K&O Energy Group Inc.
TSE:1663.T
2875 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 22,909 | 25,925 | 23,908 | 21,998 | 20,976 | 29,416 | 30,554 | 26,618 | 20,725 | 28,303 | 20,526 | 15,069 | 13,509 | 16,966 | 13,897 | 12,391 | 13,607 | 18,557 | 15,557 | 15,544 | 14,073 | 19,959 | 16,547 | 15,567 | 13,718 | 18,933 | 14,805 | 13,707 | 13,968 | 17,119 | 13,827 | 11,830 | 12,475 | 18,318 | 16,394 | 15,923 | 17,004 | 24,226 | 21,851 | 19,744 | 19,183 | 25,361 | 20,568 | 19,007 | 18,698 | 22,142 | 18,908 | 17,093 |
Kosten van de omzet
| 17,095 | 20,728 | 18,979 | 17,250 | 15,935 | 24,284 | 26,179 | 22,575 | 16,600 | 23,814 | 17,428 | 12,127 | 10,336 | 12,719 | 11,033 | 9,625 | 10,072 | 14,469 | 12,816 | 12,909 | 10,970 | 15,693 | 13,676 | 13,113 | 10,893 | 15,020 | 11,900 | 11,200 | 10,869 | 13,404 | 11,094 | 9,432 | 9,397 | 14,160 | 13,260 | 12,959 | 13,398 | 19,876 | 18,455 | 16,806 | 15,334 | 21,292 | 17,372 | 15,998 | 15,241 | 18,060 | 16,067 | 14,380 |
Brutowinst
| 5,814 | 5,197 | 4,929 | 4,748 | 5,041 | 5,132 | 4,375 | 4,043 | 4,125 | 4,489 | 3,098 | 2,942 | 3,173 | 4,247 | 2,864 | 2,766 | 3,535 | 4,088 | 2,741 | 2,635 | 3,103 | 4,266 | 2,871 | 2,454 | 2,825 | 3,913 | 2,905 | 2,507 | 3,099 | 3,715 | 2,733 | 2,398 | 3,078 | 4,158 | 3,134 | 2,964 | 3,606 | 4,350 | 3,396 | 2,938 | 3,849 | 4,069 | 3,196 | 3,009 | 3,457 | 4,082 | 2,841 | 2,713 |
Brutowinstmarge
| 0.254 | 0.2 | 0.206 | 0.216 | 0.24 | 0.174 | 0.143 | 0.152 | 0.199 | 0.159 | 0.151 | 0.195 | 0.235 | 0.25 | 0.206 | 0.223 | 0.26 | 0.22 | 0.176 | 0.17 | 0.22 | 0.214 | 0.174 | 0.158 | 0.206 | 0.207 | 0.196 | 0.183 | 0.222 | 0.217 | 0.198 | 0.203 | 0.247 | 0.227 | 0.191 | 0.186 | 0.212 | 0.18 | 0.155 | 0.149 | 0.201 | 0.16 | 0.155 | 0.158 | 0.185 | 0.184 | 0.15 | 0.159 |
Onderzoek- en ontwikkelingskosten
| 68 | 45 | 49 | 47 | 65 | 50 | 19 | 46 | 112 | 42 | 46 | 43 | 95 | 42 | 241 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 207 | 0 | 0 | 0 | 246 | 0 | 0 | 0 | 192 | 0 | 0 | 0 | 203 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 227 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 4,175 | 0 | 0 | 0 | 4,052 | 0 | 0 | 2,342 | -3,153 | 0 | 0 | 0 | -3,027 | 2,386 | 2,373 | 2,294 | -3,131 | 0 | 0 | 0 | 3,745 | 0 | 0 | 2,171 | 3,465 | 0 | 0 | 0 | 3,522 | 0 | 0 | 0 | 3,395 | 0 | 0 | 0 | 3,488 | 0 | 0 | 0 | 3,275 | 0 | 0 | 0 | 3,043 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | -1,569 | 0 | 0 | 0 | -1,467 | 0 | 0 | 0 | 5,627 | 0 | 0 | 0 | 5,602 | 0 | 0 | 0 | 5,604 | 0 | 0 | 0 | -1,286 | 0 | 0 | 0 | -1,026 | 0 | 0 | 0 | -1,070 | 0 | 0 | 0 | -970 | 0 | 0 | 0 | -1,033 | 0 | 0 | 0 | -877 | 0 | 0 | 0 | -696 | 0 |
Verkoop-, algemene en administratieve kosten
| 2,701 | 2,658 | 2,606 | 2,487 | 2,468 | 2,409 | 2,585 | 2,377 | 2,245 | 2,342 | 2,474 | 2,288 | 2,357 | 2,222 | 2,575 | 2,386 | 2,373 | 2,294 | 2,473 | 2,308 | 2,387 | 2,245 | 2,459 | 2,260 | 2,383 | 2,171 | 2,439 | 2,224 | 2,330 | 2,181 | 2,452 | 2,223 | 2,261 | 2,196 | 2,425 | 2,211 | 2,326 | 2,200 | 2,455 | 2,226 | 2,264 | 2,287 | 2,398 | 2,220 | 2,288 | 2,162 | 2,347 | 2,048 |
Overige kosten
| 0 | 41 | 27 | -25 | 48 | 2,459 | 2,604 | 2,423 | 2,357 | 43 | 40 | 22 | 26 | 44 | 24 | 13 | 26 | 57 | 30 | 34 | 21 | 54 | 53 | 48 | 28 | 68 | -152 | 73 | 98 | 129 | 138 | 40 | 98 | 57 | 154 | -105 | 145 | 521 | 150 | -64 | 167 | 567 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 2,701 | 2,703 | 2,655 | 2,534 | 2,533 | 2,459 | 2,604 | 2,423 | 2,357 | 2,342 | 2,474 | 2,331 | 2,452 | 2,264 | 2,575 | 2,386 | 2,373 | 2,294 | 2,473 | 2,308 | 2,387 | 2,245 | 2,459 | 2,260 | 2,383 | 2,171 | 2,439 | 2,224 | 2,330 | 2,181 | 2,452 | 2,223 | 2,261 | 2,196 | 2,425 | 2,211 | 2,326 | 2,200 | 2,455 | 2,226 | 2,264 | 2,287 | 2,525 | 2,270 | 2,222 | 2,203 | 2,473 | 2,144 |
Bedrijfsresultaat
| 3,113 | 2,494 | 2,274 | 2,214 | 2,508 | 2,672 | 1,771 | 1,619 | 1,768 | 2,146 | 623 | 610 | 722 | 1,982 | 290 | 380 | 1,161 | 1,794 | 267 | 327 | 716 | 2,020 | 413 | 193 | 443 | 1,741 | 467 | 283 | 769 | 1,532 | 282 | 174 | 817 | 1,961 | 710 | 752 | 1,280 | 2,149 | 941 | 712 | 1,585 | 1,781 | 798 | 789 | 1,169 | 1,920 | 494 | 665 |
Bedrijfsresultaat ratio
| 0.136 | 0.096 | 0.095 | 0.101 | 0.12 | 0.091 | 0.058 | 0.061 | 0.085 | 0.076 | 0.03 | 0.04 | 0.053 | 0.117 | 0.021 | 0.031 | 0.085 | 0.097 | 0.017 | 0.021 | 0.051 | 0.101 | 0.025 | 0.012 | 0.032 | 0.092 | 0.032 | 0.021 | 0.055 | 0.089 | 0.02 | 0.015 | 0.065 | 0.107 | 0.043 | 0.047 | 0.075 | 0.089 | 0.043 | 0.036 | 0.083 | 0.07 | 0.039 | 0.042 | 0.063 | 0.087 | 0.026 | 0.039 |
Totaal overige inkomsten en kosten netto
| 72 | 245 | 272 | 38 | 113 | 166 | 187 | 58 | 183 | -32 | 129 | 66 | 101 | 45 | 48 | 517 | 120 | 47 | -7 | 597 | 49 | 16 | 60 | 74 | 119 | 128 | 162 | 27 | 75 | 125 | 86 | 46 | 69 | 83 | 452 | 13 | 86 | 512 | 182 | 132 | 134 | 5,172 | -6 | -3 | 244 | 171 | 69 | -103 |
Inkomen voor belasting
| 3,185 | 2,738 | 2,546 | 2,252 | 2,621 | 2,838 | 1,958 | 1,677 | 1,951 | 2,114 | 752 | 676 | 823 | 2,027 | 338 | 897 | 1,281 | 1,841 | 260 | 924 | 765 | 2,036 | 473 | 267 | 562 | 1,869 | 629 | 310 | 844 | 1,657 | 368 | 220 | 886 | 2,044 | 1,163 | 763 | 1,367 | 2,662 | 1,123 | 843 | 1,720 | 6,954 | 792 | 786 | 1,413 | 2,091 | 563 | 562 |
Inkomen voor belasting ratio
| 0.139 | 0.106 | 0.106 | 0.102 | 0.125 | 0.096 | 0.064 | 0.063 | 0.094 | 0.075 | 0.037 | 0.045 | 0.061 | 0.119 | 0.024 | 0.072 | 0.094 | 0.099 | 0.017 | 0.059 | 0.054 | 0.102 | 0.029 | 0.017 | 0.041 | 0.099 | 0.042 | 0.023 | 0.06 | 0.097 | 0.027 | 0.019 | 0.071 | 0.112 | 0.071 | 0.048 | 0.08 | 0.11 | 0.051 | 0.043 | 0.09 | 0.274 | 0.039 | 0.041 | 0.076 | 0.094 | 0.03 | 0.033 |
Belastingkosten
| 941 | 903 | 651 | 651 | 742 | 961 | 561 | 532 | 601 | 653 | 215 | 186 | 209 | 553 | 23 | 330 | 397 | 577 | -46 | 282 | 249 | 630 | 83 | 101 | 150 | 490 | 160 | 80 | 228 | 489 | -1 | 150 | 270 | 685 | 253 | 247 | 388 | 833 | 297 | 250 | 588 | 767 | 224 | 288 | 450 | 734 | 222 | 206 |
Nettowinst
| 2,008 | 1,691 | 1,664 | 1,424 | 1,682 | 1,694 | 1,170 | 1,010 | 1,243 | 1,343 | 467 | 426 | 571 | 1,382 | 268 | 515 | 839 | 1,222 | 253 | 615 | 503 | 1,366 | 372 | 134 | 399 | 1,333 | 443 | 203 | 603 | 1,166 | 349 | 120 | 626 | 1,306 | 840 | 462 | 893 | 1,746 | 764 | 566 | 1,049 | 6,117 | 460 | 431 | 764 | 1,024 | 293 | 277 |
Nettowinstmarge
| 0.088 | 0.065 | 0.07 | 0.065 | 0.08 | 0.058 | 0.038 | 0.038 | 0.06 | 0.047 | 0.023 | 0.028 | 0.042 | 0.081 | 0.019 | 0.042 | 0.062 | 0.066 | 0.016 | 0.04 | 0.036 | 0.068 | 0.022 | 0.009 | 0.029 | 0.07 | 0.03 | 0.015 | 0.043 | 0.068 | 0.025 | 0.01 | 0.05 | 0.071 | 0.051 | 0.029 | 0.053 | 0.072 | 0.035 | 0.029 | 0.055 | 0.241 | 0.022 | 0.023 | 0.041 | 0.046 | 0.015 | 0.016 |
WPA (Winst Per Aandeel)
| 75.33 | 63.47 | 62.48 | 53.47 | 63.17 | 63.66 | 43.99 | 9.39 | 11.55 | 50.55 | 5.1 | 16.04 | 21.5 | 52.06 | 10.09 | 19.39 | 31.37 | 45.73 | 9.46 | 23 | 18.55 | 50.41 | 13.72 | 4.94 | 14.56 | 48.66 | 16.17 | 7.41 | 22.02 | 42.59 | 12.74 | 4.38 | 22.86 | 47.69 | 30.67 | 16.87 | 32.61 | 63.77 | 27.9 | 20.67 | 34.99 | 204.1 | 9.54 | 8.83 | 15.6 | 19.51 | 6 | 5.65 |
Verwaterde WPA
| 75 | 63.18 | 62.18 | 53.2 | 62.85 | 63.33 | 43.74 | 9.39 | 11.55 | 50.28 | 4.99 | 16.04 | 21.5 | 51.76 | 10.09 | 19.39 | 31.37 | 45.45 | 9.46 | 23 | 18.55 | 50.09 | 13.72 | 4.94 | 14.56 | 48.35 | 16.17 | 7.41 | 22.02 | 42.32 | 12.74 | 4.38 | 22.86 | 47.43 | 30.67 | 16.87 | 32.61 | 63.46 | 27.9 | 20.67 | 34.99 | 203.33 | 8.27 | 8.92 | 15.81 | 21.19 | 6.07 | 5.74 |
EBITDA
| 4,520.5 | 4,160 | 4,019 | 3,568 | 3,861 | 4,186 | 3,125 | 2,947.25 | 3,116 | 3,478 | 1,950.25 | 2,015 | 2,009.5 | 3,317 | 1,682 | 2,122 | 1,162 | 3,080 | 1,484 | 2,124 | 1,900 | 3,147 | 810 | 194 | 311 | 1,873 | 634 | 315 | 850 | 1,664 | 379 | 226 | 899 | 2,049 | 1,176 | 770 | 1,381 | 2,669 | 1,136 | 851 | 6,916 | -2,825 | 1,762 | 1,776 | 2,123 | 2,907 | 1,481 | 1,620.5 |
EBITDA ratio
| 0.197 | 0.151 | 0.157 | 0.089 | 0.129 | 0.099 | 0.073 | 0.056 | 0.096 | 0.079 | 0.051 | 0.041 | 0.053 | 0.122 | 0.083 | -0.007 | 0.088 | 0.097 | 0.068 | -0.015 | 0.053 | 0.104 | 0.053 | 0.011 | 0.024 | 0.1 | 0.042 | 0.026 | 0.062 | 0.097 | 0.031 | 0.021 | 0.076 | 0.112 | 0.056 | 0.054 | 0.084 | 0.11 | 0.054 | 0.044 | 0.361 | -0.111 | 0.086 | 0.093 | 0.114 | 0.131 | 0.078 | 0.095 |