DUSKIN CO.,LTD.

株式会社ダスキン

Services

Duskin Co., Ltd. engages in the environmental hygiene and food businesses in Japan and internationally. It is involved in the rental and sale of cleaning and hygiene products; leasing, sale, and cleaning of uniforms; sale of natural cosmetics and health foods products; and comprehensive event support. The company provides professional cleaning; pest control and comprehensive hygiene management; home cleaning and helper; plant and flower upkeep; and home repair services comprising fixing scratches and dents, as well as emergency locksmith service; support services for seniors; and rental and sale of assisted-living products. In addition, it operates hamburger and donut shops, and pork cutlet restaurants. Duskin Co., Ltd. was incorporated in 1963 and is headquartered in Osaka, Japan.

← Companies

Price

¥4,015

Market Cap

¥189.2B

Ent. Value

¥171.3B

Net Cash

¥17.9B

Shares Out.

47.1M

P / E

21.6×

EV / EBIT

23.6×

P / Book

1.25×

P / NCAV

21.45×

Div. Yield

2.79%

Financials

Metric	FY 2024 EDINET ↗	FY 2023 EDINET ↗	FY 2022 EDINET ↗	FY 2021 EDINET ↗
Net Sales	¥188.8B	¥178.8B	¥170.5B	¥163.2B
Cost of Sales	¥105.2B	¥102.2B	¥94.5B	¥88.3B
Gross Profit	¥83.5B	¥76.6B	¥76.0B	¥74.9B
SG&A	¥76.3B	¥71.5B	¥67.4B	¥65.0B
Operating Income	¥7.3B	¥5.1B	¥8.6B	¥9.9B
Non-Operating Income	¥3.8B	¥3.2B	¥3.0B	¥2.6B
Dividend Income	¥529M	¥430M	¥380M	¥338M
Interest Income	¥286M	¥221M	¥168M	¥143M
Non-Operating Expenses	¥400M	¥400M	¥250M	¥308M
Interest Expense	¥1M	¥0M	¥0M	¥0M
Ordinary Income	¥10.7B	¥7.9B	¥11.4B	¥12.2B
Pre-tax Income	¥13.0B	¥6.9B	¥10.7B	¥11.6B
Income Taxes	¥4.2B	¥2.3B	¥3.4B	¥3.4B
Current Tax	¥3.8B	¥1.8B	¥2.8B	¥2.9B
Deferred Tax	¥405M	¥492M	¥672M	¥515M
Net Income (owners)	¥8.8B	¥4.6B	¥7.2B	¥8.1B
Minority Interest	¥46M	¥50M	¥70M	¥45M
Comprehensive Income	¥7.2B	¥8.1B	¥8.3B	¥7.5B
EBITDA	¥15.1B	¥13.1B	¥16.3B	¥17.6B
Goodwill Amort. (J-GAAP)	¥136M	¥136M	¥119M	¥163M
EPS	¥185.72	¥95.01	¥146.13	¥164.71
Shares Outstanding	47.1M	48.4M	48.9M	50.0M
Shares Issued (total)	48.0M	50.0M	51.0M	51.0M
Treasury Shares	0.9M	1.6M	2.1M	1.0M

Metric	FY 2024 EDINET ↗	FY 2023 EDINET ↗	FY 2022 EDINET ↗	FY 2021 EDINET ↗
Total Assets	¥203.3B	¥202.1B	¥197.5B	¥198.1B
Current Assets	¥60.6B	¥59.3B	¥69.1B	¥84.1B
Cash & Deposits	¥18.1B	¥14.4B	¥18.2B	¥23.4B
Trade Receivables	¥11.4B	¥11.2B	¥11.6B	¥12.3B
Non-Current Assets	¥142.7B	¥142.8B	¥128.4B	¥114.0B
PP&E	¥50.2B	¥50.5B	¥49.1B	¥49.5B
Goodwill	¥279M	¥326M	¥253M	¥270M
Intangible Assets	¥9.0B	¥7.4B	¥7.5B	¥8.1B
Investment Securities	¥69.5B	¥73.9B	¥61.7B	¥46.2B
Deferred Tax Assets	¥946M	¥877M	¥887M	¥1.6B
Total Liabilities	¥51.8B	¥47.6B	¥45.8B	¥47.0B
Current Liabilities	¥42.1B	¥36.8B	¥36.8B	¥38.0B
Accounts Payable	¥8.3B	¥7.8B	¥7.6B	¥7.0B
ST Debt	¥22M	¥168M	—	—
Taxes Payable	¥3.0B	¥393M	¥1.1B	¥2.4B
Non-Current Liabilities	¥9.7B	¥10.8B	¥8.9B	¥9.0B
Total LT Borrowings	¥197M	¥747M	¥1.1B	¥1.5B
Pension Obligations	¥5.3B	¥5.9B	¥5.8B	¥6.0B
Deferred Tax Liab.	¥2.2B	¥2.3B	¥352M	¥5M
Total Equity	¥151.5B	¥154.5B	¥151.8B	¥151.0B
Capital Stock	¥11.4B	¥11.4B	¥11.4B	¥11.4B
Capital Surplus	¥11.1B	¥11.1B	¥11.1B	¥11.1B
Retained Earnings	¥119.1B	¥122.5B	¥124.9B	¥122.4B
Treasury Stock	¥-3.4B	¥-5.5B	¥-7.1B	¥-4.2B
AOCI	¥13.0B	¥14.6B	¥11.1B	¥10.0B
Equity (owners)	¥138.2B	¥139.5B	¥140.3B	¥140.6B
Minority Interests	¥321M	¥296M	¥364M	¥305M

Total Interest-Bearing Debt ⓘ	¥219M	¥915M	¥1.1B	¥1.5B
Net Cash ⓘ	¥17.9B	¥13.5B	¥17.1B	¥21.8B
NCAV ⓘ	¥8.8B	¥11.7B	¥23.4B	¥37.1B
NCAV/Share	¥187	¥241	¥478	¥741
BV/Share	¥2,933	¥2,881	¥2,866	¥2,811

Metric	FY 2024 EDINET ↗	FY 2023 EDINET ↗	FY 2022 EDINET ↗	FY 2021 EDINET ↗
Operating CF	¥16.7B	¥11.1B	¥12.1B	¥19.6B
Interest Paid	¥-1M	¥0M	¥0M	¥0M
Interest Received	¥2.0B	¥1.5B	¥1.2B	¥1.1B
D&A	¥7.7B	¥7.8B	¥7.5B	¥7.6B
Goodwill Amort.	¥136M	¥136M	¥119M	¥163M
Investing CF	¥-5.1B	¥-16.6B	¥-12.8B	¥-8.5B
CapEx	¥5.9B	¥6.4B	¥4.4B	¥4.3B
Purchase Investments	¥-5.2B	¥-5.0B	¥-17.5B	¥-8.2B
Financing CF	¥-10.8B	¥-5.7B	¥-8.0B	¥-835M
Dividends Paid	¥-5.5B	¥-4.1B	¥-4.6B	¥-2.5B
Share Buybacks	¥-5.0B	¥-1.7B	¥-3.3B	¥-1.7B
LT Debt Repaid	¥-635M	¥-435M	¥-414M	¥-218M
Free Cash Flow	¥10.8B	¥4.7B	¥7.7B	¥15.3B
Net Change in Cash	¥960M	¥-11.2B	¥-8.7B	¥10.3B

Metric	FY 2024 EDINET ↗	FY 2023 EDINET ↗	FY 2022 EDINET ↗	FY 2021 EDINET ↗
ROE	5.8%	3.0%	4.8%	5.5%
ROA	4.3%	2.3%	3.6%	4.1%
EPS	¥185.72	¥95.01	¥146.13	¥164.71
DPS	¥112.00	¥100.00	¥88.00	¥83.00
BPS	¥3,220.79	¥3,202.54	¥3,120.70	¥3,047.67
FCF/Share	¥230	¥98	¥157	¥305
NCAV/Share	¥187	¥241	¥478	¥741
Payout Ratio	60.3%	105.3%	60.2%	50.4%

Capital Allocation Signals 1

Date	Type	Amount	Summary
2026-05-15 15:30	Div Increase	¥3.2B ¥68.0/sh +10%	DUSKIN board approved a year-end dividend of ¥68 per share for fiscal year ending March 31, 2026, bringing full-year div…
Summary DUSKIN board approved a year-end dividend of ¥68 per share for fiscal year ending March 31, 2026, bringing full-year dividend to ¥118 per share (up 5.4% YoY from ¥112). Total dividend payout is ¥3,205 million, reflecting the company's commitment to balanced capital allocation under its 'Mid-term Management Policy 2028' targeting a consolidated payout ratio of 60% or ROE-based dividend yield of 3.0%. Deadline: 2026-06-22 YoY: +10% Source (JP) 2026年3月期の年間配当金は1株あたり118円とさせていただきます。中間配当金50円を既にお支払いしておりますので、期末配当金は、1株当たり68円とさせていただきたいと存じます。剰余金の配当に関するお知らせ TDnet PDF

#	Shareholder	Shares (thou.)	% of Total
1	Japan Master Trust Bank 日本マスタートラスト信託銀行株式会社(信託口)	6,096	12.93%
2	NIPPN CORPORATION 株式会社ニップン	1,800	3.81%
3	Japan Custody Bank 株式会社日本カストディ銀行(信託口)	1,777	3.77%
4	Stock Ownership Plan ダスキン働きさん持株会	1,458	3.09%
5	学校法人雑創の森学園	1,297	2.75%
6	Stock Ownership Plan ダスキンＦＣ加盟店持株会	1,202	2.55%
7	MOS FOOD SERVICES,INC. 株式会社モスフードサービス	760	1.61%
8	Sumitomo Realty & Development Co.,Ltd. 住友不動産株式会社	749	1.59%
9	Sumitomo Mitsui Banking Corporation 株式会社三井住友銀行	672	1.42%
10	JP MORGAN CHASE BANK JP MORGAN CHASE BANK 385781 (常任代理人株式会社みずほ銀行決済営業部)	562	1.19%

as of 2025-03-31 Source: EDINET ↗

Ownership by year — hover bars for detail

Domestic Nominees

16.7%

-0.7% vs 2024

Trust bank custodians — GPIF, pensions, investment trusts

Foreign Custodians

1.2%

-0.1% vs 2024

Sub-custodians for foreign asset managers

Direct / Strategic

16.8%

+0.1% vs 2024

Named entities with disclosed investment intent

Shareholder	Trend	2023	2024	2025
Japan Master Trust Bank 日本マスタートラスト信託銀行		13.53%	13.01%	12.93% -0.08%
NIPPN CORPORATION 式会社ニップン		3.67%	3.71%	3.81% +0.10%
Japan Custody Bank 日本カストディ銀行		4.84%	4.39%	3.77% -0.62%
Stock Ownership Plan ダスキン働きさん持株会		3.29%	3.18%	3.09% -0.09%
学校法人雑創の森学園		—	2.68%	2.75% +0.07%
Stock Ownership Plan ダスキンＦＣ加盟店持株会		2.36%	2.44%	2.55% +0.11%
MOS FOOD SERVICES,INC. 式会社モスフードサービス		1.55%	1.56%	1.61% +0.05%
Sumitomo Realty & Development Co.,Ltd. 住友不動産		1.53%	1.54%	1.59% +0.05%
Sumitomo Mitsui Banking Corporation 三井住友銀行		1.71%	1.56%	1.42% -0.14%
JP Morgan		—	1.25%	1.19% -0.06%
小笠原浩方 last seen 2023	Exited Top 10	2.89%	—	—
大和ハウス工業 last seen 2023	Exited Top 10	1.43%	—	—
Concentration (HHI) ⓘ		254	234	228

3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved

Portfolio Book Value ¥20,145M -3% since 2023

Holdings 19 +1 new 3 exited

Trend 3 unwinding vs 2023

Held Company	FY2025 ¥20,145M total		FY2023 ¥20,809M total
	Book Val ¥M	Shares	Book Val ¥M	Shares
NIPPN CORPORATION (株)ニップン	5,446	2,510,000	4,166	2,510,000	M
MOS FOOD SERVICES,INC. (株)モスフードサービス	4,815	1,315,600	3,953	1,315,600	M
DAIWA HOUSE INDUSTRY CO., LTD. 大和ハウス工業(株)	3,084	-33.3% ↓ 624,700	2,917	937,000	M
Sumitomo Realty & Development Co.,Ltd. 住友不動産(株)	2,097	375,000	1,118	375,000	M
ROYAL HOLDINGS Co., Ltd. ロイヤルホールディングス(株)	1,787	-50.0% ↓ 700,000	3,901	1,400,000
AZ-COM MARUWA Holdings Inc. AZ-COM丸和ホールディングス(株)	1,479	-25.0% ↓ 1,200,000	3,184	1,600,000	M
Nitta Corporation ニッタ(株)	486	130,000	381	130,000	M
TIGERS POLYMER CORPORATION タイガースポリマー(株)	213	300,000	133	300,000	M
YAGI & CO.,LTD. (株)ヤギ	149	72,000	92	72,000	M
イオン(株) (イオン第三共栄会)	127	+6.5% ↑ 34,111	82	32,035
(株)フジオフード	117	100,000	138	100,000
AEON DELIGHT CO., LTD. イオンディライト(株)	110	+14.6% ↑ 20,578	54	17,958
Sumitomo Mitsui Financial Group, Inc. (株)三井住友フィナンシャルグループ	71	+200.0% ↑ 18,900	33	6,300	M
FUJI CO., LTD. (株)フジ	52	24,100	41	24,100
Sumitomo Mitsui Trust Group, Inc. 三井住友トラストグループ(株)	48	NEW New 13,112	—		M
日本電信電話(株)	28	+2400.0% ↑ 200,000	31	8,000	M
AEON Mall Co.,Ltd. イオンモール(株)	26	+17.9% ↑ 11,524	16	9,778
FUJITA CORPORATION Co.,Ltd. (株)フジタコーポレーション	10	45,100	10	45,100
凸版印刷(株)	—		—		M
KANEKA CORPORATION (株)カネカ	—	−100% Exit —	524	152,000	M
KISOJI CO., LTD. (株)木曽路	—	−100% Exit —	6	3,000
三井住友トラスト・ホールディングス(株)	—	−100% Exit —	29	6,556	M
Portfolio total	20,145		20,809

Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding