Members Co., Ltd.
TSE:2130.T
1045 (JPY) • At close November 8, 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,349.191 | 5,035.233 | 5,882.33 | 4,968.238 | 5,118.046 | 4,498.469 | 5,051.509 | 4,396.907 | 4,382.131 | 3,831.74 | 4,346.572 | 3,797.05 | 3,686.467 | 3,108.629 | 3,650.475 | 3,025.618 | 2,921.68 | 2,489.503 | 3,143.704 | 2,564.656 | 2,700.016 | 2,199.5 | 2,717.246 | 2,209.635 | 2,162.905 | 1,767.491 | 2,181.269 | 1,789.424 | 1,940.953 | 1,491.529 | 2,422.262 | 1,455.719 | 1,767.826 | 1,609.933 | 1,996.249 | 1,614.536 | 1,668.003 | 1,190.902 | 1,814.488 | 1,345.679 | 1,509.334 | 1,655.848 | 1,778.645 | 1,362.137 | 1,443.278 | 1,209.325 | 1,361.439 | 1,128.993 | 1,273.175 | 1,054.43 | 1,277.393 | 1,108.598 | 1,135.664 | 1,033.984 | 1,338.263 | 1,056.148 | 1,114.729 | 1,057.212 | 1,170.829 | 952.922 | 979.408 | 871.423 | 1,318.366 | 1,081.651 | 1,213.491 |
Kosten van de omzet
| 4,321.23 | 4,338.752 | 4,312.145 | 3,955.211 | 4,121.377 | 3,786.278 | 3,329.706 | 3,183.558 | 3,289.44 | 2,658.477 | 2,768.489 | 2,508.748 | 2,689.052 | 2,216.001 | 2,344.096 | 2,056.691 | 2,062.509 | 1,768.295 | 2,007.385 | 1,788.917 | 1,763.771 | 1,549.814 | 1,700.401 | 1,437.192 | 1,452.107 | 1,267.294 | 1,416.978 | 1,264.566 | 1,329.419 | 1,149.79 | 1,774.418 | 1,054.123 | 1,253.379 | 1,295.457 | 1,555.549 | 1,271.409 | 1,278.205 | 950.091 | 1,404.178 | 1,098.035 | 1,238.871 | 1,366.568 | 1,417.592 | 1,102.436 | 1,126.504 | 962.054 | 1,009.137 | 862.021 | 965.654 | 822.085 | 958.749 | 856.509 | 896.04 | 818.56 | 1,123.115 | 888.385 | 927.093 | 878.838 | 977.29 | 789.574 | 806.958 | 738.127 | 1,066.814 | 949.32 | 994.507 |
Brutowinst
| 1,027.961 | 696.481 | 1,570.185 | 1,013.027 | 996.669 | 712.191 | 1,721.803 | 1,213.349 | 1,092.691 | 1,173.263 | 1,578.083 | 1,288.302 | 997.415 | 892.628 | 1,306.379 | 968.927 | 859.171 | 721.208 | 1,136.319 | 775.739 | 936.245 | 649.686 | 1,016.845 | 772.443 | 710.798 | 500.197 | 764.291 | 524.858 | 611.534 | 341.739 | 647.844 | 401.596 | 514.447 | 314.476 | 440.7 | 343.127 | 389.798 | 240.811 | 410.31 | 247.644 | 270.463 | 289.28 | 361.053 | 259.701 | 316.774 | 247.271 | 352.302 | 266.972 | 307.521 | 232.345 | 318.644 | 252.089 | 239.624 | 215.424 | 215.148 | 167.763 | 187.636 | 178.374 | 193.539 | 163.348 | 172.45 | 133.296 | 251.552 | 132.331 | 218.984 |
Brutowinstmarge
| 0.192 | 0.138 | 0.267 | 0.204 | 0.195 | 0.158 | 0.341 | 0.276 | 0.249 | 0.306 | 0.363 | 0.339 | 0.271 | 0.287 | 0.358 | 0.32 | 0.294 | 0.29 | 0.361 | 0.302 | 0.347 | 0.295 | 0.374 | 0.35 | 0.329 | 0.283 | 0.35 | 0.293 | 0.315 | 0.229 | 0.267 | 0.276 | 0.291 | 0.195 | 0.221 | 0.213 | 0.234 | 0.202 | 0.226 | 0.184 | 0.179 | 0.175 | 0.203 | 0.191 | 0.219 | 0.204 | 0.259 | 0.236 | 0.242 | 0.22 | 0.249 | 0.227 | 0.211 | 0.208 | 0.161 | 0.159 | 0.168 | 0.169 | 0.165 | 0.171 | 0.176 | 0.153 | 0.191 | 0.122 | 0.18 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 976.975 | 1,027.831 | 983.732 | 1,275.15 | 882.828 | 894.269 | 742.198 | 1,239.555 | 698.347 | 663.268 | 650.666 | 890.483 | 589.04 | 554.515 | 613.012 | 801.13 | 522.331 | 500.086 | 567.613 | 671.173 | 542.113 | 462.467 | 470.91 | 534.314 | 456.608 | 370.337 | 352.654 | 411.494 | 0 | 294.404 | 280.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 123 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,017.532 | 1,188.348 | 976.975 | 1,027.831 | 983.732 | 1,275.15 | 882.828 | 894.269 | 742.198 | 1,239.555 | 698.347 | 663.268 | 650.666 | 890.483 | 589.04 | 554.515 | 613.012 | 801.13 | 522.331 | 500.086 | 567.613 | 671.173 | 542.113 | 462.467 | 470.91 | 534.314 | 456.608 | 370.337 | 352.654 | 411.494 | 361 | 294.404 | 280.387 | 313 | 263 | 230 | 239 | 233 | 238 | 203 | 222 | 251 | 243 | 221 | 234 | 223 | 263 | 235 | 237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.099 | -3.911 | -1.257 | -10.583 | -6.912 | 20.17 | -3.305 | 41.144 | -21.879 | -2.642 | -6.51 | -1.504 | -2.164 | 34.231 | -3.167 | -3.601 | -5.304 | -15.978 | 0 | 0 | 0 | 9.188 | 0 | 0 | -12.957 | 5.038 | 0.925 | -0.034 | 15.126 | 2.002 | 0.866 | 0.969 | 14.485 | 0.146 | 0.033 | 0.115 | 0.059 | 0.18 | -0.02 | 0.122 | -0.008 | -0.129 | 20.045 | 4.2 | 2.622 | -2.162 | -0.006 | 0.02 | 0.357 | 8.215 | 0.198 | -0.088 | -0.412 | -3.811 | 0.088 | 1.894 |
Bedrijfskosten
| 1,017.532 | 1,189.368 | 976.975 | 1,031.59 | 985.101 | 1,274.866 | 887.432 | 894.482 | 736.766 | 1,240.654 | 694.436 | 662.011 | 640.083 | 883.571 | 609.21 | 551.21 | 654.156 | 779.251 | 519.689 | 493.576 | 566.109 | 669.009 | 576.344 | 459.3 | 467.309 | 529.01 | 440.63 | 370.337 | 352.654 | 411.494 | 360.409 | 294.404 | 280.387 | 313.52 | -169.673 | 229.377 | 239.493 | 233.371 | -184.43 | 202.962 | 222.328 | 251.572 | -163.932 | 221.304 | 233.751 | 223.644 | -138.351 | 234.518 | 236.794 | 228.974 | -78.488 | 205.256 | 174.568 | 173.643 | -8.607 | 152.925 | 157.473 | 151.3 | 42.428 | 120.598 | 141.722 | 148.364 | 13.426 | 179.226 | 200.55 |
Bedrijfsresultaat
| 10.429 | -492.887 | 593.21 | -18.564 | 11.567 | -562.674 | 834.372 | 318.865 | 355.924 | -67.39 | 883.648 | 626.29 | 357.33 | 9.056 | 697.168 | 417.716 | 205.014 | -58.043 | 616.629 | 282.163 | 370.135 | -19.324 | 440.502 | 313.142 | 243.489 | -28.812 | 314.022 | 161.863 | 261.57 | -70.15 | 287.433 | 116.411 | 245.455 | 0.955 | 177.159 | 113.75 | 150.305 | 7.439 | 172.595 | 44.683 | 48.134 | 37.707 | 118.304 | 38.397 | 83.023 | 23.626 | 89.22 | 32.453 | 70.728 | 3.37 | 85.857 | 46.834 | 65.056 | 41.78 | 39.648 | 14.837 | 30.163 | 27.074 | 56.427 | 42.749 | 30.727 | -15.068 | 113.246 | -46.894 | 18.434 |
Bedrijfsresultaat ratio
| 0.002 | -0.098 | 0.101 | -0.004 | 0.002 | -0.125 | 0.165 | 0.073 | 0.081 | -0.018 | 0.203 | 0.165 | 0.097 | 0.003 | 0.191 | 0.138 | 0.07 | -0.023 | 0.196 | 0.11 | 0.137 | -0.009 | 0.162 | 0.142 | 0.113 | -0.016 | 0.144 | 0.09 | 0.135 | -0.047 | 0.119 | 0.08 | 0.139 | 0.001 | 0.089 | 0.07 | 0.09 | 0.006 | 0.095 | 0.033 | 0.032 | 0.023 | 0.067 | 0.028 | 0.058 | 0.02 | 0.066 | 0.029 | 0.056 | 0.003 | 0.067 | 0.042 | 0.057 | 0.04 | 0.03 | 0.014 | 0.027 | 0.026 | 0.048 | 0.045 | 0.031 | -0.017 | 0.086 | -0.043 | 0.015 |
Totaal overige inkomsten en kosten netto
| 11.061 | 6.623 | 76.59 | 48.279 | -26.338 | 15 | 6.852 | 2.277 | -25.27 | -25 | 24 | -2 | -2 | -1.545 | -6.05 | -2.786 | -2.942 | -1.945 | -4.574 | -0.898 | -0.928 | -2.403 | 0.851 | -2.211 | 0.651 | 0.608 | -10.906 | 6.188 | 2.564 | -1.019 | 7.731 | 8.391 | 11 | -13.012 | -429.147 | 0.286 | -0.017 | 12.802 | -425.443 | 0.728 | 0.86 | 14.09 | -412.601 | -0.477 | 0.215 | -0.3 | -401.785 | -12.313 | -6.606 | -0.303 | -330.577 | 20.106 | 3.662 | 2.269 | -190.904 | 4.381 | 28.459 | -0.069 | -88.877 | -0.264 | -59.352 | -1.931 | -147.283 | 5.381 | 32.894 |
Inkomen voor belasting
| 21.49 | -486.264 | 669.8 | 29.715 | -14.771 | -548.102 | 841.224 | 321.142 | 330.654 | -93.567 | 907.084 | 625.569 | 356.564 | 7.512 | 691.119 | 414.93 | 202.073 | -59.989 | 612.055 | 281.264 | 369.207 | -21.727 | 441.353 | 310.932 | 244.14 | -28.205 | 312.755 | 160.709 | 261.444 | -70.774 | 295.166 | 115.583 | 245.06 | -12.056 | 181.226 | 114.036 | 150.288 | 20.242 | 169.297 | 45.41 | 48.995 | 51.798 | 112.384 | 37.92 | 83.238 | 23.327 | 88.868 | 20.141 | 64.121 | 3.068 | 66.555 | 66.939 | 68.718 | 44.05 | 32.851 | 19.219 | 58.622 | 27.005 | 62.234 | 42.486 | -28.624 | -16.999 | 90.843 | -41.514 | 51.328 |
Inkomen voor belasting ratio
| 0.004 | -0.097 | 0.114 | 0.006 | -0.003 | -0.122 | 0.167 | 0.073 | 0.075 | -0.024 | 0.209 | 0.165 | 0.097 | 0.002 | 0.189 | 0.137 | 0.069 | -0.024 | 0.195 | 0.11 | 0.137 | -0.01 | 0.162 | 0.141 | 0.113 | -0.016 | 0.143 | 0.09 | 0.135 | -0.047 | 0.122 | 0.079 | 0.139 | -0.007 | 0.091 | 0.071 | 0.09 | 0.017 | 0.093 | 0.034 | 0.032 | 0.031 | 0.063 | 0.028 | 0.058 | 0.019 | 0.065 | 0.018 | 0.05 | 0.003 | 0.052 | 0.06 | 0.061 | 0.043 | 0.025 | 0.018 | 0.053 | 0.026 | 0.053 | 0.045 | -0.029 | -0.02 | 0.069 | -0.038 | 0.042 |
Belastingkosten
| 5.552 | 148.516 | 161.199 | 13.159 | -5.627 | -158.606 | 209.751 | 99.263 | 105.993 | -26.134 | 189.622 | 198.319 | 114.669 | -10.429 | 203.022 | 126.228 | 70.942 | -48.422 | 157.087 | 83.976 | 119.62 | 6.462 | 160.728 | 96.808 | 61.774 | -7.203 | 90.958 | 46.74 | 88.753 | -29.433 | 86.313 | 34.277 | 77.445 | 7.073 | 63.343 | 46.54 | 52.297 | 15.262 | 58.679 | 22.477 | 26.125 | 25.607 | 38.981 | 19.285 | 35.208 | 17.434 | 36.689 | 10.799 | 26.214 | 5.179 | -61.916 | -1.029 | -5.7 | 8.581 | 0.573 | 0.572 | 0.014 | 0.572 | 0.382 | 0.572 | 0.572 | 0.572 | 0.573 | 0.696 | 0.945 |
Nettowinst
| 15.939 | -337.748 | 508.599 | 16.556 | -9.144 | -389.496 | 631.472 | 221.32 | 224.661 | -67.432 | 717.461 | 427.249 | 241.894 | 17.941 | 488.097 | 288.702 | 131.13 | -11.566 | 446.121 | 196.813 | 247.305 | -28.385 | 269.096 | 204.823 | 176.674 | -30.728 | 212.656 | 110.092 | 165.65 | -47.059 | 204.419 | 79.906 | 167.216 | -19.13 | 117.883 | 67.496 | 98.093 | 7.229 | 109.956 | 22.815 | 24.273 | 27.716 | 73.404 | 18.635 | 48.03 | 5.892 | 52.18 | 9.341 | 37.907 | -2.111 | 128.472 | 67.967 | 74.418 | 35.469 | 32.279 | 18.646 | 58.608 | 26.432 | 61.853 | 41.914 | -29.196 | -17.571 | 90.271 | -42.211 | 50.383 |
Nettowinstmarge
| 0.003 | -0.067 | 0.086 | 0.003 | -0.002 | -0.087 | 0.125 | 0.05 | 0.051 | -0.018 | 0.165 | 0.113 | 0.066 | 0.006 | 0.134 | 0.095 | 0.045 | -0.005 | 0.142 | 0.077 | 0.092 | -0.013 | 0.099 | 0.093 | 0.082 | -0.017 | 0.097 | 0.062 | 0.085 | -0.032 | 0.084 | 0.055 | 0.095 | -0.012 | 0.059 | 0.042 | 0.059 | 0.006 | 0.061 | 0.017 | 0.016 | 0.017 | 0.041 | 0.014 | 0.033 | 0.005 | 0.038 | 0.008 | 0.03 | -0.002 | 0.101 | 0.061 | 0.066 | 0.034 | 0.024 | 0.018 | 0.053 | 0.025 | 0.053 | 0.044 | -0.03 | -0.02 | 0.068 | -0.039 | 0.042 |
WPA (Winst Per Aandeel)
| -0.7 | -26.45 | 38.53 | 1.26 | -0.7 | -29.71 | 47.85 | 16.7 | 16.91 | -5.13 | 54.83 | 32.76 | 18.55 | 1.38 | 37.97 | 22.46 | 10.2 | -0.95 | 34.75 | 15.33 | 19.29 | -2.25 | 21.1 | 16.06 | 13.51 | -2.52 | 17.28 | 8.95 | 13.51 | -3.87 | 16.89 | 6.6 | 13.99 | -1.6 | 9.87 | 5.65 | 8.29 | 0.61 | 9.29 | 1.93 | 2.08 | 2.37 | 6.28 | 1.59 | 4.15 | 0.51 | 4.51 | 0.81 | 3.32 | -0.18 | 11.25 | 5.95 | 1,318.67 | 3.15 | 571.98 | 330.4 | 1,038.52 | 468.37 | 1,096.02 | 742.71 | -2.45 | -1.47 | 7.57 | -3.54 | 4.23 |
Verwaterde WPA
| -0.7 | -26.45 | 38.53 | 1.26 | -0.7 | -29.71 | 47.53 | 16.63 | 16.81 | -5.1 | 53.83 | 32.13 | 18.16 | 1.34 | 37.97 | 21.84 | 9.96 | -0.9 | 34.75 | 14.9 | 18.77 | -2.22 | 21.1 | 15.66 | 13.07 | -2.46 | 17.28 | 8.69 | 13.07 | -3.87 | 16.89 | 6.41 | 13.8 | -1.6 | 9.87 | 5.65 | 8.29 | 0.6 | 9.29 | 1.93 | 2.08 | 2.31 | 6.28 | 1.59 | 4.15 | 0.5 | 4.51 | 0.81 | 3.32 | -0.18 | 11.25 | 5.95 | 1,318.67 | 3.09 | 571.98 | 330.4 | 1,038.52 | 468.37 | 1,096.02 | 742.71 | -2.43 | -1.46 | 7.57 | -3.51 | 4.19 |
EBITDA
| 167.483 | -326.365 | 735.019 | 109.758 | 135.813 | -415.725 | 963.829 | 440.872 | 478.407 | 52.438 | 1,013.322 | 715.036 | 445.19 | 96.372 | 778.615 | 506.146 | 306.195 | 21.533 | 694.837 | 359.349 | 444.246 | 53.732 | 506.584 | 376.077 | 307.325 | 32.671 | 372.881 | 215.162 | 317.142 | -21.664 | 296.626 | 208.586 | 234.463 | 33.077 | 615.522 | 114.677 | 150.386 | 22.564 | 596.847 | 45.551 | 49.208 | 52.191 | 520.138 | 38.43 | 83.233 | 23.685 | 490.922 | 32.435 | 70.942 | 3.362 | 397.082 | 66.879 | 69.049 | 44.402 | 224.787 | 17.779 | 34.83 | 31.863 | 164.187 | 47.502 | 34.346 | -12.793 | 238.056 | -43.883 | 20.916 |
EBITDA ratio
| 0.031 | -0.065 | 0.125 | 0.022 | 0.027 | -0.092 | 0.191 | 0.1 | 0.109 | 0.014 | 0.233 | 0.188 | 0.121 | 0.031 | 0.213 | 0.167 | 0.105 | 0.009 | 0.221 | 0.14 | 0.165 | 0.024 | 0.186 | 0.17 | 0.142 | 0.018 | 0.171 | 0.12 | 0.163 | -0.015 | 0.122 | 0.143 | 0.133 | 0.021 | 0.308 | 0.071 | 0.09 | 0.019 | 0.329 | 0.034 | 0.033 | 0.032 | 0.292 | 0.028 | 0.058 | 0.02 | 0.361 | 0.029 | 0.056 | 0.003 | 0.311 | 0.06 | 0.061 | 0.043 | 0.168 | 0.017 | 0.031 | 0.03 | 0.14 | 0.05 | 0.035 | -0.015 | 0.181 | -0.041 | 0.017 |