Dynapac Co., Ltd. - 3947.T - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	55,381	52,278	56,300	56,787	58,026	62,531	67,083	71,865	📊
Revenue Growth (1Y)	--	-5.60%	+7.69%	+0.86%	+2.18%	+7.76%	+7.28%	+7.13%	📊
Revenue Growth (5Y)	--	--	--	--	+4.78%	+19.61%	+19.15%	+27.65%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	47,020	43,320	46,676	47,051	47,448	50,651	53,384	56,651	📊
Cost of Revenue Growth (1Y)	--	-7.87%	+7.75%	+0.80%	+0.84%	+6.75%	+5.39%	+6.12%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+0.91%	+16.92%	+14.37%	+21.37%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	8,361	8,958	9,625	9,736	10,578	11,880	13,700	15,214	📊
Gross Profit Growth (1Y)	--	+7.14%	+7.44%	+1.16%	+8.65%	+12.31%	+15.32%	+11.05%	📊
Gross Profit Growth (5Y)	--	--	--	--	+26.51%	+32.62%	+42.34%	+58.08%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	8,003	8,232	8,407	8,384	8,646	10,145	10,818	11,726	📊
Operating Expenses Growth (1Y)	--	+2.87%	+2.12%	-0.28%	+3.13%	+17.33%	+6.63%	+8.39%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+8.04%	+23.23%	+28.67%	+39.47%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	7,745	7,838	8,119	8,117	8,356	10,144	10,818	11,726	📊
Research and Development	258	278	192	169	191	0	0	--	📊
Other Income Expenses	0	252	265	167	100	1	0	--	📊
EBITDA	2,842	3,009	3,907	3,494	4,341	3,960	5,399	6,569	📊
EBITDA Growth (1Y)	--	+5.88%	+29.84%	-10.57%	+24.24%	-8.78%	+36.33%	+21.68%	📊
EBITDA Growth (5Y)	--	--	--	--	+52.74%	+31.59%	+38.17%	+68.13%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	2,004	1,874	1,941	1,913	1,918	2,226	2,517	2,930	📊
Operating Income	358	725	1,217	1,352	1,932	1,735	2,882	3,488	📊
Operating Income Growth (1Y)	--	+102.62%	+67.82%	+11.05%	+42.90%	-10.19%	+66.12%	+21.03%	📊
Operating Income Growth (5Y)	--	--	--	--	+439.58%	+139.18%	+136.76%	+186.56%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	25	40	17	27	62	145	196	222	📊
Pre Tax Income	814	1,095	1,949	1,554	2,361	4,469	4,955	5,088	📊
Tax Provision	248	159	543	-73	740	1,460	1,749	1,756	📊
NET INCOME	559	934	1,396	1,612	1,607	2,987	3,178	3,275	📊
Net Income Growth (1Y)	--	+67.13%	+49.44%	+15.47%	-0.30%	+85.90%	+6.39%	+3.04%	📊
Net Income Growth (5Y)	--	--	--	--	+187.54%	+219.82%	+127.70%	+134.62%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	56.52	94.35	140.8	162.36	161.66	299.98	320.18	333.52	📊
Diluted EPS	56.48	94.29	140.7	162.25	161.56	300.02	319.99	333.31	📊
Basic Average Shares	10	10	10	10	10	10	10	10	📊
Diluted Average Shares	10	10	10	10	10	10	10	10	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

55,381

52,278

56,300

56,787

58,026

62,531

67,083

71,865

📊

Revenue Growth (1Y)

-5.60%

+7.69%

+0.86%

+2.18%

+7.76%

+7.28%

+7.13%

📊

Revenue Growth (5Y)

+4.78%

+19.61%

+19.15%

+27.65%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

47,020

43,320

46,676

47,051

47,448

50,651

53,384

56,651

📊

Cost of Revenue Growth (1Y)

-7.87%

+7.75%

+0.80%

+0.84%

+6.75%

+5.39%

+6.12%

📊

Cost of Revenue Growth (5Y)

+0.91%

+16.92%

+14.37%

+21.37%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

8,361

8,958

9,625

9,736

10,578

11,880

13,700

15,214

📊

Gross Profit Growth (1Y)

+7.14%

+7.44%

+1.16%

+8.65%

+12.31%

+15.32%

+11.05%

📊

Gross Profit Growth (5Y)

+26.51%

+32.62%

+42.34%

+58.08%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

8,003

8,232

8,407

8,384

8,646

10,145

10,818

11,726

📊

Operating Expenses Growth (1Y)

+2.87%

+2.12%

-0.28%

+3.13%

+17.33%

+6.63%

+8.39%

📊

Operating Expenses Growth (5Y)

+8.04%

+23.23%

+28.67%

+39.47%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

7,745

7,838

8,119

8,117

8,356

10,144

10,818

11,726

📊

Research and Development

258

278

192

169

191

📊

Other Income Expenses

252

265

167

100

📊

EBITDA

2,842

3,009

3,907

3,494

4,341

3,960

5,399

6,569

📊

EBITDA Growth (1Y)

+5.88%

+29.84%

-10.57%

+24.24%

-8.78%

+36.33%

+21.68%

📊

EBITDA Growth (5Y)

+52.74%

+31.59%

+38.17%

+68.13%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

2,004

1,874

1,941

1,913

1,918

2,226

2,517

2,930

📊

Operating Income

358

725

1,217

1,352

1,932

1,735

2,882

3,488

📊

Operating Income Growth (1Y)

+102.62%

+67.82%

+11.05%

+42.90%

-10.19%

+66.12%

+21.03%

📊

Operating Income Growth (5Y)

+439.58%

+139.18%

+136.76%

+186.56%

📊

Operating Income Growth (10Y)

📊

Interest Expense

145

196

222

📊

Pre Tax Income

814

1,095

1,949

1,554

2,361

4,469

4,955

5,088

📊

Tax Provision

248

159

543

-73

740

1,460

1,749

1,756

📊

NET INCOME

559

934

1,396

1,612

1,607

2,987

3,178

3,275

📊

Net Income Growth (1Y)

+67.13%

+49.44%

+15.47%

-0.30%

+85.90%

+6.39%

+3.04%

📊

Net Income Growth (5Y)

+187.54%

+219.82%

+127.70%

+134.62%

📊

Net Income Growth (10Y)

📊

Basic EPS

56.52

94.35

140.8

162.36

161.66

299.98

320.18

333.52

📊

Diluted EPS

56.48

94.29

140.7

162.25

161.56

300.02

319.99

333.31

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	55,381	52,278	56,300	56,787	58,026	62,531	67,083	71,865	📊
Revenue Growth (1Y)	--	-5.60%	+7.69%	+0.86%	+2.18%	+7.76%	+7.28%	+7.13%	📊
Revenue Growth (5Y)	--	--	--	--	+4.78%	+19.61%	+19.15%	+27.65%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	47,020	43,320	46,676	47,051	47,448	50,651	53,384	56,651	📊
Cost of Revenue Growth (1Y)	--	-7.87%	+7.75%	+0.80%	+0.84%	+6.75%	+5.39%	+6.12%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+0.91%	+16.92%	+14.37%	+21.37%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	8,361	8,958	9,625	9,736	10,578	11,880	13,700	15,214	📊
Gross Profit Growth (1Y)	--	+7.14%	+7.44%	+1.16%	+8.65%	+12.31%	+15.32%	+11.05%	📊
Gross Profit Growth (5Y)	--	--	--	--	+26.51%	+32.62%	+42.34%	+58.08%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	8,003	8,232	8,407	8,384	8,646	10,145	10,818	11,726	📊
Operating Expenses Growth (1Y)	--	+2.87%	+2.12%	-0.28%	+3.13%	+17.33%	+6.63%	+8.39%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+8.04%	+23.23%	+28.67%	+39.47%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	7,745	7,838	8,119	8,117	8,356	10,144	10,818	11,726	📊
Research and Development	258	278	192	169	191	0	0	--	📊
Other Income Expenses	0	252	265	167	100	1	0	--	📊
EBITDA	2,842	3,009	3,907	3,494	4,341	3,960	5,399	6,569	📊
EBITDA Growth (1Y)	--	+5.88%	+29.84%	-10.57%	+24.24%	-8.78%	+36.33%	+21.68%	📊
EBITDA Growth (5Y)	--	--	--	--	+52.74%	+31.59%	+38.17%	+68.13%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	2,004	1,874	1,941	1,913	1,918	2,226	2,517	2,930	📊
Operating Income	358	725	1,217	1,352	1,932	1,735	2,882	3,488	📊
Operating Income Growth (1Y)	--	+102.62%	+67.82%	+11.05%	+42.90%	-10.19%	+66.12%	+21.03%	📊
Operating Income Growth (5Y)	--	--	--	--	+439.58%	+139.18%	+136.76%	+186.56%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	25	40	17	27	62	145	196	222	📊
Pre Tax Income	814	1,095	1,949	1,554	2,361	4,469	4,955	5,088	📊
Tax Provision	248	159	543	-73	740	1,460	1,749	1,756	📊
NET INCOME	559	934	1,396	1,612	1,607	2,987	3,178	3,275	📊
Net Income Growth (1Y)	--	+67.13%	+49.44%	+15.47%	-0.30%	+85.90%	+6.39%	+3.04%	📊
Net Income Growth (5Y)	--	--	--	--	+187.54%	+219.82%	+127.70%	+134.62%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	56.52	94.35	140.8	162.36	161.66	299.98	320.18	333.52	📊
Diluted EPS	56.48	94.29	140.7	162.25	161.56	300.02	319.99	333.31	📊
Basic Average Shares	10	10	10	10	10	10	10	10	📊
Diluted Average Shares	10	10	10	10	10	10	10	10	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

55,381

52,278

56,300

56,787

58,026

62,531

67,083

71,865

📊

Revenue Growth (1Y)

-5.60%

+7.69%

+0.86%

+2.18%

+7.76%

+7.28%

+7.13%

📊

Revenue Growth (5Y)

+4.78%

+19.61%

+19.15%

+27.65%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

47,020

43,320

46,676

47,051

47,448

50,651

53,384

56,651

📊

Cost of Revenue Growth (1Y)

-7.87%

+7.75%

+0.80%

+0.84%

+6.75%

+5.39%

+6.12%

📊

Cost of Revenue Growth (5Y)

+0.91%

+16.92%

+14.37%

+21.37%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

8,361

8,958

9,625

9,736

10,578

11,880

13,700

15,214

📊

Gross Profit Growth (1Y)

+7.14%

+7.44%

+1.16%

+8.65%

+12.31%

+15.32%

+11.05%

📊

Gross Profit Growth (5Y)

+26.51%

+32.62%

+42.34%

+58.08%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

8,003

8,232

8,407

8,384

8,646

10,145

10,818

11,726

📊

Operating Expenses Growth (1Y)

+2.87%

+2.12%

-0.28%

+3.13%

+17.33%

+6.63%

+8.39%

📊

Operating Expenses Growth (5Y)

+8.04%

+23.23%

+28.67%

+39.47%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

7,745

7,838

8,119

8,117

8,356

10,144

10,818

11,726

📊

Research and Development

258

278

192

169

191

📊

Other Income Expenses

252

265

167

100

📊

EBITDA

2,842

3,009

3,907

3,494

4,341

3,960

5,399

6,569

📊

EBITDA Growth (1Y)

+5.88%

+29.84%

-10.57%

+24.24%

-8.78%

+36.33%

+21.68%

📊

EBITDA Growth (5Y)

+52.74%

+31.59%

+38.17%

+68.13%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

2,004

1,874

1,941

1,913

1,918

2,226

2,517

2,930

📊

Operating Income

358

725

1,217

1,352

1,932

1,735

2,882

3,488

📊

Operating Income Growth (1Y)

+102.62%

+67.82%

+11.05%

+42.90%

-10.19%

+66.12%

+21.03%

📊

Operating Income Growth (5Y)

+439.58%

+139.18%

+136.76%

+186.56%

📊

Operating Income Growth (10Y)

📊

Interest Expense

145

196

222

📊

Pre Tax Income

814

1,095

1,949

1,554

2,361

4,469

4,955

5,088

📊

Tax Provision

248

159

543

-73

740

1,460

1,749

1,756

📊

NET INCOME

559

934

1,396

1,612

1,607

2,987

3,178

3,275

📊

Net Income Growth (1Y)

+67.13%

+49.44%

+15.47%

-0.30%

+85.90%

+6.39%

+3.04%

📊

Net Income Growth (5Y)

+187.54%

+219.82%

+127.70%

+134.62%

📊

Net Income Growth (10Y)

📊

Basic EPS

56.52

94.35

140.8

162.36

161.66

299.98

320.18

333.52

📊

Diluted EPS

56.48

94.29

140.7

162.25

161.56

300.02

319.99

333.31

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	80.00 (JPY)
Dividend Yield	3.23%
Shareholders Yield	--
Next Earnings
Market cap	24.18B (JPY)
EPS (TTM)	333.52 (JPY)
P/E (TTM)	7.42 (JPY)
Last Close	2475.00

Next Earnings
Market cap	24.18B (JPY)
EPS (TTM)	333.52 (JPY)
P/E (TTM)	7.42 (JPY)
Last Close	2475.00 (JPY)

Ex-Dividend date
Payment date
Annual Dividend	80.00 (JPY)
Dividend Yield	3.23%
Shareholders Yield	--
Next Earnings
Market cap	24.18B (JPY)
EPS (TTM)	333.52 (JPY)
P/E (TTM)	7.42 (JPY)
Last Close	2475.00

Next Earnings
Market cap	24.18B (JPY)
EPS (TTM)	333.52 (JPY)
P/E (TTM)	7.42 (JPY)
Last Close	2475.00 (JPY)