OUTSOURCING Inc.
TSE:2427.T
1749 (JPY) • At close June 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 197,887 | 191,000 | 185,250 | 175,881 | 187,468 | 177,177 | 169,819 | 155,313 | 157,257 | 147,430 | 140,816 | 123,896 | 104,128 | 89,955 | 83,086 | 89,542 | 93,755 | 89,909 | 91,181 | 86,404 | 90,253 | 81,959 | 75,901 | 63,198 | 64,657 | 59,704 | 55,573 | 50,238 | 40,828 | 35,927 | 32,584 | 24,990 | 24,338.931 | 20,499.325 | 18,327.668 | 17,694.829 | 16,118.327 | 15,232.761 | 14,281.959 | 13,788.305 | 13,774.664 | 12,176.562 | 11,017.434 | 10,415.644 | 10,962.906 | 10,719.431 | 10,228.152 | 10,179.964 | 9,564.853 | 7,958.296 | 7,372.93 | 7,501.665 | 8,136.895 | 7,410.104 | 6,557.034 | 6,282.674 | 5,832.946 | 4,397.994 | 3,725.944 | 4,007.511 |
Kosten van de omzet
| 161,497 | 157,162 | 151,992 | 144,090 | 154,198 | 144,940 | 139,325 | 126,806 | 126,845 | 120,710 | 114,619 | 100,413 | 82,764 | 71,290 | 69,090 | 72,438 | 73,838 | 71,895 | 74,393 | 70,339 | 70,694 | 65,599 | 61,670 | 50,948 | 50,594 | 47,727 | 45,140 | 40,895 | 31,934 | 28,431 | 26,203 | 20,036 | 19,108.676 | 16,270.62 | 14,615.513 | 14,332.373 | 12,746.18 | 12,162.434 | 11,407.517 | 11,141.692 | 10,865.712 | 9,739.685 | 8,841.392 | 8,655.957 | 8,658.853 | 8,588.397 | 8,123.982 | 8,247.07 | 7,438.067 | 6,375.888 | 5,800.591 | 6,044.398 | 6,289.498 | 5,794.797 | 5,294.576 | 4,999.959 | 4,500.032 | 3,520.208 | 3,037.977 | 3,519.812 |
Brutowinst
| 36,390 | 33,838 | 33,258 | 31,791 | 33,270 | 32,237 | 30,494 | 28,507 | 30,412 | 26,720 | 26,197 | 23,483 | 21,364 | 18,665 | 13,996 | 17,104 | 19,917 | 18,014 | 16,788 | 16,065 | 19,559 | 16,360 | 14,231 | 12,250 | 14,063 | 11,977 | 10,433 | 9,343 | 8,894 | 7,496 | 6,381 | 4,954 | 5,230.255 | 4,228.705 | 3,712.155 | 3,362.456 | 3,372.147 | 3,070.327 | 2,874.442 | 2,646.613 | 2,908.952 | 2,436.877 | 2,176.042 | 1,759.687 | 2,304.053 | 2,131.034 | 2,104.17 | 1,932.894 | 2,126.786 | 1,582.408 | 1,572.339 | 1,457.267 | 1,847.397 | 1,615.307 | 1,262.458 | 1,282.715 | 1,332.914 | 877.786 | 687.967 | 487.699 |
Brutowinstmarge
| 0.184 | 0.177 | 0.18 | 0.181 | 0.177 | 0.182 | 0.18 | 0.184 | 0.193 | 0.181 | 0.186 | 0.19 | 0.205 | 0.207 | 0.168 | 0.191 | 0.212 | 0.2 | 0.184 | 0.186 | 0.217 | 0.2 | 0.187 | 0.194 | 0.218 | 0.201 | 0.188 | 0.186 | 0.218 | 0.209 | 0.196 | 0.198 | 0.215 | 0.206 | 0.203 | 0.19 | 0.209 | 0.202 | 0.201 | 0.192 | 0.211 | 0.2 | 0.198 | 0.169 | 0.21 | 0.199 | 0.206 | 0.19 | 0.222 | 0.199 | 0.213 | 0.194 | 0.227 | 0.218 | 0.193 | 0.204 | 0.229 | 0.2 | 0.185 | 0.122 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 30,997 | 29,890 | 30,210 | 28,466 | 28,854 | 27,362 | 26,813 | 23,984 | 24,976 | 22,023 | 21,043 | 19,971 | 16,636 | 14,753 | 13,975 | 15,439 | 14,906 | 14,607 | 14,803 | 14,215 | 13,666 | 12,089 | 11,592 | 9,922 | 9,521 | 8,864 | 8,417 | 7,911 | 0 | 6,006 | 5,081 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 30,997 | 29,890 | 30,210 | 28,466 | 28,854 | 27,362 | 26,813 | 23,984 | 24,976 | 22,023 | 21,043 | 19,971 | 16,636 | 14,753 | 13,975 | 15,439 | 14,906 | 14,607 | 14,803 | 14,215 | 13,666 | 12,089 | 11,592 | 9,922 | 9,521 | 8,864 | 8,417 | 7,911 | 0 | 6,006 | 5,081 | 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 |
Overige kosten
| 0 | 0 | 0 | -1,950 | -1,260 | -527 | -1,275 | -1,484 | -864 | -805 | -1,634 | -1,694 | -1,245 | -1,147 | -795 | -884 | -395 | -1,116 | -1,074 | -839 | 103 | -104 | -219 | 278 | 39 | -182 | -99 | -88 | 5,379 | -90 | -432 | 6 | 27.323 | -34.591 | 53.763 | 12.513 | -77.396 | 57.652 | 4.867 | -5.699 | -20.097 | 9.623 | 5.03 | -30.773 | -80.95 | 32.283 | 35.602 | 12.72 | 27.47 | 48.938 | 36.708 | 47.317 | 70.438 | 63.302 | 67.135 | 88.371 | 67.993 | 44.557 | 37.161 | 32.892 |
Bedrijfskosten
| 30,997 | 26,716 | 29,392 | 26,516 | 27,594 | 26,835 | 25,538 | 22,500 | 24,112 | 21,218 | 19,409 | 18,277 | 15,391 | 13,606 | 13,180 | 14,555 | 14,511 | 13,491 | 13,729 | 13,376 | 13,769 | 11,985 | 11,373 | 10,200 | 9,560 | 8,682 | 8,318 | 7,823 | 5,379 | 5,916 | 4,649 | 4,551 | 3,913.156 | 3,358.15 | 3,089.198 | 3,047.655 | 2,607.983 | 2,537.44 | 2,470.357 | 2,337.311 | 2,107.485 | 2,036.515 | 1,986.239 | 1,948.406 | 1,840.265 | 1,844.213 | 1,906.68 | 1,880.48 | 1,705.732 | 1,648.385 | 1,454.65 | 1,366.82 | 1,309.029 | 1,237.276 | 1,134.111 | 1,154.081 | 1,159.931 | 826.411 | 758.892 | 791.352 |
Bedrijfsresultaat
| 5,393 | 7,122 | 3,867 | 5,276 | 5,675 | 5,401 | 4,955 | 6,008 | 6,297 | 5,502 | 6,788 | 5,206 | 5,973 | 5,059 | 816 | 2,549 | 5,406 | 4,523 | 3,059 | 2,689 | 5,790 | 4,375 | 2,858 | 2,050 | 4,503 | 3,295 | 2,115 | 1,520 | 3,516 | 1,580 | 1,732 | 403 | 1,317.098 | 870.557 | 622.955 | 314.801 | 764.164 | 532.886 | 404.086 | 309.3 | 801.467 | 400.363 | 189.802 | -188.72 | 463.788 | 286.821 | 197.49 | 52.414 | 421.054 | -65.977 | 117.689 | 90.447 | 538.368 | 378.031 | 128.347 | 128.634 | 172.983 | 51.375 | -70.925 | -303.653 |
Bedrijfsresultaat ratio
| 0.027 | 0.037 | 0.021 | 0.03 | 0.03 | 0.03 | 0.029 | 0.039 | 0.04 | 0.037 | 0.048 | 0.042 | 0.057 | 0.056 | 0.01 | 0.028 | 0.058 | 0.05 | 0.034 | 0.031 | 0.064 | 0.053 | 0.038 | 0.032 | 0.07 | 0.055 | 0.038 | 0.03 | 0.086 | 0.044 | 0.053 | 0.016 | 0.054 | 0.042 | 0.034 | 0.018 | 0.047 | 0.035 | 0.028 | 0.022 | 0.058 | 0.033 | 0.017 | -0.018 | 0.042 | 0.027 | 0.019 | 0.005 | 0.044 | -0.008 | 0.016 | 0.012 | 0.066 | 0.051 | 0.02 | 0.02 | 0.03 | 0.012 | -0.019 | -0.076 |
Totaal overige inkomsten en kosten netto
| -6,350 | -869 | 128 | -575 | -934 | -756 | -1,243 | -2,023 | -6,569 | -4,995 | -1,262 | 258 | -2,594 | -1,341 | -240 | -1,019 | 1,074 | -926 | -1,032 | -1,139 | -834 | -181 | -906 | -115 | -444 | -200 | -142 | -179 | -380 | -180 | -507 | -99 | -16.536 | 98.85 | 54.366 | 50.491 | -96.958 | 106.267 | 84.307 | 15.089 | 220.864 | 35.398 | 53.104 | 77.566 | 0.299 | 34.056 | -25.935 | -13.622 | -36.459 | 38.361 | 30.765 | -32.034 | 199.869 | 19.673 | 16.425 | 78.842 | 70.724 | 39.47 | -166.196 | 29.166 |
Inkomen voor belasting
| -957 | 6,253 | 3,995 | 4,701 | 4,741 | 4,645 | 3,712 | 3,985 | -189 | 507 | 5,526 | 5,464 | 3,379 | 3,718 | 576 | 1,530 | 6,480 | 3,597 | 2,027 | 1,550 | 4,956 | 4,194 | 1,952 | 1,935 | 4,059 | 3,095 | 1,973 | 1,341 | 3,135 | 1,400 | 1,225 | 304 | 1,300.562 | 969.406 | 677.322 | 365.292 | 667.206 | 639.154 | 488.392 | 324.39 | 1,022.33 | 435.761 | 242.907 | -111.154 | 464.087 | 320.877 | 171.555 | 38.792 | 384.595 | -27.616 | 148.454 | 58.413 | 738.237 | 397.704 | 144.772 | 207.476 | 243.707 | 90.845 | -237.121 | -274.487 |
Inkomen voor belasting ratio
| -0.005 | 0.033 | 0.022 | 0.027 | 0.025 | 0.026 | 0.022 | 0.026 | -0.001 | 0.003 | 0.039 | 0.044 | 0.032 | 0.041 | 0.007 | 0.017 | 0.069 | 0.04 | 0.022 | 0.018 | 0.055 | 0.051 | 0.026 | 0.031 | 0.063 | 0.052 | 0.036 | 0.027 | 0.077 | 0.039 | 0.038 | 0.012 | 0.053 | 0.047 | 0.037 | 0.021 | 0.041 | 0.042 | 0.034 | 0.024 | 0.074 | 0.036 | 0.022 | -0.011 | 0.042 | 0.03 | 0.017 | 0.004 | 0.04 | -0.003 | 0.02 | 0.008 | 0.091 | 0.054 | 0.022 | 0.033 | 0.042 | 0.021 | -0.064 | -0.068 |
Belastingkosten
| 1,084 | 2,835 | 3,212 | 1,500 | 957 | 2,355 | 1,595 | 2,171 | 3,282 | 1,942 | 2,177 | 2,341 | 2,403 | 1,404 | 782 | 481 | 1,299 | 1,509 | 855 | 762 | 1,202 | 1,749 | 798 | 624 | 1,109 | 995 | 829 | 550 | 36 | 510 | 553 | 259 | 463.371 | 442.82 | 372.184 | 153.082 | 113.588 | 172.565 | 290.913 | 140.972 | 215.764 | 105.629 | 78.743 | -21.72 | -9.354 | 79.09 | 194.057 | 47.915 | 146.473 | 12.339 | 114.228 | 79.954 | 341.612 | 172.292 | 101.375 | 96.481 | 114.616 | 62.23 | -0.673 | -59.89 |
Nettowinst
| -1,827 | 3,367 | 888 | 3,135 | 3,953 | 2,544 | 2,399 | 1,616 | -3,701 | -1,737 | 2,865 | 2,767 | 505 | 2,155 | -193 | 899 | 4,944 | 1,992 | 921 | 557 | 3,547 | 2,080 | 883 | 1,186 | 2,760 | 1,891 | 964 | 621 | 2,880 | 802 | 594 | 29 | 822.367 | 498.952 | 283.886 | 205.081 | 529.014 | 412.385 | 181.794 | 193.476 | 788.514 | 303.981 | 151.401 | -121.531 | 436.38 | 228.897 | -14.267 | -9.34 | 219.014 | -35.06 | 34.814 | -24.193 | 383.674 | 214.164 | 50.831 | 111.45 | 143.159 | 43.077 | -211.567 | -190.412 |
Nettowinstmarge
| -0.009 | 0.018 | 0.005 | 0.018 | 0.021 | 0.014 | 0.014 | 0.01 | -0.024 | -0.012 | 0.02 | 0.022 | 0.005 | 0.024 | -0.002 | 0.01 | 0.053 | 0.022 | 0.01 | 0.006 | 0.039 | 0.025 | 0.012 | 0.019 | 0.043 | 0.032 | 0.017 | 0.012 | 0.071 | 0.022 | 0.018 | 0.001 | 0.034 | 0.024 | 0.015 | 0.012 | 0.033 | 0.027 | 0.013 | 0.014 | 0.057 | 0.025 | 0.014 | -0.012 | 0.04 | 0.021 | -0.001 | -0.001 | 0.023 | -0.004 | 0.005 | -0.003 | 0.047 | 0.029 | 0.008 | 0.018 | 0.025 | 0.01 | -0.057 | -0.048 |
WPA (Winst Per Aandeel)
| -14.5 | 26.72 | 7.05 | 21.9 | 31.39 | 20.2 | 18.44 | 12.83 | -29.39 | -13.79 | 20.25 | 24.33 | 4.01 | 15.71 | -1.53 | 6.68 | 39.34 | 15.51 | 7.32 | 3.62 | 34.75 | 19.65 | 8.65 | 11.62 | 27.13 | 17.2 | 8.5 | 5.9 | 33.02 | 9.18 | 6.82 | 0.64 | 9.45 | 5.73 | 3.82 | 2.76 | 7.12 | 5.55 | 2.5 | 2.66 | 10.84 | 4.18 | 2.1 | -1.68 | 6.05 | 3.17 | -0.2 | -0.13 | 3.04 | -0.49 | 0.48 | -0.34 | 5.33 | 297.35 | 70.57 | 151.16 | 1.92 | 0.73 | -2.84 | -2.56 |
Verwaterde WPA
| -14.5 | 26.72 | 7.05 | 21.9 | 31.39 | 20.2 | 18.44 | 12.83 | -29.39 | -13.79 | 20.25 | 24.33 | 4.01 | 15.71 | -1.53 | 6.68 | 39.34 | 15.49 | 7.31 | 3.62 | 34.75 | 19.55 | 8.6 | 11.56 | 27.13 | 17.07 | 8.43 | 5.81 | 33.02 | 9.09 | 6.74 | 0.63 | 9.45 | 5.73 | 3.82 | 2.74 | 7.12 | 5.55 | 2.5 | 2.6 | 10.84 | 4.18 | 2.1 | -1.68 | 6.05 | 3.17 | -0.2 | -0.13 | 3.04 | -0.49 | 0.48 | -0.34 | 5.33 | 296.56 | 70.31 | 150.62 | 1.92 | 0.73 | -2.84 | -2.56 |
EBITDA
| 10,817 | 12,913 | 10,033 | 10,034 | 10,413 | 9,895 | 9,549 | 10,795 | 11,747 | 9,017 | 10,689 | 10,064 | 10,114 | 8,169 | 3,851 | 6,092 | 8,642 | 7,102 | 6,041 | 5,693 | 6,563 | 5,360 | 3,629 | 3,086 | 5,376 | 3,937 | 2,841 | 2,122 | 4,104 | 1,603 | 2,708 | 629 | 1,350.322 | 984.586 | 652.525 | 382.766 | 862.097 | 606.177 | 446.741 | 345.28 | 1,021.848 | 447.642 | 290.18 | -148.906 | 495.114 | 332.135 | 247.768 | 78.505 | 554.433 | 55.848 | 218.472 | 201.74 | 661.009 | 522.861 | 232.964 | 264.783 | 293.384 | 124.764 | 21.953 | -213.521 |
EBITDA ratio
| 0.055 | 0.068 | 0.054 | 0.057 | 0.056 | 0.056 | 0.056 | 0.07 | 0.075 | 0.061 | 0.076 | 0.081 | 0.097 | 0.091 | 0.046 | 0.068 | 0.092 | 0.079 | 0.066 | 0.066 | 0.073 | 0.065 | 0.048 | 0.049 | 0.083 | 0.066 | 0.051 | 0.042 | 0.101 | 0.045 | 0.083 | 0.025 | 0.055 | 0.048 | 0.036 | 0.022 | 0.053 | 0.04 | 0.031 | 0.025 | 0.074 | 0.037 | 0.026 | -0.014 | 0.045 | 0.031 | 0.024 | 0.008 | 0.058 | 0.007 | 0.03 | 0.027 | 0.081 | 0.071 | 0.036 | 0.042 | 0.05 | 0.028 | 0.006 | -0.053 |