PAL GROUP Holdings CO., LTD.
TSE:2726.T
3035 (JPY) • At close November 12, 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 | 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
| 49,818 | 51,441 | 49,999 | 48,400 | 47,154 | 46,991 | 43,810 | 42,479 | 39,010 | 39,183 | 35,688 | 35,317 | 31,985 | 31,210 | 31,463 | 31,894 | 29,331 | 15,834 | 32,491 | 32,714 | 32,820 | 34,138 | 32,927 | 32,985 | 32,395 | 32,167 | 31,782 | 31,231 | 29,869 | 30,359 | 29,647 | 29,678 | 28,554 | 28,578 | 30,001 | 28,726 | 28,018 | 27,665 | 28,894 | 27,492 | 25,669 | 26,034 | 27,154 | 24,386 | 24,654 | 23,839 | 25,563 | 23,202 | 22,227 | 21,487 | 24,212.151 | 22,162.556 | 20,533.052 | 18,452.362 | 21,507.041 | 19,809.133 | 18,377.108 | 17,701.887 | 19,835.744 | 18,069.638 | 16,059.227 | 15,917.381 |
Kosten van de omzet
| 22,414 | 22,172 | 23,443 | 21,001 | 21,626 | 20,191 | 21,195 | 18,542 | 17,938 | 16,585 | 16,403 | 15,097 | 15,271 | 13,115 | 15,230 | 13,081 | 14,005 | 6,968 | 15,438 | 13,590 | 14,983 | 13,765 | 15,664 | 13,718 | 14,994 | 13,398 | 15,193 | 13,227 | 13,637 | 12,433 | 13,602 | 12,421 | 13,039 | 12,092 | 14,610 | 12,439 | 12,912 | 11,597 | 13,646 | 11,370 | 11,445 | 10,684 | 13,121 | 10,323 | 11,826 | 10,052 | 12,036 | 9,517 | 9,884 | 8,777 | 10,872.907 | 9,067.73 | 9,173.433 | 7,798.173 | 9,829.493 | 8,409.887 | 8,341.26 | 7,478.938 | 9,006.771 | 7,519.394 | 7,170.231 | 6,878.284 |
Brutowinst
| 27,404 | 29,269 | 26,556 | 27,399 | 25,528 | 26,800 | 22,615 | 23,937 | 21,072 | 22,598 | 19,285 | 20,220 | 16,714 | 18,095 | 16,233 | 18,813 | 15,326 | 8,866 | 17,053 | 19,124 | 17,837 | 20,373 | 17,263 | 19,267 | 17,401 | 18,769 | 16,589 | 18,004 | 16,232 | 17,926 | 16,045 | 17,257 | 15,515 | 16,486 | 15,391 | 16,287 | 15,106 | 16,068 | 15,248 | 16,122 | 14,224 | 15,350 | 14,033 | 14,063 | 12,828 | 13,787 | 13,527 | 13,685 | 12,343 | 12,710 | 13,339.244 | 13,094.826 | 11,359.619 | 10,654.189 | 11,677.548 | 11,399.246 | 10,035.848 | 10,222.949 | 10,828.973 | 10,550.244 | 8,888.996 | 9,039.097 |
Brutowinstmarge
| 0.55 | 0.569 | 0.531 | 0.566 | 0.541 | 0.57 | 0.516 | 0.564 | 0.54 | 0.577 | 0.54 | 0.573 | 0.523 | 0.58 | 0.516 | 0.59 | 0.523 | 0.56 | 0.525 | 0.585 | 0.543 | 0.597 | 0.524 | 0.584 | 0.537 | 0.583 | 0.522 | 0.576 | 0.543 | 0.59 | 0.541 | 0.581 | 0.543 | 0.577 | 0.513 | 0.567 | 0.539 | 0.581 | 0.528 | 0.586 | 0.554 | 0.59 | 0.517 | 0.577 | 0.52 | 0.578 | 0.529 | 0.59 | 0.555 | 0.592 | 0.551 | 0.591 | 0.553 | 0.577 | 0.543 | 0.575 | 0.546 | 0.578 | 0.546 | 0.584 | 0.554 | 0.568 |
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 | 12,227 | 0 | 0 | 0 | 9,635 | 0 | 0 | 0 | 6,432 | 0 | 0 | 0 | 8,319 | 0 | 0 | 0 | 8,470 | 0 | 0 | 0 | 9,080 | 0 | 0 | 0 | 9,496 | 0 | 0 | 0 | 9,408 | 0 | 0 | 0 | 8,891 | 0 | 0 | 0 | 8,579 | 0 | 0 | 0 | 7,962 | 0 | 0 | 0 | 6,992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 11,273 | 0 | 0 | 0 | 9,545 | 0 | 0 | 0 | 10,752 | 0 | 0 | 0 | 7,839 | 0 | 0 | 0 | 7,215 | 0 | 0 | 0 | 6,988 | 0 | 0 | 0 | 6,274 | 0 | 0 | 0 | 5,520 | 0 | 0 | 0 | 5,708 | 0 | 0 | 0 | 5,132 | 0 | 0 | 0 | 4,691 | 0 | 0 | 0 | 4,625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 21,903 | 22,963 | 23,500 | 22,150 | 20,935 | 21,092 | 19,180 | 19,132 | 17,912 | 18,175 | 17,184 | 17,426 | 15,656 | 16,300 | 16,158 | 15,590 | 14,011 | 11,973 | 15,685 | 16,652 | 15,979 | 16,706 | 16,068 | 16,351 | 16,203 | 16,069 | 15,770 | 15,435 | 15,167 | 15,336 | 14,928 | 14,828 | 14,561 | 14,822 | 14,599 | 14,497 | 13,937 | 13,990 | 13,711 | 13,370 | 12,885 | 12,874 | 12,653 | 12,236 | 12,008 | 11,874 | 11,617 | 11,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 21,903 | 17 | 15 | 16 | -34 | 26 | 44 | 21 | 27 | 38 | 31 | 2 | 16 | 10 | -19 | 23 | 36 | 30 | 24 | 17 | 15 | 15 | 41 | 195 | -13 | 11 | 30 | -21 | 16 | 12 | 14,922 | 4 | 8 | -6 | -1 | 9 | 29 | 1 | -59 | 10 | -12 | 15 | 27 | 23 | 12,008 | 17 | -26 | 9 | 35 | 39 | 30.539 | 18.768 | 17.361 | 28.317 | 17.539 | 18.424 | 44.154 | 46.527 | 30.385 | 36.993 | 37.385 | 42.277 |
Bedrijfskosten
| 21,903 | 22,963 | 23,500 | 22,150 | 20,935 | 21,092 | 19,174 | 19,132 | 17,912 | 18,175 | 17,390 | 17,426 | 15,670 | 16,300 | 16,294 | 15,602 | 13,999 | 11,954 | 15,992 | 16,638 | 15,979 | 16,706 | 16,139 | 16,351 | 16,203 | 16,069 | 15,764 | 15,435 | 15,167 | 15,336 | 14,922 | 14,828 | 14,561 | 14,822 | 14,595 | 14,497 | 13,937 | 13,990 | 13,744 | 13,370 | 12,885 | 12,874 | 12,618 | 12,236 | 12,008 | 11,874 | 11,611 | 11,345 | 11,059 | 10,694 | 3,636.651 | 10,512.15 | 9,976.603 | 9,351.249 | 3,443.844 | 9,335.341 | 8,926.585 | 8,745.488 | 3,342.773 | 8,622.335 | 8,093.885 | 8,132.908 |
Bedrijfsresultaat
| 5,500 | 6,306 | 3,056 | 5,249 | 4,592 | 5,707 | 3,435 | 4,805 | 3,159 | 4,423 | 1,887 | 2,795 | 1,045 | 1,793 | -67 | 3,211 | 1,327 | -3,088 | 1,057 | 2,486 | 1,859 | 3,665 | 1,121 | 2,915 | 1,198 | 2,699 | 818 | 2,570 | 1,065 | 2,589 | 1,118 | 2,429 | 954 | 1,663 | 792 | 1,790 | 1,170 | 2,076 | 1,500 | 2,752 | 1,339 | 2,475 | 1,409 | 1,828 | 820 | 1,912 | 1,909 | 2,341 | 1,284 | 2,015 | 2,540.14 | 2,582.675 | 1,383.014 | 1,302.94 | 2,123.476 | 2,063.904 | 1,109.262 | 1,477.46 | 1,610.545 | 1,927.909 | 795.109 | 906.188 |
Bedrijfsresultaat ratio
| 0.11 | 0.123 | 0.061 | 0.108 | 0.097 | 0.121 | 0.078 | 0.113 | 0.081 | 0.113 | 0.053 | 0.079 | 0.033 | 0.057 | -0.002 | 0.101 | 0.045 | -0.195 | 0.033 | 0.076 | 0.057 | 0.107 | 0.034 | 0.088 | 0.037 | 0.084 | 0.026 | 0.082 | 0.036 | 0.085 | 0.038 | 0.082 | 0.033 | 0.058 | 0.026 | 0.062 | 0.042 | 0.075 | 0.052 | 0.1 | 0.052 | 0.095 | 0.052 | 0.075 | 0.033 | 0.08 | 0.075 | 0.101 | 0.058 | 0.094 | 0.105 | 0.117 | 0.067 | 0.071 | 0.099 | 0.104 | 0.06 | 0.083 | 0.081 | 0.107 | 0.05 | 0.057 |
Totaal overige inkomsten en kosten netto
| -125 | 10 | -220 | 4 | -204 | 53 | -293 | 31 | -451 | 119 | -1,255 | 313 | -382 | -140 | -320 | -84 | -328 | -152 | -253 | -25 | -138 | -51 | -98 | -8 | -23 | -108 | -1,443 | -147 | -393 | -137 | -582 | -52 | -192 | -124 | -287 | -74 | 261 | -256 | -417 | -153 | -116 | -72 | -360 | -164 | -208 | -36 | 68 | -78 | -78 | -47 | -7,347.12 | -52.477 | -187.579 | -793.636 | -6,336.298 | -70.872 | -428.601 | -63.005 | -6,095.502 | -178.889 | -275.548 | -45.844 |
Inkomen voor belasting
| 5,375 | 6,316 | 2,836 | 5,253 | 4,389 | 5,761 | 3,142 | 4,836 | 2,708 | 4,543 | 633 | 3,107 | 676 | 1,654 | -382 | 3,128 | 998 | -3,240 | 807 | 2,461 | 1,721 | 3,615 | 1,027 | 2,907 | 1,175 | 2,592 | -618 | 2,422 | 672 | 2,453 | 542 | 2,377 | 762 | 1,539 | 509 | 1,717 | 1,430 | 1,821 | 1,088 | 2,598 | 1,224 | 2,403 | 1,054 | 1,664 | 612 | 1,876 | 1,983 | 2,262 | 1,206 | 1,969 | 2,355.473 | 2,530.199 | 1,195.437 | 509.304 | 1,897.406 | 1,993.033 | 680.662 | 1,414.456 | 1,390.698 | 1,749.02 | 519.563 | 860.345 |
Inkomen voor belasting ratio
| 0.108 | 0.123 | 0.057 | 0.109 | 0.093 | 0.123 | 0.072 | 0.114 | 0.069 | 0.116 | 0.018 | 0.088 | 0.021 | 0.053 | -0.012 | 0.098 | 0.034 | -0.205 | 0.025 | 0.075 | 0.052 | 0.106 | 0.031 | 0.088 | 0.036 | 0.081 | -0.019 | 0.078 | 0.022 | 0.081 | 0.018 | 0.08 | 0.027 | 0.054 | 0.017 | 0.06 | 0.051 | 0.066 | 0.038 | 0.095 | 0.048 | 0.092 | 0.039 | 0.068 | 0.025 | 0.079 | 0.078 | 0.097 | 0.054 | 0.092 | 0.097 | 0.114 | 0.058 | 0.028 | 0.088 | 0.101 | 0.037 | 0.08 | 0.07 | 0.097 | 0.032 | 0.054 |
Belastingkosten
| 1,905 | 2,118 | 344 | 1,901 | 1,437 | 1,720 | 1,192 | 1,663 | 983 | 1,488 | 327 | 884 | 262 | 624 | -60 | 1,017 | 315 | -1,039 | 339 | -630 | 650 | 1,217 | 250 | 1,126 | 528 | 1,037 | 203 | 1,070 | 271 | 895 | 227 | 942 | 277 | 703 | 130 | 710 | 479 | 866 | 562 | 1,024 | 593 | 1,038 | 580 | 742 | 438 | 783 | 1,169 | 837 | 542 | 868 | 1,095.224 | 1,095.325 | 676.559 | 360.823 | 874.395 | 885.072 | 390.541 | 621.152 | 725.855 | 751.708 | 272.249 | 445.891 |
Nettowinst
| 3,470 | 4,198 | 2,492 | 3,352 | 2,952 | 4,049 | 1,962 | 3,185 | 1,739 | 3,069 | 321 | 2,236 | 414 | 1,030 | -322 | 2,110 | 682 | -2,200 | 469 | 3,091 | 1,070 | 2,398 | 778 | 1,781 | 647 | 1,554 | -821 | 1,351 | 402 | 1,557 | 316 | 1,434 | 486 | 835 | 392 | 1,003 | 958 | 935 | 522 | 1,537 | 679 | 1,354 | 545 | 972 | 242 | 1,151 | 1,111 | 1,506 | 677 | 1,102 | 1,238.671 | 1,420.578 | 527.514 | 250.611 | 1,011.357 | 1,083.511 | 294.671 | 776.754 | 662.211 | 948.459 | 278.32 | 431.531 |
Nettowinstmarge
| 0.07 | 0.082 | 0.05 | 0.069 | 0.063 | 0.086 | 0.045 | 0.075 | 0.045 | 0.078 | 0.009 | 0.063 | 0.013 | 0.033 | -0.01 | 0.066 | 0.023 | -0.139 | 0.014 | 0.094 | 0.033 | 0.07 | 0.024 | 0.054 | 0.02 | 0.048 | -0.026 | 0.043 | 0.013 | 0.051 | 0.011 | 0.048 | 0.017 | 0.029 | 0.013 | 0.035 | 0.034 | 0.034 | 0.018 | 0.056 | 0.026 | 0.052 | 0.02 | 0.04 | 0.01 | 0.048 | 0.043 | 0.065 | 0.03 | 0.051 | 0.051 | 0.064 | 0.026 | 0.014 | 0.047 | 0.055 | 0.016 | 0.044 | 0.033 | 0.052 | 0.017 | 0.027 |
WPA (Winst Per Aandeel)
| 39.97 | 48.35 | 28.7 | 38.61 | 33.8 | 46.09 | 22.33 | 36.25 | 39.59 | 34.93 | 7.31 | 50.91 | 9.44 | 23.45 | -7.33 | 48.04 | 15.52 | -50.07 | 10.67 | 70.35 | 24.32 | 54.51 | 17.68 | 40.48 | 14.7 | 70.68 | -18.66 | 30.7 | 9.14 | 70.79 | 7.18 | 32.59 | 11.05 | 18.99 | 8.91 | 22.8 | 21.78 | 21.26 | 11.87 | 34.94 | 15.43 | 30.79 | 12.39 | 22.09 | 5.5 | 26.17 | 25.25 | 34.23 | 15.39 | 25.07 | 28.16 | 64.58 | 23.98 | 11.4 | 22.99 | 49.26 | 13.4 | 35.31 | 15.05 | 43.28 | 12.7 | 19.69 |
Verwaterde WPA
| 39.97 | 48.35 | 28.7 | 38.61 | 33.8 | 46.09 | 22.33 | 36.25 | 39.59 | 34.93 | 7.31 | 50.9 | 9.42 | 23.45 | -7.33 | 48.04 | 15.52 | -50.07 | 10.67 | 70.35 | 24.32 | 54.51 | 17.68 | 40.48 | 14.7 | 70.68 | -18.66 | 30.7 | 9.14 | 70.79 | 7.18 | 32.59 | 11.05 | 18.99 | 8.91 | 22.8 | 21.78 | 21.26 | 11.87 | 34.94 | 15.43 | 30.79 | 12.39 | 22.09 | 5.5 | 26.17 | 25.25 | 34.23 | 15.39 | 25.07 | 28.16 | 64.58 | 23.98 | 11.4 | 22.99 | 49.26 | 13.4 | 35.31 | 15.05 | 43.28 | 12.7 | 19.69 |
EBITDA
| 5,402 | 6,877 | 3,634 | 5,398 | 4,573 | 5,853 | 3,492 | 4,900 | 3,172 | 4,540 | 1,874 | 2,828 | 936 | 1,801 | -162 | 3,228 | 1,285 | -3,183 | 1,176 | 2,574 | 1,882 | 3,663 | 1,147 | 3,111 | 1,198 | 2,698 | 854 | 2,547 | 1,085 | 2,599 | 1,124 | 2,424 | 970 | 1,658 | 804 | 1,803 | 1,212 | 2,069 | 1,453 | 2,759 | 1,341 | 2,497 | 1,481 | 1,839 | 877 | 1,924 | 1,882 | 2,344 | 1,338 | 2,046 | 10,050.489 | 2,899.718 | 1,728.445 | 1,597.863 | 8,496.972 | 2,328.58 | 1,368.307 | 1,735.781 | 7,748.55 | 2,185.727 | 1,025.782 | 1,139.212 |
EBITDA ratio
| 0.108 | 0.134 | 0.073 | 0.112 | 0.097 | 0.125 | 0.08 | 0.115 | 0.081 | 0.116 | 0.053 | 0.08 | 0.029 | 0.058 | -0.005 | 0.101 | 0.044 | -0.201 | 0.036 | 0.079 | 0.057 | 0.107 | 0.035 | 0.094 | 0.037 | 0.084 | 0.027 | 0.082 | 0.036 | 0.086 | 0.038 | 0.082 | 0.034 | 0.058 | 0.027 | 0.063 | 0.043 | 0.075 | 0.05 | 0.1 | 0.052 | 0.096 | 0.055 | 0.075 | 0.036 | 0.081 | 0.074 | 0.101 | 0.06 | 0.095 | 0.415 | 0.131 | 0.084 | 0.087 | 0.395 | 0.118 | 0.074 | 0.098 | 0.391 | 0.121 | 0.064 | 0.072 |