Morinaga&Co., Ltd.
TSE:2201.T
2825.5 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 56,928 | 49,571 | 54,189 | 58,516 | 51,092 | 46,504 | 49,435 | 51,631 | 46,803 | 42,588 | 45,241 | 48,859 | 44,563 | 45,789 | 53,111 | 53,485 | 47,605 | 48,056 | 53,833 | 54,559 | 52,430 | 46,872 | 53,772 | 54,436 | 50,288 | 47,104 | 51,861 | 53,995 | 52,062 | 48,626 | 51,848 | 51,354 | 47,651 | 43,211 | 46,806 | 47,456 | 44,395 | 42,727 | 46,209 | 45,832 | 43,161 | 40,697 | 42,600 | 42,440 | 38,866 | 37,295 | 39,492 | 40,046 | 36,052 | 36,456 | 39,298 | 38,636 | 32,800 | 35,842 | 38,836 | 43,749 | 38,907 | 37,228 | 41,031 | 43,157 | 39,460 | 39,184 | 43,665 | 44,293 |
Kosten van de omzet
| 33,373 | 30,806 | 32,398 | 33,668 | 29,815 | 29,262 | 30,848 | 30,395 | 27,216 | 26,354 | 26,668 | 27,543 | 24,860 | 22,216 | 25,497 | 24,291 | 22,339 | 23,472 | 25,796 | 25,122 | 24,357 | 23,238 | 26,132 | 25,579 | 23,904 | 23,573 | 25,789 | 25,813 | 25,260 | 25,266 | 25,987 | 24,602 | 23,270 | 23,129 | 24,424 | 23,888 | 22,828 | 23,669 | 25,048 | 24,888 | 23,183 | 22,229 | 22,560 | 22,196 | 19,809 | 19,229 | 20,521 | 20,330 | 18,306 | 19,209 | 20,961 | 19,496 | 16,462 | 18,611 | 20,415 | 22,697 | 19,832 | 19,466 | 21,698 | 22,776 | 21,106 | 22,086 | 23,429 | 23,858 |
Brutowinst
| 23,555 | 18,765 | 21,791 | 24,848 | 21,277 | 17,242 | 18,587 | 21,236 | 19,587 | 16,234 | 18,573 | 21,316 | 19,703 | 23,573 | 27,614 | 29,194 | 25,266 | 24,584 | 28,037 | 29,437 | 28,073 | 23,634 | 27,640 | 28,857 | 26,384 | 23,531 | 26,072 | 28,182 | 26,802 | 23,360 | 25,861 | 26,752 | 24,381 | 20,082 | 22,382 | 23,568 | 21,567 | 19,058 | 21,161 | 20,944 | 19,978 | 18,468 | 20,040 | 20,244 | 19,057 | 18,066 | 18,971 | 19,716 | 17,746 | 17,247 | 18,337 | 19,140 | 16,338 | 17,231 | 18,421 | 21,052 | 19,075 | 17,762 | 19,333 | 20,381 | 18,354 | 17,098 | 20,236 | 20,435 |
Brutowinstmarge
| 0.414 | 0.379 | 0.402 | 0.425 | 0.416 | 0.371 | 0.376 | 0.411 | 0.418 | 0.381 | 0.411 | 0.436 | 0.442 | 0.515 | 0.52 | 0.546 | 0.531 | 0.512 | 0.521 | 0.54 | 0.535 | 0.504 | 0.514 | 0.53 | 0.525 | 0.5 | 0.503 | 0.522 | 0.515 | 0.48 | 0.499 | 0.521 | 0.512 | 0.465 | 0.478 | 0.497 | 0.486 | 0.446 | 0.458 | 0.457 | 0.463 | 0.454 | 0.47 | 0.477 | 0.49 | 0.484 | 0.48 | 0.492 | 0.492 | 0.473 | 0.467 | 0.495 | 0.498 | 0.481 | 0.474 | 0.481 | 0.49 | 0.477 | 0.471 | 0.472 | 0.465 | 0.436 | 0.463 | 0.461 |
Onderzoek- en ontwikkelingskosten
| 0 | 1,015 | 725 | 727 | 739 | 795 | 696 | 712 | 664 | 2,686 | 583 | 578 | 521 | 563 | 0 | 0 | 0 | 2,240 | 0 | 0 | 0 | 2,194 | 0 | 0 | 0 | 2,205 | 0 | 0 | 0 | 2,210 | 0 | 0 | 0 | 2,152 | 0 | 0 | 0 | 2,005 | 0 | 0 | 0 | 1,984 | 0 | 0 | 0 | 2,329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -17,867 | 0 | 0 | 0 | -17,442 | 0 | 0 | 0 | -14,410 | 0 | 0 | 0 | -39,026 | 0 | 0 | 0 | -39,351 | 0 | 0 | 0 | -39,265 | 0 | 0 | 0 | -37,400 | 0 | 0 | 0 | -32,974 | 0 | 0 | 0 | -30,881 | 0 | 0 | 0 | -35,203 | 0 | 0 | 0 | -34,099 | 0 | 0 | 0 | -32,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 35,044 | 0 | 0 | 0 | 32,403 | 0 | 0 | 0 | 30,242 | 0 | 0 | 0 | 60,044 | 0 | 0 | 0 | 61,857 | 0 | 0 | 0 | 59,895 | 0 | 0 | 0 | 58,412 | 0 | 0 | 0 | 55,604 | 0 | 0 | 0 | 50,311 | 0 | 0 | 0 | 50,556 | 0 | 0 | 0 | 49,254 | 0 | 0 | 0 | 47,469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 16,813 | 17,177 | 15,542 | 15,757 | 15,473 | 14,961 | 14,372 | 14,932 | 14,947 | 15,832 | 14,478 | 14,383 | 12,926 | 21,018 | 21,985 | 22,927 | 19,991 | 22,506 | 21,860 | 22,639 | 21,895 | 20,630 | 21,866 | 22,487 | 21,314 | 21,012 | 21,098 | 22,029 | 20,696 | 22,630 | 20,193 | 20,797 | 19,122 | 19,430 | 18,179 | 19,789 | 18,744 | 15,353 | 18,552 | 19,353 | 19,302 | 15,155 | 18,685 | 18,922 | 18,286 | 15,389 | 17,779 | 18,926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 298 | 174 | 75 | 36 | 354 | -77 | 97 | 48 | 13 | -6 | 33 | 44 | 99 | 18 | 30 | 10 | 121 | 31 | 117 | -3 | 27 | 64 | 57 | 37 | 167 | 65 | 96 | 69 | 277 | 53 | 59 | 62 | 233 | 25 | 89 | 32 | 235 | 44 | 83 | 59 | 242 | 97 | 80 | 27 | 192 | -345 | 103 | 307 | 25 | 82 | 177 | 311 | 17 | 53 | 108 | 304 | 30 | 61 | 134 | 276 | 109 | 57 | 58 |
Bedrijfskosten
| 16,814 | 18,192 | 16,267 | 16,484 | 15,473 | 15,756 | 15,068 | 15,644 | 14,947 | 15,832 | 14,478 | 14,383 | 13,447 | 21,581 | 21,985 | 22,927 | 19,991 | 22,506 | 21,860 | 22,639 | 21,895 | 20,630 | 21,866 | 22,487 | 21,314 | 21,012 | 21,098 | 22,029 | 20,696 | 22,630 | 20,193 | 20,797 | 19,122 | 19,430 | 18,179 | 19,789 | 18,744 | 17,993 | 18,552 | 19,353 | 19,302 | 18,057 | 18,685 | 18,922 | 18,286 | 17,399 | 17,779 | 18,926 | 17,699 | 16,855 | 17,925 | 17,982 | 15,486 | 16,265 | 16,637 | 18,753 | 17,470 | 16,951 | 17,226 | 17,897 | 17,969 | 17,379 | 18,520 | 19,048 |
Bedrijfsresultaat
| 6,741 | 573 | 5,524 | 8,364 | 5,803 | 1,485 | 3,519 | 5,591 | 4,640 | 402 | 4,095 | 6,933 | 6,255 | 1,992 | 5,629 | 6,267 | 5,274 | 2,079 | 6,176 | 6,798 | 6,177 | 3,003 | 5,774 | 6,370 | 5,070 | 2,519 | 4,974 | 6,153 | 6,105 | 731 | 5,668 | 5,955 | 5,258 | 652 | 4,203 | 3,779 | 2,822 | 1,065 | 2,608 | 1,591 | 675 | 411 | 1,355 | 1,322 | 770 | 666 | 1,192 | 790 | 47 | 392 | 412 | 1,158 | 852 | 966 | 1,784 | 2,299 | 1,605 | 811 | 2,107 | 2,484 | 385 | -281 | 1,716 | 1,387 |
Bedrijfsresultaat ratio
| 0.118 | 0.012 | 0.102 | 0.143 | 0.114 | 0.032 | 0.071 | 0.108 | 0.099 | 0.009 | 0.091 | 0.142 | 0.14 | 0.044 | 0.106 | 0.117 | 0.111 | 0.043 | 0.115 | 0.125 | 0.118 | 0.064 | 0.107 | 0.117 | 0.101 | 0.053 | 0.096 | 0.114 | 0.117 | 0.015 | 0.109 | 0.116 | 0.11 | 0.015 | 0.09 | 0.08 | 0.064 | 0.025 | 0.056 | 0.035 | 0.016 | 0.01 | 0.032 | 0.031 | 0.02 | 0.018 | 0.03 | 0.02 | 0.001 | 0.011 | 0.01 | 0.03 | 0.026 | 0.027 | 0.046 | 0.053 | 0.041 | 0.022 | 0.051 | 0.058 | 0.01 | -0.007 | 0.039 | 0.031 |
Totaal overige inkomsten en kosten netto
| 147 | 420 | -398 | 104 | 196 | -238 | -335 | -1,064 | 306 | 21,316 | -54 | -3 | 357 | -282 | -171 | -16 | 251 | -6,107 | -12 | 100 | 226 | -2,182 | -258 | 483 | -1,262 | -3,268 | 45 | 131 | 126 | -2,433 | 49 | -99 | 251 | 26 | -63 | 38 | 662 | -326 | 11 | 10 | 220 | 89 | 8,974 | -69 | 54 | -129 | -144 | 21 | 166 | -37 | -146 | -1,240 | 1,160 | -1,542 | -126 | -8 | 86 | -199 | -69 | -9 | 127 | -411 | -954 | -211 |
Inkomen voor belasting
| 6,888 | 993 | 5,126 | 8,468 | 5,989 | 1,247 | 3,184 | 4,527 | 4,926 | 21,691 | 4,014 | 6,899 | 6,612 | 1,709 | 5,459 | 6,251 | 5,525 | -4,029 | 6,165 | 6,898 | 6,403 | 822 | 5,516 | 6,853 | 3,808 | -748 | 5,019 | 6,283 | 6,232 | -1,703 | 5,717 | 5,857 | 5,509 | 678 | 4,140 | 3,817 | 3,484 | 739 | 2,620 | 1,600 | 896 | 499 | 10,329 | 1,253 | 825 | 538 | 1,048 | 811 | 213 | 355 | 266 | -82 | 2,012 | -576 | 1,658 | 2,291 | 1,691 | 612 | 2,038 | 2,475 | 512 | -692 | 762 | 1,176 |
Inkomen voor belasting ratio
| 0.121 | 0.02 | 0.095 | 0.145 | 0.117 | 0.027 | 0.064 | 0.088 | 0.105 | 0.509 | 0.089 | 0.141 | 0.148 | 0.037 | 0.103 | 0.117 | 0.116 | -0.084 | 0.115 | 0.126 | 0.122 | 0.018 | 0.103 | 0.126 | 0.076 | -0.016 | 0.097 | 0.116 | 0.12 | -0.035 | 0.11 | 0.114 | 0.116 | 0.016 | 0.088 | 0.08 | 0.078 | 0.017 | 0.057 | 0.035 | 0.021 | 0.012 | 0.242 | 0.03 | 0.021 | 0.014 | 0.027 | 0.02 | 0.006 | 0.01 | 0.007 | -0.002 | 0.061 | -0.016 | 0.043 | 0.052 | 0.043 | 0.016 | 0.05 | 0.057 | 0.013 | -0.018 | 0.017 | 0.027 |
Belastingkosten
| 1,961 | -206 | 1,334 | 2,459 | 1,614 | -23 | 839 | 1,314 | 1,463 | 6,399 | 1,012 | 2,130 | 1,716 | 453 | 1,518 | 1,890 | 1,491 | -1,616 | 2,007 | 2,172 | 1,912 | 289 | 962 | 2,116 | 1,669 | 1,056 | 1,695 | 1,965 | 1,876 | -1,023 | 1,794 | 1,811 | 1,676 | 289 | 1,447 | 1,310 | 1,137 | 219 | 940 | 488 | 312 | 249 | 3,707 | 504 | 306 | 204 | 532 | 379 | 168 | 517 | 153 | -16 | 816 | -67 | 873 | 1,020 | 754 | 182 | 826 | 877 | 253 | -218 | 436 | 454 |
Nettowinst
| 4,880 | 1,169 | 3,725 | 5,938 | 4,322 | 1,202 | 2,273 | 3,176 | 3,408 | 15,258 | 2,971 | 4,714 | 4,830 | 1,208 | 3,882 | 4,330 | 3,985 | -2,449 | 4,120 | 4,698 | 4,455 | 508 | 4,626 | 4,764 | 2,918 | -1,755 | 3,386 | 4,315 | 4,343 | -629 | 3,916 | 4,022 | 3,806 | 397 | 2,720 | 2,608 | 2,367 | 457 | 1,670 | 1,099 | 580 | 230 | 6,602 | 744 | 514 | 348 | 518 | 470 | 83 | -192 | 128 | -55 | 1,200 | -540 | 789 | 1,268 | 930 | 394 | 1,216 | 1,595 | 260 | -489 | 317 | 723 |
Nettowinstmarge
| 0.086 | 0.024 | 0.069 | 0.101 | 0.085 | 0.026 | 0.046 | 0.062 | 0.073 | 0.358 | 0.066 | 0.096 | 0.108 | 0.026 | 0.073 | 0.081 | 0.084 | -0.051 | 0.077 | 0.086 | 0.085 | 0.011 | 0.086 | 0.088 | 0.058 | -0.037 | 0.065 | 0.08 | 0.083 | -0.013 | 0.076 | 0.078 | 0.08 | 0.009 | 0.058 | 0.055 | 0.053 | 0.011 | 0.036 | 0.024 | 0.013 | 0.006 | 0.155 | 0.018 | 0.013 | 0.009 | 0.013 | 0.012 | 0.002 | -0.005 | 0.003 | -0.001 | 0.037 | -0.015 | 0.02 | 0.029 | 0.024 | 0.011 | 0.03 | 0.037 | 0.007 | -0.012 | 0.007 | 0.016 |
WPA (Winst Per Aandeel)
| 54.24 | 13.27 | 40.92 | 64.67 | 46.68 | 12.7 | 23.81 | 65.53 | 69.25 | 304.18 | 59.1 | 93.71 | 96.03 | 24.02 | 77.18 | 86.08 | 79.79 | -48.69 | 81.91 | 93.4 | 88.58 | 10.1 | 91.97 | 91.61 | 56.11 | -33.75 | 65.11 | 82.93 | 83.48 | -12.09 | 75.26 | 77.28 | 73.14 | 7.63 | 52.26 | 50.1 | 45.5 | 8.78 | 32.08 | 21.11 | 11.15 | 4.42 | 126.8 | 14.29 | 9.85 | 6.68 | 9.95 | 9.01 | 1.6 | -3.68 | 2.45 | -1.05 | 23 | -10.35 | 15.11 | 24.28 | 17.8 | 7.54 | 23.12 | 30.33 | 4.94 | -9.3 | 5.87 | 13.39 |
Verwaterde WPA
| 54.24 | 13.27 | 40.92 | 64.67 | 46.68 | 12.7 | 23.81 | 65.53 | 69.25 | 304.15 | 59.09 | 93.71 | 96.03 | 24.02 | 77.18 | 86.08 | 79.79 | -48.69 | 81.91 | 93.4 | 88.58 | 10.1 | 91.97 | 91.61 | 56.11 | -33.75 | 65.11 | 82.93 | 83.48 | -12.09 | 75.26 | 77.28 | 73.14 | 7.63 | 52.26 | 50.1 | 45.5 | 8.78 | 32.08 | 21.11 | 11.15 | 4.42 | 126.8 | 14.29 | 9.85 | 6.68 | 9.95 | 9.01 | 1.6 | -3.68 | 2.45 | -1.05 | 23 | -10.35 | 15.11 | 24.28 | 17.8 | 7.54 | 23.12 | 30.33 | 4.94 | -9.3 | 5.87 | 13.39 |
EBITDA
| 9,111 | 3,036 | 5,812 | 8,450 | 6,022 | 1,811 | 3,532 | 5,702 | 4,854 | 421 | 4,169 | 6,972 | 6,745 | 2,097 | 5,714 | 6,312 | 5,675 | 2,123 | 6,323 | 7,042 | 6,526 | 3,047 | 5,899 | 6,435 | 5,435 | 2,694 | 5,098 | 6,252 | 6,477 | 1,035 | 5,790 | 6,036 | 5,594 | 911 | 4,298 | 3,890 | 3,118 | 1,325 | 2,705 | 1,667 | 1,001 | 664 | 1,503 | 1,412 | 1,047 | 813 | 1,170 | 900 | 357 | 405 | 497 | 1,340 | 1,167 | 2,706 | 3,119 | 3,687 | 3,153 | 2,248 | 3,531 | 3,957 | 1,958 | 1,228 | 3,226 | 1,448 |
EBITDA ratio
| 0.16 | 0.061 | 0.107 | 0.144 | 0.118 | 0.039 | 0.071 | 0.11 | 0.104 | 0.01 | 0.092 | 0.143 | 0.151 | 0.046 | 0.108 | 0.118 | 0.119 | 0.044 | 0.117 | 0.129 | 0.124 | 0.065 | 0.11 | 0.118 | 0.108 | 0.057 | 0.098 | 0.116 | 0.124 | 0.021 | 0.112 | 0.118 | 0.117 | 0.021 | 0.092 | 0.082 | 0.07 | 0.031 | 0.059 | 0.036 | 0.023 | 0.016 | 0.035 | 0.033 | 0.027 | 0.022 | 0.03 | 0.022 | 0.01 | 0.011 | 0.013 | 0.035 | 0.036 | 0.075 | 0.08 | 0.084 | 0.081 | 0.06 | 0.086 | 0.092 | 0.05 | 0.031 | 0.074 | 0.033 |