DaieisangyoDAIEISANGYO Co.,Ltd.2974福岡証券取引所不動産業FY ending Sep 2025, consolidated, J-GAAP

Daieisangyo revenue and profit

Out of every ¥100 of sales, about ¥3 is left as operating profit. Revenue changed +5.4% from the prior year, operating profit +44.9%.

Five-year trend

Revenue¥39.1B
FY ending Sep 2021: ¥31.7B¥31.7BFY ending Sep 2022: ¥34B¥34BFY ending Sep 2023: ¥35.8B¥35.8BFY ending Sep 2024: ¥37.1B¥37.1BFY ending Sep 2025: ¥39.1B¥39.1BFY21FY22FY23FY24FY25
Operating income¥1.31B
FY ending Sep 2021: ¥914.2M¥914.2MFY ending Sep 2022: ¥1.15B¥1.15BFY ending Sep 2023: ¥1.02B¥1.02BFY ending Sep 2024: ¥901.2M¥901.2MFY ending Sep 2025: ¥1.31B¥1.31BFY21FY22FY23FY24FY25
Operating margin3.3%
FY ending Sep 2021: 2.9%2.9%FY ending Sep 2022: 3.4%3.4%FY ending Sep 2023: 2.9%2.9%FY ending Sep 2024: 2.4%2.4%FY ending Sep 2025: 3.3%3.3%FY21FY22FY23FY24FY25

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin1.6%
Asset turnover0.88×
ROA1.4%
ROA1.4%
Financial leverage5.21×
ROE7.5%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin1.6%
2021: 1.6%1.6%2022: 2.1%2.1%2023: 1.5%1.5%2024: 1.1%1.1%2025: 1.6%1.6%2122232425
Asset turnover0.88×
2021: 1.05×1.05×2022: 0.99×0.99×2023: 0.91×0.91×2024: 0.91×0.91×2025: 0.88×0.88×2122232425
ROA1.4%
2021: 1.7%1.7%2022: 2.0%2.0%2023: 1.4%1.4%2024: 1.0%1.0%2025: 1.4%1.4%2122232425
Financial leverage5.21×
2021: 4.42×4.42×2022: 4.79×4.79×2023: 5.08×5.08×2024: 5.04×5.04×2025: 5.21×5.21×2122232425
ROE7.5%
2021: 7.5%7.5%2022: 9.8%9.8%2023: 6.9%6.9%2024: 5.1%5.1%2025: 7.5%7.5%2122232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20211.6%1.05×1.7%4.42×7.5%
20222.1%0.99×2.0%4.79×9.8%
20231.5%0.91×1.4%5.08×6.9%
20241.1%0.91×1.0%5.04×5.1%
20251.6%0.88×1.4%5.21×7.5%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue9.7%
2020: 3.9%3.9%2021: 4.1%4.1%2022: 4.0%4.0%2023: 5.0%5.0%2024: 5.3%5.3%2025: 9.7%9.7%202122232425
PPE ÷ total assets8.0%
2020: 3.5%3.5%2021: 4.3%4.3%2022: 3.6%3.6%2023: 4.5%4.5%2024: 4.7%4.7%2025: 8.0%8.0%202122232425

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

Receivable days—
2020: 1d1d2021: 1d1d202122232425
Payable days43d
2020: 80d80d2021: 44d44d2022: 63d63d2023: 54d54d2024: 67d67d2025: 43d43d202122232425

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Sep 2021FY ending Sep 2022FY ending Sep 2023FY ending Sep 2024FY ending Sep 2025
Revenue31,72633,99935,75937,09839,093
Cost of revenue26,06527,73329,10730,72932,317
Gross profit5,6616,2676,6526,3696,776
SG&A4,7475,1175,6305,4685,471
Operating income9141,1501,0229011,306
Pretax income7911,007809645993
Income tax277308281231353
Net income attributable to owners514698528413639
Operating margin2.9%3.4%2.9%2.4%3.3%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 20%
8%
0%
0%
Other assets 72%

Funding

8%
Other liabilities 73%
Equity 19%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Sep 2021FY ending Sep 2022FY ending Sep 2023FY ending Sep 2024FY ending Sep 2025
Cash and equivalents¥7.32B¥10.4B¥7.31B¥10.9B¥9.33B
Total assets¥30.3B¥38.4B¥39.8B¥41.7B¥47.3B
Net assets¥6.84B¥7.47B¥7.91B¥8.26B¥8.82B
Share capital¥327.6M¥327.6M¥330.9M¥335.6M¥337.4M
Trade receivables¥51.3M————
Property, plant and equipment¥1.31B¥1.37B¥1.78B¥1.98B¥3.78B
Intangible assets excluding goodwill¥59.2M¥51.1M¥52.3M¥38M¥24.1M
Investment securities¥34.5M¥35M¥40M¥39.9M¥49.1M
Current assets¥28.4B¥36.5B¥37.6B¥39.3B¥43B
Current liabilities¥16B¥21.8B¥23.9B¥25.5B¥28.5B
Trade payables¥3.11B¥4.82B¥4.31B¥5.61B¥3.83B
Short-term borrowings¥7.08B¥10.6B¥11.6B¥9.62B¥13.4B
Long-term borrowings¥6.88B¥8.59B¥7.56B¥7.46B¥9.37B
Total liabilities¥23.4B¥30.9B¥31.9B¥33.4B¥38.4B
Equity attributable to owners of parent¥6.84B¥7.47B¥7.91B¥8.25B¥8.82B
Retained earnings¥6.28B¥6.92B¥7.34B¥7.68B¥8.24B

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第57期(2024/10/01-2025/09/30)

    ID S100XC532025-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2023/10/01-2024/09/30)

    ID S100V13B2024-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(2022/10/01-2023/09/30)

    ID S100SJU32023-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(令和3年10月1日-令和4年9月30日)

    ID S100PW3I2022-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(令和2年10月1日-令和3年9月30日)

    ID S100N4WC2021-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(令和1年10月1日-令和2年9月30日)

    ID S100KG8T2020-12-25Open

Extracted from XBRL: 48 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.