Daisue ConstructionDAISUE CONSTRUCTION CO., LTD.1814東証プライム建設業FY ending Mar 2026, consolidated, J-GAAP

Daisue Construction revenue and profit

Out of every ¥100 of sales, about ¥6 is left as operating profit. Revenue changed +18.6% from the prior year, operating profit +78.1%.

Five-year trend

Revenue¥105.6B
FY ending Mar 2022: ¥69.6B¥69.6BFY ending Mar 2023: ¥71.8B¥71.8BFY ending Mar 2024: ¥77.8B¥77.8BFY ending Mar 2025: ¥89B¥89BFY ending Mar 2026: ¥105.6B¥105.6BFY22FY23FY24FY25FY26
Operating income¥6.58B
FY ending Mar 2022: ¥2.71B¥2.71BFY ending Mar 2023: ¥1.89B¥1.89BFY ending Mar 2024: ¥1.59B¥1.59BFY ending Mar 2025: ¥3.69B¥3.69BFY ending Mar 2026: ¥6.58B¥6.58BFY22FY23FY24FY25FY26
Operating margin6.2%
FY ending Mar 2022: 3.9%3.9%FY ending Mar 2023: 2.6%2.6%FY ending Mar 2024: 2.0%2.0%FY ending Mar 2025: 4.2%4.2%FY ending Mar 2026: 6.2%6.2%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin3.6%
Asset turnover1.83×
ROA6.6%
ROA6.6%
Financial leverage2.44×
ROE16.1%

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

Net margin3.6%
2022: 2.6%2.6%2023: 1.8%1.8%2024: 1.6%1.6%2025: 2.3%2.3%2026: 3.6%3.6%2223242526
Asset turnover1.83×
2022: 1.43×1.43×2023: 1.52×1.52×2024: 1.49×1.49×2025: 1.55×1.55×2026: 1.83×1.83×2223242526
ROA6.6%
2022: 3.7%3.7%2023: 2.8%2.8%2024: 2.4%2.4%2025: 3.6%3.6%2026: 6.6%6.6%2223242526
Financial leverage2.44×
2022: 2.41×2.41×2023: 2.30×2.30×2024: 2.49×2.49×2025: 2.60×2.60×2026: 2.44×2.44×2223242526
ROE16.1%
2022: 9.0%9.0%2023: 6.4%6.4%2024: 5.9%5.9%2025: 9.4%9.4%2026: 16.1%16.1%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20222.6%1.43×3.7%2.41×9.0%
20231.8%1.52×2.8%2.30×6.4%
20241.6%1.49×2.4%2.49×5.9%
20252.3%1.55×3.6%2.60×9.4%
20263.6%1.83×6.6%2.44×16.1%

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 ÷ revenue2.2%
2021: 3.0%3.0%2022: 2.4%2.4%2023: 2.9%2.9%2024: 3.3%3.3%2025: 3.4%3.4%2026: 2.2%2.2%212223242526
PPE ÷ total assets3.9%
2021: 4.2%4.2%2022: 3.4%3.4%2023: 4.5%4.5%2024: 4.4%4.4%2025: 5.4%5.4%2026: 3.9%3.9%212223242526
Goodwill ÷ parent equity—
2024: 5.9%5.9%212223242526
Goodwill balance—
2024: ¥1.25B¥1.25B212223242526

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.

R&D spending¥155M
2021: ¥128M¥128M2022: ¥120M¥120M2023: ¥158M¥158M2024: ¥80M¥80M2025: ¥136M¥136M2026: ¥155M¥155M212223242526
R&D / revenue0.1%
2021: 0.2%0.2%2022: 0.2%0.2%2023: 0.2%0.2%2024: 0.1%0.1%2025: 0.2%0.2%2026: 0.1%0.1%212223242526

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 Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue69,64571,83477,81589,027105,554
Cost of revenue63,59466,45072,16880,75193,604
Gross profit6,0515,3845,6468,27511,949
SG&A3,3433,4974,0564,5805,370
Operating income2,7081,8871,5903,6956,579
Pretax income2,6891,9301,9043,5505,199
Income tax8736096691,4901,399
Net income attributable to owners1,8161,3211,2352,0603,800
Operating margin3.9%2.6%2.0%4.2%6.2%

Balance sheet (reported items)

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

Assets

Cash 18%
4%
1%
3%
Other assets 74%

Funding

Other liabilities 58%
Equity 42%

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

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥7.32B¥9.99B¥8.78B¥4.46B¥10.8B
Total assets¥48.7B¥45.6B¥59.1B¥55.6B¥59.6B
Net assets¥20.6B¥21.5B¥22.6B¥23B¥25.2B
Share capital¥4.32B¥4.32B¥4.32B¥4.32B¥4.32B
Property, plant and equipment¥1.66B¥2.07B¥2.59B¥3B¥2.35B
Intangible assets excluding goodwill¥134M¥265M¥3.87B¥2B¥513M
Goodwill——¥1.25B——
Investment securities¥1.84B¥2.17B¥2.73B¥898M¥1.62B
Current assets¥43.2B¥39.5B¥48.7B¥48.3B¥53.1B
Current liabilities¥25.8B¥22B¥30.8B¥28.1B¥30.4B
Short-term borrowings¥100M¥100M¥1.3B¥200M¥100M
Long-term borrowings¥102M¥19M¥3B¥2.65B¥2.3B
Total liabilities¥28B¥24.1B¥36.6B¥32.6B¥34.4B
Equity attributable to owners of parent¥20.2B¥20.8B¥21.3B¥22.8B¥24.6B
Retained earnings¥16B¥16.6B¥17.1B¥18.3B¥20.6B
Treasury stock-¥108M-¥143M-¥366M-¥188M-¥824M

Sources

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

    有価証券報告書-第80期(2025/04/01-2026/03/31)

    ID S100YK212026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第79期(2024/04/01-2025/03/31)

    ID S100W2U52025-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第78期(2023/04/01-2024/03/31)

    ID S100TOSV2024-06-21Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第77期(2022/04/01-2023/03/31)

    ID S100S4K42023-11-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(令和3年4月1日-令和4年3月31日)

    ID S100OCE02022-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和2年4月1日-令和3年3月31日)

    ID S100LP4G2021-06-25Open

Extracted from XBRL: 50 / 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.