Suntory Beverage & Food Limited
TSE:2587.T
5068 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 445,703 | 371,657 | 398,299 | 444,265 | 411,918 | 337,217 | 369,003 | 402,384 | 382,999 | 296,010 | 327,096 | 337,986 | 334,043 | 269,791 | 291,938 | 333,669 | 275,284 | 277,244 | 318,799 | 352,816 | 342,053 | 285,716 | 364,036 | 339,422 | 336,729 | 277,133 | 138,986 | 358,195 | 322,476 | 310,484 | 344,947 | 386,771 | 367,921 | 311,126 | 360,043 | 398,622 | 349,825 | 272,517 | 316,594 | 342,586 | 326,913 | 271,187 | 284,204 | 319,188 | 297,853 | 220,116 |
Kosten van de omzet
| 273,095 | 232,465 | 254,496 | 278,889 | 255,373 | 212,967 | 233,143 | 253,502 | 230,593 | 180,639 | 197,727 | 197,789 | 191,652 | 158,566 | 174,523 | 192,429 | 164,553 | 162,776 | 186,976 | 207,725 | 199,100 | 169,489 | 237,052 | 191,401 | 195,680 | 161,368 | 215,306 | 209,438 | 179,729 | 137,990 | 159,970 | 167,836 | 159,873 | 141,597 | 167,636 | 178,996 | 155,569 | 126,228 | 150,002 | 152,061 | 146,169 | 125,971 | 132,320 | 140,665 | 131,555 | 98,190 |
Brutowinst
| 172,608 | 139,192 | 143,803 | 165,376 | 156,545 | 124,250 | 135,860 | 148,882 | 152,406 | 115,371 | 129,369 | 140,197 | 142,391 | 111,225 | 117,415 | 141,240 | 110,731 | 114,468 | 131,823 | 145,091 | 142,953 | 116,227 | 126,984 | 148,021 | 141,049 | 115,765 | -76,320 | 148,757 | 142,747 | 172,494 | 184,977 | 218,935 | 208,048 | 169,529 | 192,407 | 219,626 | 194,256 | 146,289 | 166,592 | 190,525 | 180,744 | 145,216 | 151,884 | 178,523 | 166,298 | 121,926 |
Brutowinstmarge
| 0.387 | 0.375 | 0.361 | 0.372 | 0.38 | 0.368 | 0.368 | 0.37 | 0.398 | 0.39 | 0.396 | 0.415 | 0.426 | 0.412 | 0.402 | 0.423 | 0.402 | 0.413 | 0.413 | 0.411 | 0.418 | 0.407 | 0.349 | 0.436 | 0.419 | 0.418 | -0.549 | 0.415 | 0.443 | 0.556 | 0.536 | 0.566 | 0.565 | 0.545 | 0.534 | 0.551 | 0.555 | 0.537 | 0.526 | 0.556 | 0.553 | 0.535 | 0.534 | 0.559 | 0.558 | 0.554 |
Onderzoek- en ontwikkelingskosten
| 2,500 | 2,400 | 2,985 | 2,300 | 2,400 | 2,100 | 2,700 | 59,700 | 2,500 | 1,800 | 2,900 | 1,900 | 1,900 | 1,800 | 8,091 | 0 | 0 | 0 | 8,715 | 0 | 0 | 0 | 9,000 | 0 | 0 | 0 | 9,500 | 0 | 0 | 0 | 9,400 | 0 | 0 | 0 | 9,500 | 0 | 0 | 0 | 7,900 | 0 | 0 | 0 | 6,900 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 124,822 | 106,000 | -34,080 | 117,198 | 113,622 | 97,960 | 108,620 | 108,415 | 109,400 | 93,804 | 105,340 | 99,701 | 101,383 | 91,283 | 94,735 | 98,957 | 94,382 | 94,256 | 103,794 | 104,222 | 108,980 | 97,798 | 113,884 | 106,858 | 111,208 | 100,091 | 3,718 | 109,333 | 108,034 | 96,121 | -305,849 | 0 | 0 | 0 | -294,170 | 0 | 0 | 0 | -285,990 | 0 | 0 | 0 | -269,742 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| -2,500 | -2,400 | 150,701 | 0 | 0 | 0 | 143,888 | 0 | 0 | 0 | 139,331 | 0 | 0 | 0 | 130,689 | 0 | 0 | 0 | 150,654 | 0 | 0 | 0 | 157,620 | 0 | 0 | 0 | 155,416 | 0 | 0 | 0 | 405,850 | 0 | 0 | 0 | 402,656 | 0 | 0 | 0 | 375,975 | 0 | 0 | 0 | 349,904 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 122,322 | 103,600 | 116,621 | 117,198 | 113,622 | 97,960 | 108,620 | 108,415 | 109,400 | 93,804 | 105,340 | 99,701 | 101,383 | 91,283 | 94,735 | 98,957 | 94,382 | 94,256 | 103,794 | 104,222 | 108,980 | 97,798 | 113,884 | 106,858 | 111,208 | 100,091 | 159,134 | 109,333 | 108,034 | 96,121 | 100,001 | 184,378 | 180,661 | 157,032 | 108,486 | 187,746 | 166,408 | 136,141 | 89,985 | 160,490 | 156,002 | 135,174 | 80,162 | 153,937 | 147,963 | 112,636 |
Overige kosten
| 502 | 0 | -373,370 | 0 | 0 | 426 | 2,682 | 6,046 | -15,711 | -17 | 5,796 | 612 | 408 | 161 | 3,812 | 687 | 378 | 386 | 4,679 | 1,186 | 812 | 682 | -7,704 | 2,650 | 12 | -10,848 | -6,709 | -1,213 | 37 | 160 | 202 | -206 | 224 | 173 | -10 | -480 | -230 | -77 | -103 | 165 | 162 | -294 | 380 | -989 | 175 | 128 |
Bedrijfskosten
| 124,822 | 106,000 | -373,370 | 117,364 | 113,761 | 98,386 | 111,302 | 114,461 | 93,689 | 93,787 | 111,136 | 100,313 | 101,791 | 91,444 | 98,547 | 99,644 | 94,760 | 94,642 | 108,473 | 105,408 | 109,792 | 98,480 | 106,180 | 109,508 | 111,220 | 89,243 | -116,986 | 110,811 | 109,332 | 156,398 | 165,933 | 184,378 | 180,661 | 157,032 | 170,270 | 187,746 | 166,408 | 136,141 | 145,458 | 160,490 | 156,002 | 135,174 | 131,377 | 153,937 | 147,963 | 112,636 |
Bedrijfsresultaat
| 47,786 | 33,192 | 24,929 | 47,939 | 42,460 | 26,371 | 24,730 | 34,587 | 58,746 | 21,624 | 18,239 | 39,927 | 40,596 | 19,804 | 18,876 | 41,589 | 15,869 | 19,843 | 23,356 | 39,691 | 33,117 | 17,783 | 20,477 | 38,591 | 29,825 | 26,566 | 41,113 | 37,960 | 33,573 | 16,095 | 19,041 | 34,557 | 27,387 | 12,496 | 22,132 | 31,880 | 27,848 | 10,147 | 21,131 | 30,035 | 24,741 | 10,042 | 20,505 | 24,587 | 18,335 | 9,288 |
Bedrijfsresultaat ratio
| 0.107 | 0.089 | 0.063 | 0.108 | 0.103 | 0.078 | 0.067 | 0.086 | 0.153 | 0.073 | 0.056 | 0.118 | 0.122 | 0.073 | 0.065 | 0.125 | 0.058 | 0.072 | 0.073 | 0.112 | 0.097 | 0.062 | 0.056 | 0.114 | 0.089 | 0.096 | 0.296 | 0.106 | 0.104 | 0.052 | 0.055 | 0.089 | 0.074 | 0.04 | 0.061 | 0.08 | 0.08 | 0.037 | 0.067 | 0.088 | 0.076 | 0.037 | 0.072 | 0.077 | 0.062 | 0.042 |
Totaal overige inkomsten en kosten netto
| -641 | 1,043 | -2,773 | 187 | 387 | 143 | -269 | 36 | -30 | -134 | 2,978 | 219 | -790 | -248 | -640 | -770 | -614 | -69 | -474 | -295 | -718 | -269 | 1,220 | -1,296 | 159 | -788 | 5,045 | -610 | -1,133 | -1,413 | 916 | -2,424 | -7,188 | -1,654 | -6,679 | -1,416 | -2,982 | -1,479 | -6,957 | -1,870 | -3,906 | -2,729 | -6,144 | -2,094 | -471 | -1,558 |
Inkomen voor belasting
| 47,145 | 34,235 | 24,431 | 48,126 | 42,847 | 26,514 | 24,461 | 34,623 | 58,716 | 21,490 | 17,606 | 40,103 | 39,810 | 19,532 | 18,229 | 40,826 | 15,356 | 19,757 | 22,876 | 39,388 | 32,443 | 17,478 | 22,024 | 37,216 | 29,987 | 25,733 | 45,711 | 37,336 | 32,282 | 14,683 | 19,961 | 32,133 | 20,199 | 10,842 | 15,458 | 30,464 | 24,865 | 8,669 | 14,178 | 28,164 | 20,836 | 7,313 | 14,362 | 22,493 | 17,864 | 7,731 |
Inkomen voor belasting ratio
| 0.106 | 0.092 | 0.061 | 0.108 | 0.104 | 0.079 | 0.066 | 0.086 | 0.153 | 0.073 | 0.054 | 0.119 | 0.119 | 0.072 | 0.062 | 0.122 | 0.056 | 0.071 | 0.072 | 0.112 | 0.095 | 0.061 | 0.06 | 0.11 | 0.089 | 0.093 | 0.329 | 0.104 | 0.1 | 0.047 | 0.058 | 0.083 | 0.055 | 0.035 | 0.043 | 0.076 | 0.071 | 0.032 | 0.045 | 0.082 | 0.064 | 0.027 | 0.051 | 0.07 | 0.06 | 0.035 |
Belastingkosten
| 13,538 | 8,772 | 9,398 | 13,909 | 12,773 | 7,102 | 5,473 | 10,620 | 16,720 | 5,377 | 4,831 | 10,357 | 13,848 | 4,986 | 10,279 | 11,039 | 4,440 | 4,114 | 8,940 | 10,541 | 8,430 | 4,194 | -1,821 | 10,462 | 6,758 | 3,471 | 2,343 | 10,438 | 8,936 | 6,169 | 8,293 | 12,101 | 6,535 | 3,440 | 10,330 | 11,442 | 9,103 | 3,502 | 7,246 | 10,710 | 8,008 | 3,797 | 5,700 | 9,084 | 6,901 | 4,387 |
Nettowinst
| 26,241 | 20,253 | 15,574 | 28,793 | 23,789 | 14,586 | 14,297 | 19,285 | 36,383 | 12,351 | 9,268 | 27,249 | 21,490 | 10,668 | 4,945 | 26,345 | 8,196 | 12,726 | 11,087 | 26,030 | 21,062 | 10,708 | 21,005 | 24,515 | 20,810 | 20,490 | 41,083 | 24,515 | 21,338 | 6,781 | 9,633 | 18,542 | 11,806 | 6,075 | 3,844 | 19,845 | 14,213 | 4,560 | 5,402 | 15,987 | 11,975 | 2,875 | 6,680 | 12,525 | 9,139 | 2,852 |
Nettowinstmarge
| 0.059 | 0.054 | 0.039 | 0.065 | 0.058 | 0.043 | 0.039 | 0.048 | 0.095 | 0.042 | 0.028 | 0.081 | 0.064 | 0.04 | 0.017 | 0.079 | 0.03 | 0.046 | 0.035 | 0.074 | 0.062 | 0.037 | 0.058 | 0.072 | 0.062 | 0.074 | 0.296 | 0.068 | 0.066 | 0.022 | 0.028 | 0.048 | 0.032 | 0.02 | 0.011 | 0.05 | 0.041 | 0.017 | 0.017 | 0.047 | 0.037 | 0.011 | 0.024 | 0.039 | 0.031 | 0.013 |
WPA (Winst Per Aandeel)
| 84.92 | 65.55 | 50.4 | 93.18 | 76.99 | 47.2 | 46.27 | 62.41 | 117.74 | 39.97 | 41.34 | 88.19 | 69.55 | 34.53 | 16 | 85.26 | 26.53 | 41.18 | 35.88 | 84.24 | 68.16 | 34.66 | 67.98 | 79.34 | 67.35 | 66.31 | 132.95 | 79.34 | 69.06 | 21.94 | 31.17 | 60.01 | 38.21 | 19.66 | 12.44 | 64.22 | 46 | 14.76 | 17.48 | 51.74 | 38.75 | 9.31 | 21.62 | 40.53 | 42.31 | 13.21 |
Verwaterde WPA
| 84.92 | 65.55 | 50.4 | 93.18 | 76.99 | 47.2 | 46.27 | 62.41 | 117.74 | 39.97 | 41.34 | 88.19 | 69.55 | 34.53 | 16 | 85.26 | 26.53 | 41.18 | 35.88 | 84.24 | 68.16 | 34.66 | 67.98 | 79.34 | 67.35 | 66.31 | 132.95 | 79.34 | 69.06 | 21.94 | 31.17 | 60.01 | 38.21 | 19.66 | 12.44 | 64.22 | 46 | 14.76 | 17.48 | 51.74 | 38.75 | 9.31 | 21.62 | 40.53 | 42.31 | 13.21 |
EBITDA
| 66,525 | 51,565 | 21,773 | 66,699 | 61,441 | 45,096 | 41,907 | 53,908 | 76,805 | 39,486 | 35,152 | 58,092 | 57,809 | 37,397 | 36,720 | 59,361 | 33,398 | 38,212 | 41,806 | 57,360 | 50,973 | 36,268 | 37,628 | 54,209 | 45,944 | 42,382 | 64,697 | 41,112 | 62,411 | 31,782 | 20,037 | 34,633 | 27,727 | 13,206 | 22,454 | 27,224 | 27,269 | 10,979 | 21,128 | 30,457 | 24,971 | 10,320 | 19,833 | 24,555 | 17,919 | 9,711 |
EBITDA ratio
| 0.149 | 0.139 | 0.055 | 0.15 | 0.149 | 0.134 | 0.114 | 0.134 | 0.201 | 0.133 | 0.107 | 0.172 | 0.173 | 0.139 | 0.126 | 0.178 | 0.121 | 0.138 | 0.131 | 0.163 | 0.149 | 0.127 | 0.103 | 0.16 | 0.136 | 0.153 | 0.465 | 0.115 | 0.194 | 0.102 | 0.058 | 0.09 | 0.075 | 0.042 | 0.062 | 0.068 | 0.078 | 0.04 | 0.067 | 0.089 | 0.076 | 0.038 | 0.07 | 0.077 | 0.06 | 0.044 |