Wellnet Corporation
TSE:2428.T
878 (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
| 2,816.048 | 2,572.164 | 2,662.542 | 2,581.585 | 2,315.974 | 2,254.718 | 2,249.081 | 2,648.033 | 2,272.366 | 2,217.589 | 2,279.984 | 2,357.436 | 2,095.168 | 2,117.973 | 2,173.91 | 2,332.242 | 2,217.879 | 2,266.246 | 2,291.546 | 2,364.926 | 2,456.81 | 2,410.005 | 2,569.982 | 2,578.782 | 2,473.369 | 2,362.423 | 2,509.881 | 2,512.272 | 2,399.006 | 2,345.732 | 2,614.048 | 2,569.063 | 2,731.433 | 2,704.513 | 2,782.976 | 2,595.488 | 2,446.028 | 2,278.848 | 2,362.999 | 2,200.011 | 2,046.911 | 1,879.686 | 2,000.352 | 1,908.22 | 1,812.371 | 1,014.431 | 1,966 | 1,972 | 1,913.781 | 1,873.211 | 2,049.285 | 2,041.768 | 1,921.244 | 1,522.471 | 1,459.279 | 1,451.429 | 1,395.374 | 10,180.074 | 10,845.638 | 10,062.347 | 8,831.777 | 6,936.283 | 6,639.754 | 6,443.369 |
Kosten van de omzet
| 2,158.156 | 2,043.44 | 2,111.501 | 2,049.721 | 1,831.672 | 1,827.211 | 1,806.2 | 2,108.87 | 1,830.237 | 1,864.215 | 1,897.962 | 1,944.305 | 1,777.072 | 1,834.508 | 1,835.811 | 1,953.224 | 1,887.519 | 1,952.769 | 1,885.403 | 1,932.406 | 1,987.681 | 2,065.054 | 2,150.388 | 2,162.172 | 2,045.012 | 2,118.879 | 1,955.955 | 1,981.273 | 1,861.317 | 1,816.009 | 1,985.286 | 1,918.569 | 1,954.098 | 1,921.134 | 2,002.457 | 1,856.049 | 1,703.983 | 1,603.344 | 1,663.381 | 1,536.72 | 1,396.668 | 1,298.516 | 1,331.666 | 1,274.968 | 1,163.233 | 663.927 | 1,305 | 1,311 | 1,226.212 | 1,254.761 | 1,312.422 | 1,287.563 | 1,196.437 | 1,059.774 | 1,008.43 | 1,019.762 | 968.167 | 8,949.37 | 9,430.086 | 8,827.039 | 7,775.959 | 6,591.712 | 6,316.034 | 6,104.997 |
Brutowinst
| 657.892 | 528.724 | 551.041 | 531.864 | 484.302 | 427.507 | 442.881 | 539.163 | 442.129 | 353.374 | 382.022 | 413.131 | 318.096 | 283.465 | 338.099 | 379.018 | 330.36 | 313.477 | 406.143 | 432.52 | 469.129 | 344.951 | 419.594 | 416.61 | 428.357 | 243.544 | 553.926 | 530.999 | 537.689 | 529.723 | 628.762 | 650.494 | 777.335 | 783.379 | 780.519 | 739.439 | 742.045 | 675.504 | 699.618 | 663.291 | 650.243 | 581.17 | 668.686 | 633.252 | 649.138 | 350.504 | 661 | 661 | 687.569 | 618.45 | 736.863 | 754.205 | 724.807 | 462.697 | 450.849 | 431.667 | 427.207 | 1,230.704 | 1,415.552 | 1,235.308 | 1,055.818 | 344.571 | 323.72 | 338.372 |
Brutowinstmarge
| 0.234 | 0.206 | 0.207 | 0.206 | 0.209 | 0.19 | 0.197 | 0.204 | 0.195 | 0.159 | 0.168 | 0.175 | 0.152 | 0.134 | 0.156 | 0.163 | 0.149 | 0.138 | 0.177 | 0.183 | 0.191 | 0.143 | 0.163 | 0.162 | 0.173 | 0.103 | 0.221 | 0.211 | 0.224 | 0.226 | 0.241 | 0.253 | 0.285 | 0.29 | 0.28 | 0.285 | 0.303 | 0.296 | 0.296 | 0.301 | 0.318 | 0.309 | 0.334 | 0.332 | 0.358 | 0.346 | 0.336 | 0.335 | 0.359 | 0.33 | 0.36 | 0.369 | 0.377 | 0.304 | 0.309 | 0.297 | 0.306 | 0.121 | 0.131 | 0.123 | 0.12 | 0.05 | 0.049 | 0.053 |
Onderzoek- en ontwikkelingskosten
| 0 | 4.393 | 2 | 4 | 12 | 18.007 | 3 | 5 | 2 | 21.003 | 0 | 0 | 0 | 0.229 | 2 | 0 | 0 | 11.344 | 0 | 0 | 0 | 74.639 | 0 | 0 | 0 | 93.343 | 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
| 0 | 62.365 | 0 | 0 | 0 | 260.931 | 0 | 0 | 0 | 58.022 | 0 | 0 | 0 | 63.74 | 0 | 0 | 0 | 61.937 | 0 | 0 | 0 | 74.563 | 0 | 0 | 0 | 88.261 | 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- en marketingkosten
| 0 | 118.94 | 0 | 0 | 0 | 12.008 | 0 | 0 | 0 | 61.621 | 0 | 0 | 0 | 44.604 | 0 | 0 | 0 | 96.009 | 0 | 0 | 0 | 186.151 | 0 | 0 | 0 | 241.905 | 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
| 234.359 | 268.259 | 190.713 | 225.366 | 210.928 | 272.939 | 217.957 | 205.986 | 205.504 | 121.812 | 191.043 | 158.72 | 187.426 | 225.965 | 162.466 | 178.068 | 194.694 | 180.268 | 185.644 | 181.878 | 240.886 | 198.247 | 263.707 | 265.435 | 286.114 | 38.557 | 320.305 | 359.768 | 359.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 441 | 387 | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1.083 | 2.844 | 1.049 | 1.18 | 0.915 | 3.082 | 0.792 | 2.234 | 3.511 | 1.293 | 2.171 | 5.686 | 2.319 | -2.236 | 8.972 | 3.364 | 1.406 | 1.328 | 1.51 | 2.781 | -4.83 | 4.06 | 5.334 | 2.387 | 3.44 | 1.712 | 3.871 | 13.375 | 1.374 | 0.719 | 1.215 | 128.802 | -62.982 | 0.761 | 2.412 | 0.692 | 32.117 | -165.87 | -5.052 | 1.399 | -0.411 | -14.898 | -2.802 | 2.107 | 0.64 | 0 | 0 | 0.191 | -4.744 | 10.364 | 2.036 | 0.196 | 39.476 | 0.308 | 0.848 | -0.74 | 67.924 | 80.713 | 77.577 | 76.879 | -0.105 | 3.515 | 4.343 |
Bedrijfskosten
| 234.359 | 272.652 | 192.713 | 229.366 | 222.928 | 272.899 | 220.957 | 210.986 | 207.504 | 193.546 | 191.043 | 158.72 | 187.426 | 226.194 | 164.466 | 178.068 | 194.694 | 195.456 | 185.644 | 181.878 | 240.886 | 291.048 | 263.707 | 265.435 | 286.114 | 148.407 | 320.305 | 399.06 | 320.475 | 453.038 | 404.556 | 333.756 | 295.803 | 428.374 | 182.303 | 172.882 | 206.956 | 426.444 | 223.836 | 193.463 | 206.978 | 338.836 | 237.362 | 246.563 | 235.68 | -264.836 | 440 | 296 | 404.098 | 487.828 | 406.855 | 450.716 | 462.196 | 102.149 | 253.463 | 202.632 | 223.765 | -1,146.148 | 919.383 | 949.388 | 905.55 | 144.747 | 163.761 | 157.271 |
Bedrijfsresultaat
| 423.533 | 256.072 | 358.328 | 302.498 | 261.374 | 154.607 | 221.923 | 328.178 | 234.624 | 159.826 | 190.98 | 254.411 | 130.669 | 57.27 | 173.634 | 200.95 | 135.665 | 118.022 | 220.498 | 250.643 | 228.241 | 53.903 | 155.887 | 151.175 | 142.242 | 95.137 | 233.621 | 131.938 | 217.214 | 76.684 | 224.207 | 316.738 | 481.531 | 355.006 | 598.216 | 566.556 | 535.089 | 249.061 | 475.782 | 469.827 | 443.264 | 242.335 | 431.324 | 386.688 | 413.458 | 615.341 | 220 | 274 | 283.471 | 130.622 | 330.008 | 303.489 | 262.61 | 145.198 | 197.385 | 229.035 | 203.441 | 216.534 | 496.168 | 285.918 | 150.267 | 62.533 | 159.957 | 181.099 |
Bedrijfsresultaat ratio
| 0.15 | 0.1 | 0.135 | 0.117 | 0.113 | 0.069 | 0.099 | 0.124 | 0.103 | 0.072 | 0.084 | 0.108 | 0.062 | 0.027 | 0.08 | 0.086 | 0.061 | 0.052 | 0.096 | 0.106 | 0.093 | 0.022 | 0.061 | 0.059 | 0.058 | 0.04 | 0.093 | 0.053 | 0.091 | 0.033 | 0.086 | 0.123 | 0.176 | 0.131 | 0.215 | 0.218 | 0.219 | 0.109 | 0.201 | 0.214 | 0.217 | 0.129 | 0.216 | 0.203 | 0.228 | 0.607 | 0.112 | 0.139 | 0.148 | 0.07 | 0.161 | 0.149 | 0.137 | 0.095 | 0.135 | 0.158 | 0.146 | 0.021 | 0.046 | 0.028 | 0.017 | 0.009 | 0.024 | 0.028 |
Totaal overige inkomsten en kosten netto
| 3.779 | 44.428 | 1.147 | 0.155 | 0.158 | -3.433 | -62.419 | 6.728 | 81.457 | 7.876 | 8.05 | -1.754 | 20.655 | 66.643 | 11.683 | 8.63 | 11.978 | -109.438 | 4.14 | 3.187 | 3.512 | 13.366 | 8.112 | 5.931 | 6.965 | 11.737 | 1.557 | 4.561 | 12.579 | 9.794 | -1.152 | 0.703 | 131.074 | -59.408 | 3.599 | 4.734 | 4.146 | 42.414 | -162.917 | -2.385 | 5.147 | -1.547 | -12.346 | 0.717 | 5.563 | -261.542 | 4 | 93 | 9.22 | 35.905 | 119.701 | -22.861 | 628.98 | -195.978 | -42.632 | 72.495 | -204.267 | -11.855 | 80.376 | 95.43 | 67.332 | -227.782 | -1.199 | 6.682 |
Inkomen voor belasting
| 427.312 | 300.5 | 359.475 | 302.653 | 261.532 | 151.136 | 159.504 | 334.906 | 316.081 | 167.705 | 199.028 | 252.658 | 151.325 | 123.914 | 185.316 | 209.58 | 147.644 | 8.583 | 224.639 | 253.829 | 231.754 | 67.27 | 163.998 | 157.106 | 149.208 | 106.875 | 235.177 | 136.5 | 229.793 | 86.479 | 223.054 | 317.441 | 612.606 | 295.597 | 601.815 | 571.291 | 539.235 | 291.474 | 312.865 | 467.443 | 448.412 | 240.787 | 418.978 | 387.406 | 419.021 | 353.798 | 224 | 367 | 292.691 | 166.527 | 449.709 | 280.628 | 891.591 | 164.57 | 154.754 | 301.53 | -0.825 | 2,364.997 | 576.545 | 381.35 | 217.6 | -27.958 | 158.76 | 187.783 |
Inkomen voor belasting ratio
| 0.152 | 0.117 | 0.135 | 0.117 | 0.113 | 0.067 | 0.071 | 0.126 | 0.139 | 0.076 | 0.087 | 0.107 | 0.072 | 0.059 | 0.085 | 0.09 | 0.067 | 0.004 | 0.098 | 0.107 | 0.094 | 0.028 | 0.064 | 0.061 | 0.06 | 0.045 | 0.094 | 0.054 | 0.096 | 0.037 | 0.085 | 0.124 | 0.224 | 0.109 | 0.216 | 0.22 | 0.22 | 0.128 | 0.132 | 0.212 | 0.219 | 0.128 | 0.209 | 0.203 | 0.231 | 0.349 | 0.114 | 0.186 | 0.153 | 0.089 | 0.219 | 0.137 | 0.464 | 0.108 | 0.106 | 0.208 | -0.001 | 0.232 | 0.053 | 0.038 | 0.025 | -0.004 | 0.024 | 0.029 |
Belastingkosten
| 133.309 | 107.542 | 100.673 | 96.079 | 83.075 | 49.353 | 70.407 | 108.176 | 98.187 | 55.127 | 61.494 | 79.084 | 42.783 | 105.08 | 57.308 | 64.689 | 45.459 | 3.78 | 70.113 | 77.911 | 72.593 | 17.221 | 50.242 | 48.759 | 46.458 | 5.519 | 82.338 | 54.327 | 71.009 | 9.169 | 64.704 | 92.345 | 203.673 | 97.357 | 192.897 | 188.496 | 178.311 | 155.797 | 97.957 | 167.601 | 160.718 | 88.71 | 161.246 | 148.072 | 154.981 | 52.425 | 136 | 146 | 143.282 | 94.213 | 199.185 | 151.764 | 93.737 | 68.181 | 63.29 | 123.703 | -0.659 | 564.502 | 206.243 | 114.158 | 63.6 | -13.461 | 64.311 | 77.152 |
Nettowinst
| 294.003 | 192.957 | 258.803 | 206.574 | 178.456 | 101.783 | 89.098 | 226.73 | 217.893 | 112.577 | 137.535 | 173.573 | 108.542 | 18.835 | 128.008 | 144.891 | 102.184 | 4.804 | 154.526 | 175.917 | 159.161 | 50.05 | 113.756 | 108.346 | 102.75 | 101.355 | 152.841 | 82.173 | 158.783 | 77.309 | 158.35 | 225.096 | 408.933 | 198.24 | 408.919 | 382.795 | 360.923 | 135.678 | 214.908 | 299.841 | 287.694 | 152.078 | 257.732 | 239.333 | 264.04 | 212.972 | 142 | 224 | 180.706 | 95.204 | 260.454 | 152.334 | 825.024 | 96.389 | 91.463 | 177.826 | -0.166 | 1,800.496 | 370.301 | 267.191 | 153.999 | -14.497 | 94.448 | 110.63 |
Nettowinstmarge
| 0.104 | 0.075 | 0.097 | 0.08 | 0.077 | 0.045 | 0.04 | 0.086 | 0.096 | 0.051 | 0.06 | 0.074 | 0.052 | 0.009 | 0.059 | 0.062 | 0.046 | 0.002 | 0.067 | 0.074 | 0.065 | 0.021 | 0.044 | 0.042 | 0.042 | 0.043 | 0.061 | 0.033 | 0.066 | 0.033 | 0.061 | 0.088 | 0.15 | 0.073 | 0.147 | 0.147 | 0.148 | 0.06 | 0.091 | 0.136 | 0.141 | 0.081 | 0.129 | 0.125 | 0.146 | 0.21 | 0.072 | 0.114 | 0.094 | 0.051 | 0.127 | 0.075 | 0.429 | 0.063 | 0.063 | 0.123 | -0 | 0.177 | 0.034 | 0.027 | 0.017 | -0.002 | 0.014 | 0.017 |
WPA (Winst Per Aandeel)
| 15.64 | 10.21 | 13.69 | 10.94 | 9.45 | 5.39 | 4.72 | 12.02 | 11.56 | 5.97 | 7.3 | 9.21 | 5.77 | 1 | 6.8 | 7.71 | 5.44 | 0.26 | 8.22 | 9.37 | 8.48 | 2.67 | 6.06 | 5.81 | 5.51 | 5.43 | 8.19 | 4.35 | 8.4 | 4.09 | 8.38 | 12.06 | 21.92 | 10.63 | 21.92 | 20.04 | 18.89 | 7.1 | 11.25 | 15.41 | 14.79 | 7.82 | 13.25 | 11.92 | 13.15 | 10.61 | 7.08 | 11.16 | 9.01 | 4.74 | 12.98 | 7.59 | 41.11 | 4.8 | 4.56 | 8.86 | -0.008 | 89.71 | 22.09 | 11.64 | 6.71 | -0.63 | 4.12 | 4.82 |
Verwaterde WPA
| 15.42 | 10.09 | 13.59 | 10.87 | 9.39 | 5.39 | 4.66 | 11.88 | 11.49 | 5.95 | 7.27 | 9.18 | 5.75 | 1 | 6.8 | 7.71 | 5.42 | 0.26 | 8.22 | 9.37 | 8.45 | 2.67 | 6.06 | 5.81 | 5.48 | 5.43 | 8.19 | 4.35 | 8.34 | 4.09 | 8.38 | 12.06 | 21.6 | 10.63 | 21.92 | 20.04 | 18.74 | 7.1 | 11.25 | 15.41 | 14.73 | 7.82 | 13.25 | 11.92 | 13.06 | 10.61 | 7.08 | 11.16 | 8.79 | 4.74 | 12.98 | 7.59 | 40.24 | 4.8 | 4.46 | 8.86 | -0.008 | 89.71 | 22.09 | 11.64 | 6.71 | -0.63 | 4.12 | 4.82 |
EBITDA
| 501.365 | 332.967 | 431.459 | 382.81 | 262.578 | 151.596 | 224.749 | 335.848 | 229.447 | 169.836 | 183.538 | 252.901 | 135.287 | 67.243 | 166.313 | 209.925 | 139.097 | 130.682 | 217.699 | 249.124 | 227.977 | 44.022 | 152.288 | 151.175 | 138.885 | 125.572 | 234.55 | 131.939 | 219.24 | 86.479 | 223.054 | 317.441 | 612.606 | 295.6 | 601.798 | 571.323 | 539.246 | 291.488 | 312.883 | 467.473 | 448.458 | 240.851 | 419.058 | 387.499 | 419.14 | 633.531 | 286 | 340.5 | 286.832 | 131.424 | 346.424 | 307.435 | 265.86 | 473.521 | 267.012 | 301.275 | 274.572 | 2,550.606 | 665.906 | 454.89 | 289.438 | 280.076 | 217.778 | 184.601 |
EBITDA ratio
| 0.178 | 0.129 | 0.162 | 0.148 | 0.113 | 0.067 | 0.1 | 0.127 | 0.101 | 0.077 | 0.08 | 0.107 | 0.065 | 0.032 | 0.077 | 0.09 | 0.063 | 0.058 | 0.095 | 0.105 | 0.093 | 0.018 | 0.059 | 0.059 | 0.056 | 0.053 | 0.093 | 0.053 | 0.091 | 0.037 | 0.085 | 0.124 | 0.224 | 0.109 | 0.216 | 0.22 | 0.22 | 0.128 | 0.132 | 0.212 | 0.219 | 0.128 | 0.209 | 0.203 | 0.231 | 0.625 | 0.145 | 0.173 | 0.15 | 0.07 | 0.169 | 0.151 | 0.138 | 0.311 | 0.183 | 0.208 | 0.197 | 0.251 | 0.061 | 0.045 | 0.033 | 0.04 | 0.033 | 0.029 |