Calbee, Inc.
TSE:2229.T
3361 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 79,414 | 77,656 | 75,688 | 80,268 | 73,915 | 73,156 | 70,816 | 75,287 | 67,889 | 65,323 | 59,949 | 65,030 | 60,544 | 59,896 | 65,542 | 70,256 | 66,562 | 64,385 | 63,834 | 66,858 | 63,334 | 61,912 | 61,633 | 65,955 | 59,836 | 61,231 | 64,884 | 67,869 | 62,303 | 56,519 | 63,476 | 65,290 | 61,897 | 61,756 | 60,963 | 64,224 | 61,111 | 59,831 | 57,511 | 58,369 | 54,000 | 52,269 | 51,017 | 53,256 | 48,117 | 47,551 | 45,652 | 47,684 | 42,779 | 43,295 | 43,255 | 44,028 | 40,294 | 35,690 | 37,186 | 42,077 |
Kosten van de omzet
| 52,594 | 50,607 | 51,368 | 51,008 | 49,962 | 48,747 | 49,065 | 49,614 | 46,239 | 44,197 | 40,795 | 42,319 | 39,664 | 38,687 | 37,120 | 38,083 | 37,607 | 36,125 | 35,432 | 36,179 | 34,950 | 34,291 | 34,085 | 35,716 | 33,209 | 34,524 | 36,057 | 37,316 | 35,908 | 33,390 | 35,726 | 36,044 | 34,429 | 34,646 | 34,190 | 35,549 | 34,630 | 34,725 | 32,902 | 32,187 | 30,324 | 29,174 | 29,168 | 29,104 | 27,779 | 26,679 | 25,976 | 25,835 | 24,582 | 24,494 | 24,641 | 24,470 | 23,829 | 21,246 | 22,100 | 23,548 |
Brutowinst
| 26,820 | 27,049 | 24,320 | 29,260 | 23,953 | 24,409 | 21,751 | 25,673 | 21,650 | 21,126 | 19,154 | 22,711 | 20,880 | 21,209 | 28,422 | 32,173 | 28,955 | 28,260 | 28,402 | 30,679 | 28,384 | 27,621 | 27,548 | 30,239 | 26,627 | 26,707 | 28,827 | 30,553 | 26,395 | 23,129 | 27,750 | 29,246 | 27,468 | 27,110 | 26,773 | 28,675 | 26,481 | 25,106 | 24,609 | 26,182 | 23,676 | 23,095 | 21,849 | 24,152 | 20,338 | 20,872 | 19,676 | 21,849 | 18,197 | 18,801 | 18,614 | 19,558 | 16,465 | 14,444 | 15,086 | 18,529 |
Brutowinstmarge
| 0.338 | 0.348 | 0.321 | 0.365 | 0.324 | 0.334 | 0.307 | 0.341 | 0.319 | 0.323 | 0.32 | 0.349 | 0.345 | 0.354 | 0.434 | 0.458 | 0.435 | 0.439 | 0.445 | 0.459 | 0.448 | 0.446 | 0.447 | 0.458 | 0.445 | 0.436 | 0.444 | 0.45 | 0.424 | 0.409 | 0.437 | 0.448 | 0.444 | 0.439 | 0.439 | 0.446 | 0.433 | 0.42 | 0.428 | 0.449 | 0.438 | 0.442 | 0.428 | 0.454 | 0.423 | 0.439 | 0.431 | 0.458 | 0.425 | 0.434 | 0.43 | 0.444 | 0.409 | 0.405 | 0.406 | 0.44 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1,045 | 981 | 958 | 926 | 959 | 916 | 956 | 850 | 3,319 | 822 | 864 | 778 | 672 | 0 | 0 | 0 | 2,745 | 0 | 0 | 0 | 2,660 | 0 | 0 | 0 | 2,469 | 0 | 0 | 0 | 2,168 | 0 | 0 | 0 | 2,195 | 0 | 0 | 0 | 2,052 | 0 | 0 | 0 | 2,162 | 0 | 0 | 0 | 2,288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | -8,112 | 0 | 0 | 0 | -8,681 | 0 | 0 | 0 | -6,876 | 0 | 0 | 0 | -32,080 | 0 | 0 | 0 | -30,827 | 0 | 0 | 0 | -29,935 | 0 | 0 | 0 | -28,059 | 0 | 0 | 0 | -29,675 | 0 | 0 | 0 | -27,095 | 0 | 0 | 0 | -23,232 | 0 | 0 | 0 | 327 | 0 | 0 | 0 | -19,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 27,816 | 0 | 0 | 0 | 25,305 | 0 | 0 | 0 | 21,780 | 0 | 0 | 0 | 54,608 | 0 | 0 | 0 | 53,445 | 0 | 0 | 0 | 50,961 | 0 | 0 | 0 | 49,248 | 0 | 0 | 0 | 50,829 | 0 | 0 | 0 | 47,652 | 0 | 0 | 0 | 42,969 | 0 | 0 | 0 | 39,223 | 0 | 0 | 0 | 35,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 19,580 | 19,373 | 19,704 | 18,076 | 16,726 | 17,164 | 16,624 | 16,939 | 15,810 | 15,763 | 14,904 | 15,127 | 14,518 | 13,491 | 22,528 | 23,346 | 22,493 | 21,707 | 22,618 | 22,058 | 21,574 | 21,172 | 21,026 | 21,538 | 20,659 | 20,933 | 21,189 | 21,701 | 19,470 | 19,715 | 21,154 | 20,754 | 20,844 | 19,979 | 20,557 | 19,572 | 19,770 | 19,008 | 19,737 | 18,338 | 18,076 | 17,226 | 15,592 | 17,396 | 16,043 | 16,302 | 16,421 | 16,020 | 15,274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 79 | 10 | 37 | 107 | 85 | 14 | 48 | 26 | 70 | 38 | 23 | 15 | 87 | 62 | 9 | 60 | 56 | 85 | 55 | 58 | -2 | 63 | 25 | 50 | -130 | 37 | -19 | 17 | -7 | 5 | 20,844 | -34 | 14 | -259 | 14 | -310 | -199 | -53 | 33 | 53 | 45 | 36 | 78 | 46 | 46 | 5 | 101 | 74 | 67 | 50 | 114 | 89 | -77 | 50 |
Bedrijfskosten
| 19,580 | 17,769 | 20,749 | 19,057 | 17,684 | 17,164 | 17,583 | 17,855 | 16,766 | 15,763 | 14,904 | 15,127 | 14,518 | 14,269 | 23,200 | 23,346 | 22,493 | 21,707 | 22,618 | 22,058 | 21,574 | 21,172 | 21,026 | 21,538 | 20,659 | 20,933 | 21,189 | 21,701 | 19,470 | 19,715 | 21,154 | 20,754 | 20,844 | 19,979 | 20,557 | 19,572 | 19,770 | 19,008 | 19,737 | 18,338 | 18,076 | 17,226 | 17,750 | 17,396 | 16,043 | 16,302 | 16,421 | 16,020 | 15,274 | 15,015 | 15,036 | 14,781 | 13,956 | 13,059 | 13,463 | 14,073 |
Bedrijfsresultaat
| 7,240 | 7,664 | 3,571 | 10,201 | 6,270 | 7,244 | 4,170 | 7,817 | 4,883 | 5,363 | 4,250 | 7,583 | 6,364 | 6,938 | 5,223 | 8,828 | 6,461 | 6,552 | 5,785 | 8,621 | 6,810 | 6,448 | 6,523 | 8,701 | 5,966 | 5,774 | 7,638 | 8,852 | 6,925 | 3,413 | 6,597 | 8,490 | 6,623 | 7,130 | 6,216 | 9,101 | 6,710 | 6,098 | 4,872 | 7,844 | 5,599 | 5,867 | 4,099 | 6,755 | 4,293 | 4,569 | 3,254 | 5,828 | 2,922 | 3,785 | 3,578 | 4,775 | 2,508 | 1,384 | 1,623 | 4,454 |
Bedrijfsresultaat ratio
| 0.091 | 0.099 | 0.047 | 0.127 | 0.085 | 0.099 | 0.059 | 0.104 | 0.072 | 0.082 | 0.071 | 0.117 | 0.105 | 0.116 | 0.08 | 0.126 | 0.097 | 0.102 | 0.091 | 0.129 | 0.108 | 0.104 | 0.106 | 0.132 | 0.1 | 0.094 | 0.118 | 0.13 | 0.111 | 0.06 | 0.104 | 0.13 | 0.107 | 0.115 | 0.102 | 0.142 | 0.11 | 0.102 | 0.085 | 0.134 | 0.104 | 0.112 | 0.08 | 0.127 | 0.089 | 0.096 | 0.071 | 0.122 | 0.068 | 0.087 | 0.083 | 0.108 | 0.062 | 0.039 | 0.044 | 0.106 |
Totaal overige inkomsten en kosten netto
| -1,757 | 1,660 | 703 | -942 | 1,000 | 2,175 | -480 | -1,570 | 905 | 1,577 | 807 | 747 | 77 | 56 | -38 | -302 | -75 | -268 | -1,658 | 239 | -104 | -398 | -244 | -691 | 1,868 | 572 | -841 | -32 | 94 | 49 | -911 | 943 | -266 | -907 | -1,525 | 108 | -509 | -78 | -528 | -91 | 663 | -11 | -440 | 453 | 10 | 796 | 266 | 186 | -18 | -248 | 900 | 120 | -238 | -98 | -2,311 | -314 |
Inkomen voor belasting
| 5,483 | 9,324 | 4,274 | 9,259 | 7,270 | 9,401 | 3,690 | 6,247 | 5,788 | 6,916 | 5,032 | 8,306 | 6,415 | 6,995 | 5,184 | 8,526 | 6,386 | 6,285 | 4,127 | 8,859 | 6,706 | 6,051 | 6,278 | 8,010 | 7,835 | 6,346 | 6,798 | 8,820 | 7,018 | 3,463 | 5,685 | 9,434 | 6,357 | 6,223 | 4,690 | 9,210 | 6,201 | 6,020 | 4,344 | 7,753 | 6,263 | 5,857 | 3,658 | 7,208 | 4,304 | 5,365 | 3,521 | 6,014 | 2,905 | 3,538 | 4,478 | 4,897 | 2,271 | 1,287 | -688 | 4,142 |
Inkomen voor belasting ratio
| 0.069 | 0.12 | 0.056 | 0.115 | 0.098 | 0.129 | 0.052 | 0.083 | 0.085 | 0.106 | 0.084 | 0.128 | 0.106 | 0.117 | 0.079 | 0.121 | 0.096 | 0.098 | 0.065 | 0.133 | 0.106 | 0.098 | 0.102 | 0.121 | 0.131 | 0.104 | 0.105 | 0.13 | 0.113 | 0.061 | 0.09 | 0.144 | 0.103 | 0.101 | 0.077 | 0.143 | 0.101 | 0.101 | 0.076 | 0.133 | 0.116 | 0.112 | 0.072 | 0.135 | 0.089 | 0.113 | 0.077 | 0.126 | 0.068 | 0.082 | 0.104 | 0.111 | 0.056 | 0.036 | -0.019 | 0.098 |
Belastingkosten
| 1,794 | 1,862 | 1,508 | 2,821 | 2,431 | 2,979 | 1,475 | 2,060 | 1,895 | 2,237 | 1,601 | 2,755 | 2,185 | 1,929 | 1,649 | 2,641 | 2,056 | 1,969 | 1,703 | 2,962 | 2,100 | 1,766 | 1,906 | 2,682 | 2,421 | 2,084 | 2,707 | 2,872 | 2,231 | 1,216 | 1,556 | 3,087 | 2,084 | 2,026 | 1,226 | 3,106 | 1,706 | 2,052 | 1,761 | 3,091 | 2,276 | 2,182 | 1,726 | 2,805 | 1,635 | 2,064 | 1,411 | 2,393 | 1,095 | 1,414 | 1,691 | 2,253 | 965 | 623 | -195 | 1,660 |
Nettowinst
| 3,562 | 7,071 | 2,721 | 6,301 | 4,612 | 6,252 | 2,241 | 4,220 | 3,758 | 4,553 | 3,352 | 5,523 | 4,225 | 4,953 | 3,634 | 5,825 | 4,173 | 4,050 | 2,859 | 5,860 | 4,575 | 4,245 | 4,410 | 5,391 | 5,415 | 4,213 | 4,263 | 6,022 | 4,758 | 2,287 | 4,198 | 6,423 | 4,151 | 3,832 | 3,407 | 5,737 | 4,171 | 3,482 | 2,326 | 4,723 | 3,686 | 3,378 | 1,750 | 4,502 | 2,621 | 3,213 | 2,056 | 3,601 | 1,709 | 2,073 | 2,771 | 2,553 | 1,205 | 566 | -536 | 2,353 |
Nettowinstmarge
| 0.045 | 0.091 | 0.036 | 0.078 | 0.062 | 0.085 | 0.032 | 0.056 | 0.055 | 0.07 | 0.056 | 0.085 | 0.07 | 0.083 | 0.055 | 0.083 | 0.063 | 0.063 | 0.045 | 0.088 | 0.072 | 0.069 | 0.072 | 0.082 | 0.09 | 0.069 | 0.066 | 0.089 | 0.076 | 0.04 | 0.066 | 0.098 | 0.067 | 0.062 | 0.056 | 0.089 | 0.068 | 0.058 | 0.04 | 0.081 | 0.068 | 0.065 | 0.034 | 0.085 | 0.054 | 0.068 | 0.045 | 0.076 | 0.04 | 0.048 | 0.064 | 0.058 | 0.03 | 0.016 | -0.014 | 0.056 |
WPA (Winst Per Aandeel)
| 28.51 | 56.62 | 21.79 | 50.46 | 36.92 | 50.05 | 17.97 | 32.82 | 29.1 | 35.26 | 25.96 | 41.55 | 31.61 | 37.06 | 27.19 | 43.59 | 31.22 | 30.3 | 21.39 | 43.84 | 34.23 | 31.76 | 33 | 40.34 | 40.53 | 31.54 | 31.91 | 45.07 | 35.6 | 17.12 | 31.42 | 48.07 | 31.07 | 28.69 | 25.52 | 42.97 | 31.26 | 26.11 | 17.44 | 35.42 | 27.64 | 25.31 | 13.26 | 34.12 | 19.87 | 24.38 | 15.72 | 27.53 | 13.09 | 15.91 | 21.46 | 19.77 | 9.37 | 4.43 | -4.64 | 20.39 |
Verwaterde WPA
| 28.51 | 56.62 | 21.79 | 50.46 | 36.92 | 50.05 | 17.97 | 32.82 | 29.1 | 35.26 | 25.8 | 41.55 | 31.61 | 37.06 | 27.19 | 43.59 | 31.22 | 30.3 | 21.39 | 43.84 | 34.23 | 31.75 | 33 | 40.34 | 40.53 | 31.52 | 31.91 | 45.07 | 35.6 | 17.1 | 31.42 | 48.07 | 31.07 | 28.65 | 25.52 | 42.97 | 31.26 | 26.05 | 17.44 | 35.42 | 27.64 | 25.25 | 13.26 | 34.12 | 19.87 | 24.05 | 15.72 | 27.53 | 13.09 | 15.63 | 21.46 | 19.77 | 9.37 | 4.35 | -4.64 | 20.39 |
EBITDA
| 8,886 | 10,927 | 6,900 | 12,739 | 10,375 | 12,548 | 7,573 | 9,458 | 8,816 | 9,916 | 8,285 | 10,888 | 9,267 | 9,705 | 8,943 | 11,517 | 8,986 | 9,117 | 8,176 | 11,289 | 8,961 | 8,372 | 8,960 | 10,605 | 8,587 | 8,286 | 8,863 | 11,050 | 9,235 | 5,596 | 8,431 | 10,708 | 8,378 | 8,178 | 7,914 | 10,925 | 8,993 | 7,957 | 6,474 | 10,661 | 7,328 | 7,473 | 5,866 | 8,513 | 5,926 | 6,614 | 5,799 | 8,486 | 4,599 | 5,227 | 5,968 | 6,782 | 4,074 | 2,934 | 3,838 | 4,315 |
EBITDA ratio
| 0.112 | 0.141 | 0.091 | 0.159 | 0.14 | 0.172 | 0.107 | 0.126 | 0.13 | 0.152 | 0.138 | 0.167 | 0.153 | 0.162 | 0.136 | 0.164 | 0.135 | 0.142 | 0.128 | 0.169 | 0.141 | 0.135 | 0.145 | 0.161 | 0.144 | 0.135 | 0.137 | 0.163 | 0.148 | 0.099 | 0.133 | 0.164 | 0.135 | 0.132 | 0.13 | 0.17 | 0.147 | 0.133 | 0.113 | 0.183 | 0.136 | 0.143 | 0.115 | 0.16 | 0.123 | 0.139 | 0.127 | 0.178 | 0.108 | 0.121 | 0.138 | 0.154 | 0.101 | 0.082 | 0.103 | 0.103 |