000,000.00 | 13,011,000,000.00 | 15,201,000,000.00 | |
| Income Before Tax Ratio | (0.17%) | (0.19%) | (0.21%) | (0.26%) | (0.20%) | (0.16%) | (0.17%) | (0.16%) | (0.15%) | (0.17%) | (0.16%) | (0.16%) | (0.16%) | (0.18%) | (0.18%) | (0.20%) | (0.20%) | (0.23%) | (0.22%) | (0.22%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 1,355,000,000.00 | 1,672,000,000.00 | 2,333,000,000.00 | 3,357,000,000.00 | 3,183,000,000.00 | 2,059,000,000.00 | 2,368,000,000.00 | 2,614,000,000.00 | 2,434,000,000.00 | 2,889,000,000.00 | 3,060,000,000.00 | 3,328,000,000.00 | 2,659,000,000.00 | 2,592,000,000.00 | 2,921,000,000.00 | 3,364,000,000.00 | 3,096,000,000.00 | 3,892,000,000.00 | 3,810,000,000.00 | 4,681,000,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 1,937,000,000.00
+0% |
2,356,000,000.00
+22% |
3,220,000,000.00
+37% |
5,060,000,000.00
+57% |
4,022,000,000.00
-21% |
2,547,000,000.00
-37% |
3,114,000,000.00
+22% |
3,194,000,000.00
+3% |
3,024,000,000.00
-5% |
3,942,000,000.00
+30% |
4,035,000,000.00
+2% |
3,847,000,000.00
-5% |
4,132,000,000.00
+7% |
5,833,000,000.00
+41% |
6,110,000,000.00
+5% |
7,044,000,000.00
+15% |
6,521,000,000.00
-7% |
8,376,000,000.00
+28% |
8,666,000,000.00
+3% |
9,465,000,000.00
+9% |
|
| Net Income Ratio | (0.10%) | (0.11%) | (0.12%) | (0.14%) | (0.11%) | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.09%) | (0.12%) | (0.12%) | (0.13%) | (0.13%) | (0.15%) | (0.15%) | (0.14%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 53.55 | 65.33 | 83.77 | 103.97 | 74.41 | 47.13 | 57.63 | 59.09 | 55.96 | 72.93 | 74.67 | 71.47 | 79.84 | 113.71 | 119.08 | 137.24 | 126.97 | 164.01 | 174.20 | 193.07 | |
| Diluted EPS | 53.55 | 65.33 | 83.77 | 103.97 | 74.41 | 47.13 | 57.63 | 59.09 | 55.96 | 72.93 | 74.67 | 71.47 | 79.84 | 113.71 | 119.08 | 137.24 | 126.97 | 164.01 | 174.20 | 193.07 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 35,258,572.00 | 35,249,460.00 | 38,440,360.00 | 48,667,429.00 | 54,055,591.00 | 54,052,359.00 | 54,051,074.00 | 54,050,172.00 | 54,049,140.00 | 54,047,360.00 | 54,045,382.00 | 53,827,850.00 | 51,752,751.00 | 51,295,953.00 | 51,308,240.00 | 51,327,526.00 | 51,357,295.00 | 51,069,508.00 | 49,746,121.00 | 49,024,530.00 | |
| Diluted Share Outstanding | 35,258,572.00 | 35,249,460.00 | 38,440,360.00 | 48,667,429.00 | 54,055,591.00 | 54,052,359.00 | 54,051,074.00 | 54,050,172.00 | 54,049,140.00 | 54,047,360.00 | 54,045,382.00 | 53,827,850.00 | 51,752,751.00 | 51,295,953.00 | 51,308,240.00 | 51,327,526.00 | 51,357,295.00 | 51,069,508.00 | 49,746,121.00 | 49,024,530.00 | |