Morinaga Milk Industry Co., Ltd.
TSE:2264.T
3068 (JPY) • At close November 8, 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
| 140,637 | 123,818 | 136,661 | 146,842 | 139,738 | 120,379 | 135,262 | 139,662 | 130,300 | 114,936 | 127,072 | 133,151 | 128,195 | 129,951 | 148,283 | 156,439 | 148,877 | 131,278 | 146,816 | 160,041 | 152,757 | 127,011 | 145,160 | 160,932 | 150,479 | 129,932 | 145,394 | 162,881 | 153,880 | 131,234 | 145,702 | 162,190 | 153,491 | 131,044 | 147,167 | 166,484 | 156,804 | 131,471 | 147,601 | 162,045 | 153,717 | 133,144 | 145,229 | 167,127 | 153,773 | 130,410 | 143,690 | 166,334 | 150,763 | 127,567 | 141,389 | 162,008 | 147,335 | 123,694 | 143,147 | 165,125 | 151,052 | 127,169 | 143,262 | 160,867 | 153,818 | 128,829 | 142,806 | 163,178 |
Kosten van de omzet
| 106,661 | 95,552 | 104,324 | 108,960 | 106,264 | 93,708 | 106,125 | 107,151 | 100,324 | 89,789 | 97,151 | 98,900 | 95,237 | 88,035 | 100,170 | 104,545 | 100,728 | 90,723 | 99,312 | 107,579 | 103,924 | 87,960 | 99,055 | 109,248 | 102,074 | 91,241 | 99,035 | 108,748 | 103,115 | 91,322 | 96,968 | 107,804 | 103,192 | 91,709 | 102,092 | 116,029 | 109,624 | 94,843 | 104,898 | 114,175 | 108,365 | 95,238 | 102,538 | 116,979 | 107,089 | 93,131 | 100,057 | 114,734 | 104,632 | 89,202 | 98,143 | 111,526 | 100,909 | 85,052 | 98,202 | 111,815 | 103,400 | 89,321 | 98,824 | 110,113 | 107,087 | 92,414 | 101,397 | 114,650 |
Brutowinst
| 33,976 | 28,266 | 32,337 | 37,882 | 33,474 | 26,671 | 29,137 | 32,511 | 29,976 | 25,147 | 29,921 | 34,251 | 32,958 | 41,916 | 48,113 | 51,894 | 48,149 | 40,555 | 47,504 | 52,462 | 48,833 | 39,051 | 46,105 | 51,684 | 48,405 | 38,691 | 46,359 | 54,133 | 50,765 | 39,912 | 48,734 | 54,386 | 50,299 | 39,335 | 45,075 | 50,455 | 47,180 | 36,628 | 42,703 | 47,870 | 45,352 | 37,906 | 42,691 | 50,148 | 46,684 | 37,279 | 43,633 | 51,600 | 46,131 | 38,365 | 43,246 | 50,482 | 46,426 | 38,642 | 44,945 | 53,310 | 47,652 | 37,848 | 44,438 | 50,754 | 46,731 | 36,415 | 41,409 | 48,528 |
Brutowinstmarge
| 0.242 | 0.228 | 0.237 | 0.258 | 0.24 | 0.222 | 0.215 | 0.233 | 0.23 | 0.219 | 0.235 | 0.257 | 0.257 | 0.323 | 0.324 | 0.332 | 0.323 | 0.309 | 0.324 | 0.328 | 0.32 | 0.307 | 0.318 | 0.321 | 0.322 | 0.298 | 0.319 | 0.332 | 0.33 | 0.304 | 0.334 | 0.335 | 0.328 | 0.3 | 0.306 | 0.303 | 0.301 | 0.279 | 0.289 | 0.295 | 0.295 | 0.285 | 0.294 | 0.3 | 0.304 | 0.286 | 0.304 | 0.31 | 0.306 | 0.301 | 0.306 | 0.312 | 0.315 | 0.312 | 0.314 | 0.323 | 0.315 | 0.298 | 0.31 | 0.316 | 0.304 | 0.283 | 0.29 | 0.297 |
Onderzoek- en ontwikkelingskosten
| 1,339 | 1,924 | 1,382 | 1,351 | 1,299 | 1,668 | 1,305 | 1,341 | 1,244 | 5,091 | 1,183 | 1,197 | 1,156 | 1,318 | 0 | 0 | 0 | 4,779 | 0 | 0 | 0 | 4,648 | 0 | 0 | 0 | 4,747 | 0 | 0 | 0 | 5,362 | 0 | 0 | 0 | 4,965 | 0 | 0 | 0 | 4,958 | 0 | 0 | 0 | 4,991 | 0 | 0 | 0 | 4,915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -12,116 | 0 | 0 | 0 | -14,463 | 0 | 0 | 0 | -12,426 | 0 | 0 | 0 | -67,725 | 0 | 0 | 0 | -68,519 | 0 | 0 | 0 | -69,482 | 0 | 0 | 0 | -74,207 | 0 | 0 | 0 | -72,768 | 0 | 0 | 0 | -76,593 | 0 | 0 | 0 | -77,794 | 0 | 0 | 0 | -76,921 | 0 | 0 | 0 | -79,220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 38,634 | 0 | 0 | 0 | 35,987 | 0 | 0 | 0 | 35,394 | 0 | 0 | 0 | 103,922 | 0 | 0 | 0 | 106,600 | 0 | 0 | 0 | 107,110 | 0 | 0 | 0 | 113,084 | 0 | 0 | 0 | 114,092 | 0 | 0 | 0 | 115,904 | 0 | 0 | 0 | 114,577 | 0 | 0 | 0 | 114,520 | 0 | 0 | 0 | 117,188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 25,503 | 26,518 | 23,796 | 25,320 | 23,828 | 21,524 | 21,992 | 22,839 | 23,686 | 22,968 | 23,038 | 23,375 | 21,947 | 36,197 | 40,585 | 42,284 | 40,820 | 38,081 | 40,580 | 43,605 | 41,729 | 37,628 | 40,023 | 43,479 | 41,783 | 38,877 | 41,364 | 45,326 | 42,696 | 41,324 | 41,854 | 46,051 | 43,002 | 39,311 | 40,893 | 44,791 | 42,733 | 36,783 | 40,896 | 44,815 | 43,252 | 37,599 | 40,655 | 44,923 | 42,269 | 37,968 | 42,395 | 45,554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -429 | 125 | 104 | 247 | 102 | 124 | 287 | 149 | 95 | 249 | 240 | 204 | -68 | 243 | 329 | 225 | 419 | -26 | 260 | 121 | 177 | -22 | 470 | 133 | 76 | 259 | 281 | 393 | 215 | 353 | 242 | 207 | 258 | 40 | 279 | 246 | 127 | 160 | 274 | 251 | 97 | 368 | 308 | 309 | 481 | 85 | 262 | 618 | 298 | 391 | 233 | 688 | 312 | 343 | 258 | 565 | 338 | 242 | 273 | 566 | 290 | 220 | 361 |
Bedrijfskosten
| 25,503 | 28,442 | 25,178 | 26,671 | 23,828 | 23,192 | 23,297 | 24,180 | 23,686 | 22,968 | 23,038 | 23,375 | 23,103 | 37,515 | 40,585 | 42,284 | 40,820 | 38,081 | 40,580 | 43,605 | 41,729 | 37,628 | 40,023 | 43,479 | 41,783 | 38,877 | 41,364 | 45,326 | 42,696 | 41,324 | 41,854 | 46,051 | 43,002 | 39,311 | 40,893 | 44,791 | 42,733 | 36,783 | 40,896 | 44,815 | 43,252 | 37,599 | 40,655 | 44,923 | 42,269 | 37,968 | 42,395 | 45,554 | 42,560 | 38,442 | 40,970 | 44,787 | 41,135 | 38,616 | 40,365 | 44,231 | 42,421 | 38,864 | 39,335 | 43,195 | 41,273 | 36,972 | 38,567 | 42,848 |
Bedrijfsresultaat
| 8,473 | -176 | 7,159 | 11,211 | 9,645 | 3,479 | 5,840 | 8,331 | 6,289 | 2,179 | 6,883 | 10,876 | 9,854 | 4,402 | 7,526 | 9,611 | 7,328 | 2,474 | 6,926 | 8,856 | 7,103 | 1,424 | 6,081 | 8,205 | 6,621 | -187 | 4,996 | 8,806 | 8,069 | -1,412 | 6,880 | 8,335 | 7,296 | 26 | 4,181 | 5,663 | 4,447 | -157 | 1,808 | 3,056 | 2,098 | 307 | 2,037 | 5,224 | 4,414 | -688 | 1,237 | 6,046 | 3,571 | -77 | 2,276 | 5,695 | 5,291 | 26 | 4,580 | 9,079 | 5,231 | -1,016 | 5,103 | 7,559 | 5,458 | -557 | 2,842 | 5,680 |
Bedrijfsresultaat ratio
| 0.06 | -0.001 | 0.052 | 0.076 | 0.069 | 0.029 | 0.043 | 0.06 | 0.048 | 0.019 | 0.054 | 0.082 | 0.077 | 0.034 | 0.051 | 0.061 | 0.049 | 0.019 | 0.047 | 0.055 | 0.046 | 0.011 | 0.042 | 0.051 | 0.044 | -0.001 | 0.034 | 0.054 | 0.052 | -0.011 | 0.047 | 0.051 | 0.048 | 0 | 0.028 | 0.034 | 0.028 | -0.001 | 0.012 | 0.019 | 0.014 | 0.002 | 0.014 | 0.031 | 0.029 | -0.005 | 0.009 | 0.036 | 0.024 | -0.001 | 0.016 | 0.035 | 0.036 | 0 | 0.032 | 0.055 | 0.035 | -0.008 | 0.036 | 0.047 | 0.035 | -0.004 | 0.02 | 0.035 |
Totaal overige inkomsten en kosten netto
| 54 | -3,261 | -1,596 | -374 | 65,960 | 1,975 | -821 | -113 | -1,263 | 15,912 | -1,176 | -11 | 3,778 | -1,733 | -740 | -339 | -58 | 2,717 | -350 | -684 | -536 | -960 | -609 | -201 | -332 | -1,119 | -271 | 48 | 3,127 | -763 | -255 | -417 | -511 | -1,553 | 4,320 | -1,236 | -64 | -37 | -197 | 151 | -627 | -923 | -885 | -1,693 | 179 | -24 | -260 | -895 | -352 | -1,360 | -1,033 | -2,265 | -670 | -4,646 | 30 | -2,854 | -753 | -1,044 | -446 | -1,244 | -296 | -994 | -1,610 | -341 |
Inkomen voor belasting
| 8,527 | -3,437 | 5,563 | 10,837 | 75,608 | 5,454 | 5,019 | 8,218 | 5,028 | 18,092 | 5,708 | 10,864 | 13,632 | 2,669 | 6,787 | 9,272 | 7,270 | 5,191 | 6,575 | 8,172 | 6,568 | 464 | 5,473 | 8,004 | 6,289 | -1,305 | 4,725 | 8,854 | 11,196 | -2,175 | 6,624 | 7,919 | 6,785 | -1,528 | 8,502 | 4,427 | 4,383 | -193 | 1,611 | 3,206 | 1,472 | -616 | 1,151 | 3,531 | 4,594 | -712 | 977 | 5,151 | 3,219 | -1,437 | 1,243 | 3,430 | 4,621 | -4,620 | 4,610 | 6,225 | 4,478 | -2,060 | 4,657 | 6,315 | 5,162 | -1,551 | 1,232 | 5,339 |
Inkomen voor belasting ratio
| 0.061 | -0.028 | 0.041 | 0.074 | 0.541 | 0.045 | 0.037 | 0.059 | 0.039 | 0.157 | 0.045 | 0.082 | 0.106 | 0.021 | 0.046 | 0.059 | 0.049 | 0.04 | 0.045 | 0.051 | 0.043 | 0.004 | 0.038 | 0.05 | 0.042 | -0.01 | 0.032 | 0.054 | 0.073 | -0.017 | 0.045 | 0.049 | 0.044 | -0.012 | 0.058 | 0.027 | 0.028 | -0.001 | 0.011 | 0.02 | 0.01 | -0.005 | 0.008 | 0.021 | 0.03 | -0.005 | 0.007 | 0.031 | 0.021 | -0.011 | 0.009 | 0.021 | 0.031 | -0.037 | 0.032 | 0.038 | 0.03 | -0.016 | 0.033 | 0.039 | 0.034 | -0.012 | 0.009 | 0.033 |
Belastingkosten
| 3,222 | -1,925 | 1,921 | 4,593 | 22,635 | 683 | 1,328 | 2,635 | 2,053 | 5,608 | 1,576 | 2,857 | 4,328 | 713 | 1,570 | 2,362 | 2,450 | 1,328 | 1,758 | 2,370 | 2,231 | 38 | 1,390 | 2,333 | 2,283 | -122 | 1,542 | 2,672 | 3,563 | -605 | 1,896 | 2,242 | 2,354 | -427 | 2,524 | 1,642 | 1,390 | 162 | 330 | 773 | 566 | 138 | 334 | 1,639 | 1,682 | 82 | 333 | 1,800 | 1,342 | -1,124 | 723 | 1,373 | 2,083 | -1,628 | 717 | 3,284 | 2,130 | -110 | 1,723 | 2,177 | 2,163 | -695 | 52 | 3,144 |
Nettowinst
| 5,313 | -1,491 | 3,624 | 6,232 | 52,942 | 4,747 | 3,650 | 5,536 | 2,942 | 12,443 | 4,097 | 7,978 | 9,264 | 1,915 | 5,170 | 6,862 | 4,794 | 3,819 | 4,774 | 5,759 | 4,304 | 393 | 4,017 | 5,628 | 3,979 | -1,175 | 3,168 | 6,169 | 7,619 | -1,572 | 4,716 | 5,636 | 4,422 | -1,114 | 5,948 | 2,757 | 2,985 | -376 | 1,260 | 2,377 | 903 | -778 | 816 | 1,900 | 2,901 | -797 | 629 | 3,332 | 1,852 | -403 | 473 | 2,021 | 2,517 | -3,029 | 3,877 | 2,939 | 2,376 | -1,899 | 2,929 | 4,017 | 2,969 | -833 | 1,194 | 2,207 |
Nettowinstmarge
| 0.038 | -0.012 | 0.027 | 0.042 | 0.379 | 0.039 | 0.027 | 0.04 | 0.023 | 0.108 | 0.032 | 0.06 | 0.072 | 0.015 | 0.035 | 0.044 | 0.032 | 0.029 | 0.033 | 0.036 | 0.028 | 0.003 | 0.028 | 0.035 | 0.026 | -0.009 | 0.022 | 0.038 | 0.05 | -0.012 | 0.032 | 0.035 | 0.029 | -0.009 | 0.04 | 0.017 | 0.019 | -0.003 | 0.009 | 0.015 | 0.006 | -0.006 | 0.006 | 0.011 | 0.019 | -0.006 | 0.004 | 0.02 | 0.012 | -0.003 | 0.003 | 0.012 | 0.017 | -0.024 | 0.027 | 0.018 | 0.016 | -0.015 | 0.02 | 0.025 | 0.019 | -0.006 | 0.008 | 0.014 |
WPA (Winst Per Aandeel)
| 61.53 | -17.18 | 41.76 | 70.74 | 588.4 | 52.47 | 40.34 | 122.44 | 64.98 | 258.83 | 82.75 | 161.18 | 187.19 | 38.7 | 104.47 | 138.68 | 96.9 | 77.18 | 96.48 | 116.44 | 87.03 | 7.95 | 81.22 | 113.78 | 80.46 | -23.76 | 64.04 | 124.69 | 154 | -31.79 | 95.32 | 113.99 | 89.45 | -22.53 | 120.3 | 55.79 | 60.4 | -7.61 | 25.5 | 48.12 | 18.3 | -15.75 | 16.52 | 38.47 | 58.75 | -16.14 | 12.74 | 66.47 | 36.95 | -8.04 | 9.44 | 40.31 | 50.25 | -60.42 | 77.24 | 58.56 | 47.35 | -37.83 | 57.99 | 79.53 | 58.78 | -16.49 | 23.51 | 43.45 |
Verwaterde WPA
| 61.22 | -17.18 | 41.76 | 70.74 | 587.72 | 52.44 | 40.26 | 122.24 | 64.98 | 258.42 | 82.63 | 160.93 | 186.85 | 38.7 | 104.47 | 138.68 | 96.72 | 77.18 | 96.48 | 116.44 | 86.85 | 7.95 | 81.22 | 113.78 | 80.27 | -23.75 | 64.04 | 124.69 | 153.67 | -31.77 | 95.32 | 113.99 | 89.2 | -22.53 | 120.3 | 55.79 | 60.25 | -7.61 | 25.5 | 48.12 | 18.25 | -15.75 | 16.52 | 38.47 | 58.6 | -16.14 | 12.74 | 66.47 | 36.85 | -8.04 | 9.44 | 40.31 | 50.1 | -60.42 | 77.24 | 58.56 | 47.25 | -37.83 | 57.99 | 79.53 | 58.78 | -16.49 | 23.51 | 43.45 |
EBITDA
| 14,543 | 5,867 | 7,158 | 11,730 | 11,108 | 3,848 | 5,991 | 8,872 | 7,217 | 2,719 | 7,307 | 11,356 | 10,492 | 4,896 | 7,927 | 10,118 | 8,298 | 2,687 | 7,420 | 9,093 | 7,409 | 1,278 | 6,196 | 8,954 | 7,224 | -530 | 5,471 | 9,361 | 8,915 | -1,101 | 7,459 | 8,681 | 7,846 | 327 | 4,379 | 6,035 | 5,104 | 555 | 2,136 | 3,511 | 2,676 | 422 | 2,533 | 5,755 | 5,054 | -190 | 1,744 | 6,367 | 4,236 | 186 | 2,731 | 5,995 | 6,015 | 4,727 | 9,255 | 13,687 | 10,066 | 3,952 | 9,631 | 12,025 | 10,106 | 3,915 | 7,398 | 6,090 |
EBITDA ratio
| 0.103 | 0.047 | 0.052 | 0.08 | 0.079 | 0.032 | 0.044 | 0.064 | 0.055 | 0.024 | 0.058 | 0.085 | 0.082 | 0.038 | 0.053 | 0.065 | 0.056 | 0.02 | 0.051 | 0.057 | 0.049 | 0.01 | 0.043 | 0.056 | 0.048 | -0.004 | 0.038 | 0.057 | 0.058 | -0.008 | 0.051 | 0.054 | 0.051 | 0.002 | 0.03 | 0.036 | 0.033 | 0.004 | 0.014 | 0.022 | 0.017 | 0.003 | 0.017 | 0.034 | 0.033 | -0.001 | 0.012 | 0.038 | 0.028 | 0.001 | 0.019 | 0.037 | 0.041 | 0.038 | 0.065 | 0.083 | 0.067 | 0.031 | 0.067 | 0.075 | 0.066 | 0.03 | 0.052 | 0.037 |