EXEO Group, Inc.
TSE:1951.T
1592.5 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 614,095 | 627,607 | 594,840 | 573,339 | 524,574 | 423,727 | 312,669 | 298,825 | 287,437 | 300,912 | 318,513 | 301,319 | 273,134 | 282,264 | 271,230 | 288,017 | 287,744 | 303,537 | 278,869 | 247,687 |
Kosten van de omzet
| 524,936 | 545,769 | 510,517 | 497,474 | 456,247 | 365,389 | 269,315 | 260,344 | 251,642 | 265,171 | 279,969 | 265,205 | 246,327 | 251,965 | 239,934 | 251,056 | 251,446 | 263,286 | 244,485 | 216,723 |
Brutowinst
| 89,159 | 81,838 | 84,323 | 75,865 | 68,327 | 58,338 | 43,354 | 38,481 | 35,795 | 35,741 | 38,544 | 36,114 | 26,807 | 30,299 | 31,296 | 36,961 | 36,298 | 40,251 | 34,384 | 30,964 |
Brutowinstmarge
| 0.145 | 0.13 | 0.142 | 0.132 | 0.13 | 0.138 | 0.139 | 0.129 | 0.125 | 0.119 | 0.121 | 0.12 | 0.098 | 0.107 | 0.115 | 0.128 | 0.126 | 0.133 | 0.123 | 0.125 |
Onderzoek- en ontwikkelingskosten
| 486 | 624 | 637 | 297 | 266 | 160 | 132 | 103 | 358 | 67 | 73 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 55,622 | 49,285 | 41,942 | 39,241 | 37,226 | 26,620 | 17,600 | 17,393 | 16,582 | 17,382 | 16,128 | 18,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 453 | -69 | 1,020 | 821 | 352 | 634 | 428 | 173 | -299 | 96 | 85 | 329 | 361 | 1,200 | 458 | 630 | 981 | 468 | 848 | 738 |
Bedrijfskosten
| 55,622 | 49,285 | 41,942 | 39,241 | 37,226 | 26,620 | 17,732 | 17,607 | 17,382 | 17,382 | 17,809 | 18,067 | 17,886 | 17,908 | 17,428 | 18,088 | 19,897 | 19,797 | 19,846 | 18,975 |
Bedrijfsresultaat
| 33,537 | 32,552 | 42,380 | 36,623 | 31,100 | 31,716 | 25,621 | 20,873 | 18,412 | 18,358 | 20,734 | 18,046 | 8,919 | 12,390 | 13,867 | 18,871 | 16,400 | 20,453 | 14,537 | 11,988 |
Bedrijfsresultaat ratio
| 0.055 | 0.052 | 0.071 | 0.064 | 0.059 | 0.075 | 0.082 | 0.07 | 0.064 | 0.061 | 0.065 | 0.06 | 0.033 | 0.044 | 0.051 | 0.066 | 0.057 | 0.067 | 0.052 | 0.048 |
Totaal overige inkomsten en kosten netto
| 2,639 | 4,876 | 1,731 | 2,040 | -4,247 | 19,898 | 826 | -153 | 99 | 1,410 | 3,093 | 72 | 3,120 | 1,058 | -219 | -2,114 | 973 | 282 | -358 | 63 |
Inkomen voor belasting
| 36,176 | 37,430 | 44,112 | 38,665 | 26,854 | 51,617 | 26,448 | 20,721 | 18,512 | 19,769 | 23,828 | 18,119 | 12,041 | 13,449 | 13,649 | 16,759 | 17,374 | 20,736 | 14,180 | 12,052 |
Inkomen voor belasting ratio
| 0.059 | 0.06 | 0.074 | 0.067 | 0.051 | 0.122 | 0.085 | 0.069 | 0.064 | 0.066 | 0.075 | 0.06 | 0.044 | 0.048 | 0.05 | 0.058 | 0.06 | 0.068 | 0.051 | 0.049 |
Belastingkosten
| 15,787 | 14,427 | 15,694 | 14,335 | 11,198 | 11,284 | 8,393 | 6,982 | 6,290 | 7,493 | 8,914 | 6,786 | 4,344 | 5,316 | 5,017 | 7,983 | 6,319 | 9,014 | 4,160 | 5,238 |
Nettowinst
| 20,058 | 22,233 | 27,766 | 24,192 | 15,603 | 40,219 | 17,993 | 13,789 | 12,184 | 12,264 | 14,910 | 11,313 | 7,856 | 7,780 | 8,378 | 9,388 | 10,685 | 11,023 | 9,174 | 6,423 |
Nettowinstmarge
| 0.033 | 0.035 | 0.047 | 0.042 | 0.03 | 0.095 | 0.058 | 0.046 | 0.042 | 0.041 | 0.047 | 0.038 | 0.029 | 0.028 | 0.031 | 0.033 | 0.037 | 0.036 | 0.033 | 0.026 |
WPA (Winst Per Aandeel)
| 92.47 | 102.49 | 125.32 | 108.66 | 69.87 | 185.33 | 94.71 | 72.62 | 62.95 | 61.91 | 73.87 | 54.63 | 74.96 | 75.58 | 79.75 | 88.5 | 98.42 | 100.33 | 81.94 | 56.59 |
Verwaterde WPA
| 92.43 | 102.45 | 125.24 | 108.53 | 69.74 | 185.33 | 94.36 | 72.44 | 62.79 | 61.73 | 73.67 | 54.53 | 74.86 | 69.79 | 73.8 | 81.98 | 91.28 | 95.3 | 81.82 | 56.55 |
EBITDA
| 47,022 | 46,709 | 55,491 | 47,719 | 35,700 | 38,703 | 29,955 | 25,403 | 21,944 | 22,671 | 23,964 | 21,933 | 12,548 | 16,701 | 17,242 | 21,822 | 19,605 | 22,687 | 16,698 | 14,384 |
EBITDA ratio
| 0.077 | 0.074 | 0.093 | 0.083 | 0.068 | 0.091 | 0.096 | 0.085 | 0.076 | 0.075 | 0.075 | 0.073 | 0.046 | 0.059 | 0.064 | 0.076 | 0.068 | 0.075 | 0.06 | 0.058 |