CDG Co., Ltd.
TSE:2487.T
1674 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 4,257.342 | 2,364.714 | 2,629.5 | 2,061.213 | 467.897 | 2,455.055 | 2,560.935 | 2,319.8 | 3,811.423 | 2,345.793 | 2,784.728 | 3,182.812 | 3,256.722 | 2,649.279 | 2,531.942 | 2,603.982 | 2,613.588 | 2,186.567 | 2,532.06 | 2,558.304 | 3,162.451 | 2,076.924 | 2,463.179 | 2,701.766 | 3,531.48 | 2,168.418 | 2,421.414 | 3,026.194 | 3,188.414 | 2,504.143 | 2,532.774 | 2,614.401 | 3,409.33 | 2,467.1 | 2,114.431 | 2,741.511 | 2,974.51 | 3,025.839 | 2,206.61 | 2,914.911 | 2,692.141 | 2,346.248 | 2,204.255 | 2,456.592 | 2,394.85 | 2,210.724 | 2,177.337 | 2,213.879 | 2,857.771 | 2,717.216 | 2,661.419 | 2,339.26 | 2,570.794 | 2,023.482 | 1,879.853 | 1,911.955 | 2,241.5 | 2,112.868 | 1,500.443 | 1,882.07 | 1,667.573 | 1,809.516 |
Kosten van de omzet
| 3,006.129 | 1,578.688 | 1,906.86 | 1,405.529 | 332.622 | 1,668.826 | 1,790.269 | 1,587.117 | 2,863.996 | 1,630.837 | 1,990.975 | 2,327.499 | 2,404.065 | 1,877.374 | 1,853.871 | 1,819.652 | 1,905.65 | 1,537.177 | 1,849.248 | 1,829.842 | 2,398.22 | 1,475.662 | 1,812.36 | 1,923.885 | 2,612.818 | 1,526.112 | 1,725.547 | 2,120.058 | 2,380.417 | 1,750.097 | 1,823.419 | 1,867.129 | 2,533.366 | 1,755.116 | 1,528.809 | 1,958.951 | 2,157.471 | 2,219.617 | 1,666.205 | 2,153.82 | 1,962.44 | 1,683.252 | 1,609.037 | 1,763.277 | 1,774.404 | 1,576.748 | 1,550.345 | 1,619.314 | 2,086.285 | 2,025.653 | 1,910.467 | 1,707.668 | 1,876.754 | 1,471.871 | 1,374.215 | 1,409.061 | 1,623.905 | 1,533.002 | 1,067.519 | 1,328.74 | 1,216.346 | 1,320.131 |
Brutowinst
| 1,251.213 | 786.026 | 722.64 | 655.684 | 135.275 | 786.229 | 770.666 | 732.683 | 947.427 | 714.956 | 793.753 | 855.313 | 852.657 | 771.905 | 678.071 | 784.33 | 707.938 | 649.39 | 682.812 | 728.462 | 764.231 | 601.262 | 650.819 | 777.881 | 918.662 | 642.306 | 695.867 | 906.136 | 807.997 | 754.046 | 709.355 | 747.272 | 875.964 | 711.984 | 585.622 | 782.56 | 817.039 | 806.222 | 540.405 | 761.091 | 729.701 | 662.996 | 595.218 | 693.315 | 620.446 | 633.976 | 626.992 | 594.565 | 771.486 | 691.563 | 750.952 | 631.592 | 694.04 | 551.611 | 505.638 | 502.894 | 617.595 | 579.866 | 432.924 | 553.33 | 451.227 | 489.385 |
Brutowinstmarge
| 0.294 | 0.332 | 0.275 | 0.318 | 0.289 | 0.32 | 0.301 | 0.316 | 0.249 | 0.305 | 0.285 | 0.269 | 0.262 | 0.291 | 0.268 | 0.301 | 0.271 | 0.297 | 0.27 | 0.285 | 0.242 | 0.289 | 0.264 | 0.288 | 0.26 | 0.296 | 0.287 | 0.299 | 0.253 | 0.301 | 0.28 | 0.286 | 0.257 | 0.289 | 0.277 | 0.285 | 0.275 | 0.266 | 0.245 | 0.261 | 0.271 | 0.283 | 0.27 | 0.282 | 0.259 | 0.287 | 0.288 | 0.269 | 0.27 | 0.255 | 0.282 | 0.27 | 0.27 | 0.273 | 0.269 | 0.263 | 0.276 | 0.274 | 0.289 | 0.294 | 0.271 | 0.27 |
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 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 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- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 530 | 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
| 787.003 | 778.992 | 662.936 | 727.783 | 26.794 | 1,434.959 | 0 | 630 | 0 | 663 | 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 |
Overige kosten
| 0 | 10.148 | 6.742 | 4.516 | 0 | 5.198 | 5.655 | 3.186 | 4.376 | 3.462 | 10.306 | 6.588 | 6.383 | 16.119 | 5.155 | 2.902 | 3.348 | 0.433 | 4.302 | 3.48 | 3.959 | 4.876 | 6.362 | -4.708 | 6.791 | 4.811 | 4.735 | 2.546 | 6.403 | 3.683 | 2.918 | 0.715 | 2.922 | 2.604 | 5.73 | 2.922 | 2.033 | 1.472 | 2.58 | 0.497 | 0.405 | 1.296 | 1.465 | 1.248 | 1.042 | 1.41 | 3.078 | 0.326 | 0.583 | 1.652 | 4.095 | 3.75 | 4.026 | 3.981 | 6.058 | 4.78 | 5.4 | 6.051 | 6.511 | 5.144 | 5.883 | 9.248 |
Bedrijfskosten
| 787.003 | 778.992 | 662.936 | 727.783 | 26.794 | 711.865 | 723.094 | 651.475 | 702.904 | 663.434 | 669.427 | 710.672 | 634.842 | 642.909 | 617.56 | 594.541 | 643.492 | 609.427 | 613.569 | 605.222 | 625.801 | 588.19 | 640.36 | 576.862 | 607.848 | 591.495 | 622.088 | 690.591 | 596.805 | 584.13 | 633.199 | 605.601 | 555.265 | 512.826 | 554.079 | 606.732 | 546.395 | 510.399 | 504.626 | 530.089 | 511.472 | 487.81 | 486.021 | 457.074 | 499.613 | 457.086 | 508.144 | 578.614 | 449.914 | 480.831 | 468.129 | 517.975 | 474.423 | 457.502 | 461.61 | 446.628 | 449.224 | 429.193 | 413.268 | 402.522 | 412.19 | 406.244 |
Bedrijfsresultaat
| 464.21 | 7.036 | 59.703 | -72.099 | 108.481 | 74.365 | 47.571 | 81.207 | 244.523 | 51.522 | 124.325 | 144.64 | 217.814 | 128.997 | 60.51 | 189.788 | 64.447 | 39.963 | 69.242 | 123.24 | 138.43 | 13.072 | 10.458 | 201.02 | 310.814 | 50.811 | 73.778 | 215.544 | 211.192 | 169.916 | 76.155 | 141.672 | 320.698 | 199.158 | 31.542 | 175.828 | 270.644 | 295.822 | 35.779 | 231.003 | 218.228 | 175.187 | 109.195 | 236.241 | 120.834 | 176.889 | 118.847 | 15.951 | 321.572 | 210.732 | 282.822 | 113.615 | 219.616 | 94.108 | 44.027 | 56.266 | 168.37 | 150.672 | 19.654 | 150.809 | 39.036 | 83.14 |
Bedrijfsresultaat ratio
| 0.109 | 0.003 | 0.023 | -0.035 | 0.232 | 0.03 | 0.019 | 0.035 | 0.064 | 0.022 | 0.045 | 0.045 | 0.067 | 0.049 | 0.024 | 0.073 | 0.025 | 0.018 | 0.027 | 0.048 | 0.044 | 0.006 | 0.004 | 0.074 | 0.088 | 0.023 | 0.03 | 0.071 | 0.066 | 0.068 | 0.03 | 0.054 | 0.094 | 0.081 | 0.015 | 0.064 | 0.091 | 0.098 | 0.016 | 0.079 | 0.081 | 0.075 | 0.05 | 0.096 | 0.05 | 0.08 | 0.055 | 0.007 | 0.113 | 0.078 | 0.106 | 0.049 | 0.085 | 0.047 | 0.023 | 0.029 | 0.075 | 0.071 | 0.013 | 0.08 | 0.023 | 0.046 |
Totaal overige inkomsten en kosten netto
| 5.757 | 14.775 | 73.248 | 8.142 | 55.602 | 13.203 | 20.7 | 43 | 15.19 | 27 | 14.59 | 31.754 | -13.344 | 52.758 | 100.84 | 6.675 | 7.098 | -0.001 | 6.406 | 44.671 | 3.618 | 253.305 | 10.609 | 4.582 | 6.47 | 5.695 | 13.435 | -11.649 | 23.536 | 3.461 | 1.404 | -30.626 | 3.789 | 22.65 | 32.875 | 1.09 | 7.05 | 4.949 | 8.224 | 8.9 | -1.828 | 0.089 | 10.679 | 0.92 | 2.522 | 13.98 | 6.786 | -1.586 | 1.736 | 2.698 | 6.437 | -5.304 | 7.743 | 5.591 | -11.352 | 7.658 | 6.192 | 7.669 | 8.475 | 85.855 | 1.332 | 9.46 |
Inkomen voor belasting
| 469.967 | 21.811 | 132.951 | -63.957 | 164.083 | 87.568 | 68.271 | 124.179 | 259.713 | 78.533 | 138.915 | 176.394 | 204.471 | 181.754 | 161.351 | 196.464 | 71.545 | 39.962 | 75.649 | 167.912 | 142.048 | 266.377 | 21.067 | 205.601 | 317.284 | 56.506 | 87.214 | 203.896 | 234.728 | 173.377 | 77.56 | 111.045 | 324.488 | 221.808 | 64.418 | 176.918 | 277.694 | 300.772 | 44.003 | 239.902 | 216.401 | 175.275 | 119.876 | 237.161 | 123.355 | 190.87 | 125.634 | 14.365 | 323.308 | 213.43 | 289.26 | 108.313 | 227.36 | 99.7 | 32.676 | 63.924 | 174.563 | 158.342 | 28.131 | 236.663 | 40.369 | 92.601 |
Inkomen voor belasting ratio
| 0.11 | 0.009 | 0.051 | -0.031 | 0.351 | 0.036 | 0.027 | 0.054 | 0.068 | 0.033 | 0.05 | 0.055 | 0.063 | 0.069 | 0.064 | 0.075 | 0.027 | 0.018 | 0.03 | 0.066 | 0.045 | 0.128 | 0.009 | 0.076 | 0.09 | 0.026 | 0.036 | 0.067 | 0.074 | 0.069 | 0.031 | 0.042 | 0.095 | 0.09 | 0.03 | 0.065 | 0.093 | 0.099 | 0.02 | 0.082 | 0.08 | 0.075 | 0.054 | 0.097 | 0.052 | 0.086 | 0.058 | 0.006 | 0.113 | 0.079 | 0.109 | 0.046 | 0.088 | 0.049 | 0.017 | 0.033 | 0.078 | 0.075 | 0.019 | 0.126 | 0.024 | 0.051 |
Belastingkosten
| 142.319 | 19.654 | 38.075 | -17.898 | 13.095 | 27.284 | 22.432 | 17.199 | 84.892 | 13.138 | 51.025 | 32.538 | 77.941 | 52.801 | 55.306 | 52.091 | 32.329 | 13.461 | 18.518 | 80.383 | 46.263 | 85.607 | 10.959 | 57.902 | 102.456 | 13.388 | 29.943 | 58.639 | 68.067 | 53.994 | 26.194 | 86.306 | 107.202 | 75.007 | 22.041 | 66.212 | 99.194 | 109.501 | 22.887 | 98.411 | 85.399 | 66.656 | 51.32 | 95.383 | 54.064 | 78.186 | 53.812 | -50.239 | 134.597 | 90.204 | 115.558 | 46.769 | 95.49 | 42.865 | 17.338 | 31.224 | 74.039 | 135 | 13.586 | 97.137 | 17.366 | 39.786 |
Nettowinst
| 327.648 | 2.157 | 94.875 | -46.059 | 150.988 | 60.283 | 45.839 | 106.979 | 174.821 | 65.395 | 87.89 | 143.857 | 126.53 | 128.952 | 106.045 | 144.372 | 39.216 | 26.501 | 57.131 | 87.528 | 95.785 | 180.77 | 10.108 | 147.699 | 214.829 | 43.118 | 57.27 | 145.257 | 166.662 | 119.382 | 51.366 | 24.739 | 217.286 | 146.8 | 42.377 | 110.706 | 178.501 | 191.271 | 21.115 | 141.49 | 131.003 | 108.618 | 68.556 | 141.778 | 69.29 | 112.685 | 71.821 | 64.604 | 188.712 | 123.226 | 173.701 | 61.544 | 131.87 | 56.835 | 15.337 | 32.699 | 100.523 | 23.342 | 14.545 | 139.526 | 23.002 | 52.814 |
Nettowinstmarge
| 0.077 | 0.001 | 0.036 | -0.022 | 0.323 | 0.025 | 0.018 | 0.046 | 0.046 | 0.028 | 0.032 | 0.045 | 0.039 | 0.049 | 0.042 | 0.055 | 0.015 | 0.012 | 0.023 | 0.034 | 0.03 | 0.087 | 0.004 | 0.055 | 0.061 | 0.02 | 0.024 | 0.048 | 0.052 | 0.048 | 0.02 | 0.009 | 0.064 | 0.06 | 0.02 | 0.04 | 0.06 | 0.063 | 0.01 | 0.049 | 0.049 | 0.046 | 0.031 | 0.058 | 0.029 | 0.051 | 0.033 | 0.029 | 0.066 | 0.045 | 0.065 | 0.026 | 0.051 | 0.028 | 0.008 | 0.017 | 0.045 | 0.011 | 0.01 | 0.074 | 0.014 | 0.029 |
WPA (Winst Per Aandeel)
| 58.03 | 0.38 | 16.79 | -8.15 | 26.71 | 10.67 | 8.11 | 18.93 | 30.94 | 11.57 | 15.55 | 25.46 | 22.39 | 22.82 | 18.76 | 25.55 | 6.94 | 4.69 | 10.11 | 15.49 | 16.95 | 32.07 | 1.79 | 26.2 | 38.11 | 7.35 | 9.76 | 24.75 | 28.4 | 20.44 | 8.79 | 4.24 | 37.21 | 25.15 | 7.26 | 18.96 | 30.58 | 32.76 | 3.62 | 24.24 | 22.44 | 18.57 | 11.72 | 24.24 | 11.85 | 19.06 | 12.15 | 10.93 | 31.93 | 20.98 | 29.56 | 10.46 | 22.09 | 9.52 | 2.57 | 5.48 | 16.46 | 3.82 | 2.38 | 22.85 | 3.77 | 8.65 |
Verwaterde WPA
| 58.03 | 0.38 | 16.79 | -8.15 | 26.71 | 10.67 | 8.11 | 18.93 | 30.94 | 11.57 | 15.55 | 25.46 | 22.39 | 22.82 | 18.76 | 25.55 | 6.94 | 4.69 | 10.11 | 15.49 | 16.95 | 32.07 | 1.78 | 26.2 | 38.11 | 7.35 | 9.66 | 24.75 | 28.4 | 20.44 | 8.72 | 4.24 | 37.21 | 25.15 | 7.19 | 18.96 | 30.58 | 32.76 | 3.62 | 24.24 | 22.44 | 18.57 | 11.72 | 24.24 | 11.85 | 19.06 | 12.15 | 10.93 | 31.93 | 20.98 | 29.56 | 10.46 | 22.09 | 9.52 | 2.57 | 5.48 | 16.46 | 3.82 | 2.38 | 22.85 | 3.77 | 8.65 |
EBITDA
| 472.085 | 21.965 | 132.987 | -63.922 | 108.526 | 87.604 | 68.306 | 99.371 | 259.138 | 78.569 | 138.95 | 163.072 | 222.568 | 142.404 | 67.614 | 191.341 | 71.645 | 46.427 | 68.392 | 127.419 | 141.815 | 22.466 | 20.25 | 204.105 | 317.14 | 56.523 | 79.868 | 212.048 | 234.721 | 172.384 | 66.332 | 133.212 | 324.411 | 234.718 | 4.745 | 178.168 | 277.67 | 300.032 | 39.321 | 232.014 | 215.537 | 175.293 | 113.166 | 237.529 | 121.225 | 179.046 | 122.563 | 16.999 | 322.8 | 213.217 | 287.73 | 129.474 | 235.478 | 111.265 | 63.562 | 76.059 | 188.714 | 172.111 | 41.298 | 173.352 | 62.367 | 94.543 |
EBITDA ratio
| 0.111 | 0.009 | 0.051 | -0.031 | 0.232 | 0.036 | 0.027 | 0.043 | 0.068 | 0.033 | 0.05 | 0.051 | 0.068 | 0.054 | 0.027 | 0.073 | 0.027 | 0.021 | 0.027 | 0.05 | 0.045 | 0.011 | 0.008 | 0.076 | 0.09 | 0.026 | 0.033 | 0.07 | 0.074 | 0.069 | 0.026 | 0.051 | 0.095 | 0.095 | 0.002 | 0.065 | 0.093 | 0.099 | 0.018 | 0.08 | 0.08 | 0.075 | 0.051 | 0.097 | 0.051 | 0.081 | 0.056 | 0.008 | 0.113 | 0.078 | 0.108 | 0.055 | 0.092 | 0.055 | 0.034 | 0.04 | 0.084 | 0.081 | 0.028 | 0.092 | 0.037 | 0.052 |