Kadoya Sesame Mills Incorporated
TSE:2612.T
3620 (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
| 9,600 | 8,602 | 9,059 | 9,316 | 8,703 | 8,139 | 8,387 | 8,233 | 8,931 | 7,401 | 8,393 | 8,154 | 8,237 | 8,392 | 8,958 | 8,908 | 8,842 | 8,035 | 8,256 | 8,562 | 8,928 | 8,042 | 8,942 | 8,704 | 8,692 | 7,677 | 7,686 | 7,687 | 7,551 | 6,630 | 7,235 | 7,330 | 7,313 | 6,505 | 7,034 | 6,844 | 6,748 | 6,145 | 6,256 | 5,920 | 5,721 | 5,226 | 5,421 | 5,565 | 5,678 | 4,843 | 5,621 | 5,534 | 5,437 | 4,856 | 5,558 | 5,353 | 5,599 | 4,852 | 5,678 | 5,720 | 5,585 | 4,918 | 5,688 | 5,835 | 5,886 | 5,164 | 5,594 | 5,701 |
Kosten van de omzet
| 6,845 | 6,499 | 6,599 | 6,641 | 6,160 | 6,258 | 6,140 | 5,835 | 6,019 | 5,303 | 5,691 | 5,490 | 5,537 | 5,484 | 5,785 | 5,608 | 5,346 | 5,391 | 5,114 | 5,144 | 5,066 | 4,971 | 5,036 | 4,661 | 4,618 | 4,254 | 3,978 | 4,045 | 4,118 | 3,744 | 4,058 | 4,256 | 4,798 | 4,390 | 4,694 | 4,713 | 4,802 | 4,601 | 4,517 | 4,267 | 4,071 | 3,598 | 3,749 | 3,622 | 3,439 | 2,886 | 3,113 | 3,067 | 3,028 | 2,772 | 3,088 | 2,934 | 3,151 | 2,804 | 3,273 | 3,227 | 3,302 | 2,923 | 3,344 | 3,446 | 3,746 | 3,517 | 3,639 | 3,982 |
Brutowinst
| 2,755 | 2,103 | 2,460 | 2,675 | 2,543 | 1,881 | 2,247 | 2,398 | 2,912 | 2,098 | 2,702 | 2,664 | 2,700 | 2,908 | 3,173 | 3,300 | 3,496 | 2,644 | 3,142 | 3,418 | 3,862 | 3,071 | 3,906 | 4,043 | 4,074 | 3,423 | 3,708 | 3,642 | 3,433 | 2,886 | 3,177 | 3,074 | 2,515 | 2,115 | 2,340 | 2,131 | 1,946 | 1,544 | 1,739 | 1,653 | 1,650 | 1,628 | 1,672 | 1,943 | 2,239 | 1,957 | 2,508 | 2,467 | 2,409 | 2,084 | 2,470 | 2,419 | 2,448 | 2,048 | 2,405 | 2,493 | 2,283 | 1,995 | 2,344 | 2,389 | 2,140 | 1,647 | 1,955 | 1,719 |
Brutowinstmarge
| 0.287 | 0.244 | 0.272 | 0.287 | 0.292 | 0.231 | 0.268 | 0.291 | 0.326 | 0.283 | 0.322 | 0.327 | 0.328 | 0.347 | 0.354 | 0.37 | 0.395 | 0.329 | 0.381 | 0.399 | 0.433 | 0.382 | 0.437 | 0.464 | 0.469 | 0.446 | 0.482 | 0.474 | 0.455 | 0.435 | 0.439 | 0.419 | 0.344 | 0.325 | 0.333 | 0.311 | 0.288 | 0.251 | 0.278 | 0.279 | 0.288 | 0.312 | 0.308 | 0.349 | 0.394 | 0.404 | 0.446 | 0.446 | 0.443 | 0.429 | 0.444 | 0.452 | 0.437 | 0.422 | 0.424 | 0.436 | 0.409 | 0.406 | 0.412 | 0.409 | 0.364 | 0.319 | 0.349 | 0.302 |
Onderzoek- en ontwikkelingskosten
| 0 | 25 | 29 | 30 | 27 | 35 | 88 | 28 | 29 | 100 | 26 | 26 | 20 | 29 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 71 | 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 | -426 | 0 | 0 | 0 | -407 | 0 | 0 | 0 | -704 | 0 | 0 | 0 | -2,688 | 0 | 0 | 0 | -2,947 | 0 | 0 | 0 | -3,189 | 0 | 0 | 2,479 | -2,670 | 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 | 2,235 | 0 | 0 | 0 | 2,321 | 0 | 0 | 0 | 2,460 | 0 | 0 | 0 | 5,354 | 0 | 0 | 0 | 5,271 | 0 | 0 | 0 | 6,142 | 0 | 0 | 0 | 5,269 | 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
| 1,643 | 1,809 | 1,563 | 1,594 | 1,614 | 1,914 | 1,524 | 1,571 | 1,638 | 1,756 | 1,585 | 1,640 | 1,711 | 2,666 | 2,342 | 2,375 | 2,444 | 2,324 | 2,436 | 2,445 | 2,605 | 2,953 | 2,727 | 2,729 | 2,479 | 2,599 | 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 | 6 | 3 | 57 | -2 | 6 | 11 | 57 | 6 | 2 | 54 | 60 | 62 | 9 | 6 | 1 | 4 | 2,324 | 3 | 1 | 21 | -1 | 1 | -5 | -6 | -42 | 24 | 2 | 10 | -3 | 11 | 1 | 9 | -3 | 5 | 1 | 5 | -26 | 2 | 1,414 | 3 | 2 | 2 | 6 | 9 | -8 | -6 | 4 | 8 | -27 | 15 | -3 | 11 | 29 | 7 | 1,689 | 9 | 30 | 5 | -1 | 9 | -11 | 18 | 8 |
Bedrijfskosten
| 1,527 | 1,834 | 1,592 | 1,624 | 1,614 | 1,949 | 1,612 | 1,599 | 1,638 | 1,756 | 1,585 | 1,640 | 1,731 | 2,695 | 2,342 | 2,375 | 2,444 | 2,324 | 2,436 | 2,445 | 2,605 | 2,953 | 2,727 | 2,729 | 2,479 | 2,599 | 2,312 | 2,159 | 2,072 | 2,249 | 1,989 | 1,988 | 1,843 | 1,880 | 1,724 | 1,739 | 1,619 | 1,608 | 1,449 | 1,414 | 1,304 | 1,381 | 1,378 | 1,449 | 1,609 | 1,726 | 1,746 | 1,783 | 1,808 | 1,679 | 1,857 | 1,667 | 1,611 | 1,745 | 1,569 | 1,689 | 1,497 | -4,472 | 1,503 | 1,608 | 1,360 | 747 | 1,353 | 1,277 |
Bedrijfsresultaat
| 1,112 | 269 | 868 | 1,051 | 928 | -68 | 633 | 801 | 1,272 | 342 | 1,116 | 1,023 | 969 | 214 | 831 | 924 | 1,052 | 320 | 706 | 973 | 1,256 | 118 | 1,180 | 1,312 | 1,595 | 824 | 1,395 | 1,485 | 1,359 | 637 | 1,187 | 1,087 | 671 | 236 | 616 | 392 | 326 | -64 | 291 | 239 | 345 | 246 | 295 | 494 | 629 | 231 | 761 | 685 | 600 | 405 | 614 | 751 | 836 | 303 | 835 | 803 | 784 | 302 | 840 | 780 | 779 | 16 | 602 | 441 |
Bedrijfsresultaat ratio
| 0.116 | 0.031 | 0.096 | 0.113 | 0.107 | -0.008 | 0.075 | 0.097 | 0.142 | 0.046 | 0.133 | 0.125 | 0.118 | 0.026 | 0.093 | 0.104 | 0.119 | 0.04 | 0.086 | 0.114 | 0.141 | 0.015 | 0.132 | 0.151 | 0.184 | 0.107 | 0.181 | 0.193 | 0.18 | 0.096 | 0.164 | 0.148 | 0.092 | 0.036 | 0.088 | 0.057 | 0.048 | -0.01 | 0.047 | 0.04 | 0.06 | 0.047 | 0.054 | 0.089 | 0.111 | 0.048 | 0.135 | 0.124 | 0.11 | 0.083 | 0.11 | 0.14 | 0.149 | 0.062 | 0.147 | 0.14 | 0.14 | 0.061 | 0.148 | 0.134 | 0.132 | 0.003 | 0.108 | 0.077 |
Totaal overige inkomsten en kosten netto
| 141 | 74 | 15 | 114 | 86 | -7 | 116 | 246 | 348 | 93 | 154 | 98 | 154 | 70 | -9 | 13 | 18 | 42 | 116 | -26 | 73 | 32 | -77 | 47 | 126 | -39 | 69 | 36 | -4 | 716 | 7 | -255 | -121 | 62 | 198 | 283 | 148 | 415 | 301 | 45 | 29 | 101 | 28 | 10 | 151 | 136 | 42 | -7 | 17 | -4 | 3 | -28 | 12 | 37 | -21 | -70 | -22 | -6,165 | -61 | -8 | 36 | -985 | -34 | 95 |
Inkomen voor belasting
| 1,253 | 343 | 883 | 1,165 | 1,015 | -75 | 749 | 1,047 | 1,623 | 435 | 1,270 | 1,122 | 1,123 | 283 | 823 | 937 | 1,070 | 363 | 821 | 947 | 1,330 | 150 | 1,103 | 1,360 | 1,721 | 784 | 1,465 | 1,520 | 1,356 | 1,353 | 1,194 | 831 | 551 | 298 | 813 | 675 | 475 | 351 | 592 | 284 | 374 | 347 | 323 | 503 | 781 | 366 | 804 | 677 | 618 | 401 | 616 | 724 | 849 | 340 | 815 | 734 | 764 | 302 | 780 | 773 | 816 | -85 | 568 | 537 |
Inkomen voor belasting ratio
| 0.131 | 0.04 | 0.097 | 0.125 | 0.117 | -0.009 | 0.089 | 0.127 | 0.182 | 0.059 | 0.151 | 0.138 | 0.136 | 0.034 | 0.092 | 0.105 | 0.121 | 0.045 | 0.099 | 0.111 | 0.149 | 0.019 | 0.123 | 0.156 | 0.198 | 0.102 | 0.191 | 0.198 | 0.18 | 0.204 | 0.165 | 0.113 | 0.075 | 0.046 | 0.116 | 0.099 | 0.07 | 0.057 | 0.095 | 0.048 | 0.065 | 0.066 | 0.06 | 0.09 | 0.138 | 0.076 | 0.143 | 0.122 | 0.114 | 0.083 | 0.111 | 0.135 | 0.152 | 0.07 | 0.144 | 0.128 | 0.137 | 0.061 | 0.137 | 0.132 | 0.139 | -0.016 | 0.102 | 0.094 |
Belastingkosten
| 404 | 151 | 277 | 376 | 346 | -21 | 237 | 322 | 501 | 111 | 399 | 362 | 309 | 103 | 260 | 308 | 340 | -74 | 261 | 299 | 422 | 45 | 357 | 431 | 552 | 281 | 466 | 478 | 434 | 431 | 377 | 263 | 185 | 138 | 278 | 217 | 191 | 177 | 216 | 108 | 144 | 146 | 141 | 203 | 312 | 171 | 327 | 170 | 252 | 189 | 301 | 304 | 356 | 155 | 343 | 314 | 319 | 140 | 329 | 321 | 341 | -19 | 242 | 233 |
Nettowinst
| 849 | 192 | 606 | 788 | 669 | -53 | 512 | 725 | 1,121 | 324 | 872 | 760 | 813 | 179 | 563 | 630 | 729 | 437 | 559 | 649 | 907 | 105 | 746 | 930 | 1,168 | 502 | 999 | 1,042 | 922 | 922 | 818 | 568 | 365 | 159 | 536 | 457 | 284 | 174 | 376 | 176 | 229 | 201 | 182 | 300 | 468 | 196 | 477 | 506 | 366 | 211 | 315 | 421 | 492 | 185 | 472 | 419 | 444 | 162 | 451 | 451 | 475 | -66 | 326 | 304 |
Nettowinstmarge
| 0.088 | 0.022 | 0.067 | 0.085 | 0.077 | -0.007 | 0.061 | 0.088 | 0.126 | 0.044 | 0.104 | 0.093 | 0.099 | 0.021 | 0.063 | 0.071 | 0.082 | 0.054 | 0.068 | 0.076 | 0.102 | 0.013 | 0.083 | 0.107 | 0.134 | 0.065 | 0.13 | 0.136 | 0.122 | 0.139 | 0.113 | 0.077 | 0.05 | 0.024 | 0.076 | 0.067 | 0.042 | 0.028 | 0.06 | 0.03 | 0.04 | 0.038 | 0.034 | 0.054 | 0.082 | 0.04 | 0.085 | 0.091 | 0.067 | 0.043 | 0.057 | 0.079 | 0.088 | 0.038 | 0.083 | 0.073 | 0.079 | 0.033 | 0.079 | 0.077 | 0.081 | -0.013 | 0.058 | 0.053 |
WPA (Winst Per Aandeel)
| 92.25 | 20.86 | 65.85 | 85.62 | 72.7 | -5.76 | 55.64 | 78.8 | 121.83 | 35.21 | 94.76 | 82.54 | 88.37 | 19.46 | 61.2 | 68.49 | 79.34 | 47.51 | 60.77 | 70.55 | 98.69 | 11.41 | 81.1 | 101.1 | 127.07 | 54.57 | 108.6 | 110.86 | 98.13 | 98.1 | 87.03 | 60.43 | 38.9 | 16.92 | 57.03 | 48.62 | 30.24 | 18.51 | 40 | 18.73 | 24.4 | 21.39 | 19.36 | 31.92 | 49.89 | 20.85 | 50.75 | 53.84 | 38.95 | 22.45 | 33.51 | 44.79 | 52.44 | 19.68 | 50.21 | 44.57 | 47.33 | 17.23 | 47.98 | 47.98 | 50.53 | -7.02 | 34.57 | 32.34 |
Verwaterde WPA
| 92.25 | 20.86 | 65.85 | 85.62 | 72.7 | -5.76 | 55.64 | 78.8 | 121.83 | 35.21 | 94.76 | 82.54 | 88.37 | 19.46 | 61.2 | 68.49 | 79.34 | 47.51 | 60.77 | 70.55 | 98.69 | 11.41 | 81.1 | 101.1 | 127.07 | 54.57 | 108.6 | 110.86 | 98.13 | 98.1 | 87.03 | 60.43 | 38.9 | 16.92 | 57.03 | 48.62 | 30.24 | 18.51 | 40 | 18.73 | 24.4 | 21.39 | 19.36 | 31.92 | 49.89 | 20.85 | 50.75 | 53.84 | 38.95 | 22.45 | 33.51 | 44.79 | 52.44 | 19.68 | 50.21 | 44.57 | 47.33 | 17.23 | 47.98 | 47.98 | 50.53 | -7.02 | 34.57 | 32.34 |
EBITDA
| 1,398 | 583 | 1,198 | 1,488 | 1,351 | 312 | 1,734 | 828 | 1,984 | 846 | 1,695 | 1,513 | 1,476 | 746 | 1,316 | 1,375 | 1,524 | 704 | 1,178 | 1,205 | 1,419 | 330 | 1,530 | 1,511 | 1,727 | 1,054 | 1,601 | 1,651 | 1,536 | 276 | 1,393 | 1,260 | 843 | 366 | 755 | 529 | 460 | 73 | 424 | 372 | 466 | 391 | 450 | 628 | 767 | 457 | 916 | 840 | 751 | 580 | 801 | 905 | 997 | 475 | 1,014 | 981 | 996 | 12,841 | 1,019 | 927 | 926 | 998 | 745 | 547 |
EBITDA ratio
| 0.146 | 0.068 | 0.132 | 0.16 | 0.155 | 0.038 | 0.207 | 0.101 | 0.222 | 0.114 | 0.202 | 0.186 | 0.179 | 0.089 | 0.147 | 0.154 | 0.172 | 0.088 | 0.143 | 0.141 | 0.159 | 0.041 | 0.171 | 0.174 | 0.199 | 0.137 | 0.208 | 0.215 | 0.203 | 0.042 | 0.193 | 0.172 | 0.115 | 0.056 | 0.107 | 0.077 | 0.068 | 0.012 | 0.068 | 0.063 | 0.081 | 0.075 | 0.083 | 0.113 | 0.135 | 0.094 | 0.163 | 0.152 | 0.138 | 0.119 | 0.144 | 0.169 | 0.178 | 0.098 | 0.179 | 0.172 | 0.178 | 2.611 | 0.179 | 0.159 | 0.157 | 0.193 | 0.133 | 0.096 |