Isetan Mitsukoshi Holdings Ltd.
TSE:3099.T
2284.5 (JPY) • At close November 13, 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
| 129,694 | 134,670 | 153,253 | 129,838 | 118,680 | 120,213 | 144,320 | 121,259 | 101,615 | 103,688 | 126,718 | 99,366 | 88,566 | 213,574 | 266,734 | 204,003 | 131,698 | 243,931 | 297,972 | 295,020 | 282,268 | 295,104 | 337,708 | 277,213 | 286,778 | 317,161 | 356,443 | 298,598 | 296,663 | 322,853 | 348,431 | 287,527 | 294,646 | 318,621 | 354,764 | 303,937 | 309,931 | 330,834 | 359,678 | 296,929 | 284,689 | 354,732 | 363,930 | 299,660 | 303,190 | 316,659 | 344,743 | 284,571 | 290,360 | 307,294 | 348,982 | 293,694 | 289,951 | 284,839 | 356,012 | 290,681 | 289,239 | 313,057 | 361,455 | 310,820 | 306,284 | 324,992 | 396,255 | 351,485 |
Kosten van de omzet
| 49,194 | 54,221 | 62,646 | 52,629 | 48,008 | 49,590 | 60,336 | 51,475 | 39,456 | 42,345 | 52,370 | 41,484 | 38,454 | 155,514 | 193,301 | 147,197 | 92,431 | 174,661 | 212,443 | 209,854 | 199,531 | 211,214 | 238,800 | 196,063 | 202,444 | 227,751 | 252,564 | 212,780 | 208,487 | 231,103 | 246,002 | 204,054 | 206,689 | 229,999 | 254,640 | 218,608 | 222,237 | 239,048 | 258,986 | 215,108 | 203,531 | 257,627 | 261,573 | 215,620 | 216,669 | 228,387 | 247,310 | 204,830 | 208,396 | 220,775 | 251,769 | 211,818 | 207,771 | 204,930 | 257,965 | 208,256 | 207,616 | 225,626 | 262,698 | 222,393 | 220,213 | 234,761 | 286,699 | 252,313 |
Brutowinst
| 80,500 | 80,449 | 90,607 | 77,209 | 70,672 | 70,623 | 83,984 | 69,784 | 62,159 | 61,343 | 74,348 | 57,882 | 50,112 | 58,060 | 73,433 | 56,806 | 39,267 | 69,270 | 85,529 | 85,166 | 82,737 | 83,890 | 98,908 | 81,150 | 84,334 | 89,410 | 103,879 | 85,818 | 88,176 | 91,750 | 102,429 | 83,473 | 87,957 | 88,622 | 100,124 | 85,329 | 87,694 | 91,786 | 100,692 | 81,821 | 81,158 | 97,105 | 102,357 | 84,040 | 86,521 | 88,272 | 97,433 | 79,741 | 81,964 | 86,519 | 97,213 | 81,876 | 82,180 | 79,909 | 98,047 | 82,425 | 81,623 | 87,431 | 98,757 | 88,427 | 86,071 | 90,231 | 109,556 | 99,172 |
Brutowinstmarge
| 0.621 | 0.597 | 0.591 | 0.595 | 0.595 | 0.587 | 0.582 | 0.575 | 0.612 | 0.592 | 0.587 | 0.583 | 0.566 | 0.272 | 0.275 | 0.278 | 0.298 | 0.284 | 0.287 | 0.289 | 0.293 | 0.284 | 0.293 | 0.293 | 0.294 | 0.282 | 0.291 | 0.287 | 0.297 | 0.284 | 0.294 | 0.29 | 0.299 | 0.278 | 0.282 | 0.281 | 0.283 | 0.277 | 0.28 | 0.276 | 0.285 | 0.274 | 0.281 | 0.28 | 0.285 | 0.279 | 0.283 | 0.28 | 0.282 | 0.282 | 0.279 | 0.279 | 0.283 | 0.281 | 0.275 | 0.284 | 0.282 | 0.279 | 0.273 | 0.284 | 0.281 | 0.278 | 0.276 | 0.282 |
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 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 57,432 | 0 | 0 | 0 | 56,809 | 0 | 0 | 0 | 27,668 | 0 | 0 | 0 | 53,854 | 0 | 0 | 0 | 28,740 | 0 | 0 | 0 | 35,171 | 0 | 0 | 0 | 40,847 | 0 | 0 | 0 | 38,931 | 0 | 0 | 0 | 36,489 | 0 | 0 | 0 | 35,910 | 0 | 0 | 0 | 39,238 | 0 | 0 | 0 | 34,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 9,588 | 0 | 0 | 0 | 8,760 | 0 | 0 | 0 | 8,322 | 0 | 0 | 0 | 10,312 | 0 | 0 | 0 | 18,702 | 0 | 0 | 0 | 19,114 | 0 | 0 | 0 | 20,365 | 0 | 0 | 0 | 21,659 | 0 | 0 | 0 | 22,440 | 0 | 0 | 0 | 22,439 | 0 | 0 | 0 | 27,478 | 0 | 0 | 0 | 27,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 61,631 | 67,020 | 69,859 | 65,672 | 62,017 | 65,569 | 68,372 | 64,808 | 58,194 | 35,990 | 63,584 | 59,613 | 56,138 | 64,166 | 70,492 | 65,627 | 48,257 | 47,442 | 78,317 | 79,334 | 74,682 | 54,285 | 84,291 | 79,369 | 75,289 | 61,212 | 89,319 | 85,005 | 81,338 | 60,590 | 88,891 | 83,434 | 81,895 | 58,929 | 83,863 | 82,418 | 76,105 | 58,349 | 84,041 | 78,402 | 74,818 | 66,716 | 85,263 | 81,987 | 75,943 | 62,198 | 81,475 | 78,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | -263 | 461 | -81 | -181 | 11 | -138 | 41 | -282 | 556 | 583 | 1,013 | -105 | 1,503 | 338 | 1,493 | 37 | 1,267 | 855 | 500 | -104 | 843 | -142 | 70 | -369 | 752 | -705 | -648 | 284 | 321 | 159 | -452 | 270 | -224 | 141 | -429 | 121 | 175 | 42 | -478 | 102 | 510 | 163 | -437 | -329 | 1,231 | -6,816 | 2,842 | 3,441 | 4,057 | 3,282 | 2,882 | 2,879 | 3,012 | 2,998 | 2,912 | 3,545 | 3,462 | 3,382 | 2,541 | 4,074 | 4,417 | 3,002 | 2,208 |
Bedrijfskosten
| 61,632 | 67,283 | 69,859 | 65,672 | 62,017 | 65,566 | 68,372 | 64,808 | 58,194 | 58,620 | 63,584 | 59,613 | 56,138 | 64,163 | 70,492 | 65,627 | 48,257 | 74,685 | 78,317 | 79,334 | 74,682 | 80,099 | 84,291 | 79,369 | 75,289 | 87,203 | 89,319 | 85,005 | 81,338 | 87,450 | 88,891 | 83,434 | 81,895 | 86,270 | 83,863 | 82,418 | 76,105 | 85,107 | 84,041 | 78,402 | 74,818 | 92,180 | 85,263 | 81,987 | 75,943 | 85,750 | 81,475 | 78,482 | 75,059 | -5,742 | 81,449 | 77,830 | 77,179 | -10,714 | 85,291 | 83,143 | 79,988 | -6,963 | 89,979 | 88,927 | 85,995 | -13,812 | 100,772 | 95,030 |
Bedrijfsresultaat
| 18,868 | 13,166 | 20,749 | 11,536 | 8,654 | 5,054 | 15,612 | 4,975 | 3,965 | 2,933 | 10,765 | -1,731 | -6,027 | -6,106 | 2,942 | -8,823 | -8,989 | -5,419 | 7,212 | 5,832 | 8,054 | 3,787 | 14,617 | 1,781 | 9,044 | 2,204 | 14,560 | 811 | 6,838 | 4,298 | 13,537 | 38 | 6,062 | 2,347 | 16,261 | 2,911 | 11,588 | 6,673 | 16,651 | 3,419 | 6,340 | 4,922 | 17,094 | 2,053 | 10,577 | 2,518 | 15,958 | 1,258 | 6,905 | -976 | 15,764 | 4,045 | 5,001 | -2,679 | 12,755 | -717 | 1,634 | -4,175 | 8,777 | -500 | 74 | -423 | 8,784 | 4,141 |
Bedrijfsresultaat ratio
| 0.145 | 0.098 | 0.135 | 0.089 | 0.073 | 0.042 | 0.108 | 0.041 | 0.039 | 0.028 | 0.085 | -0.017 | -0.068 | -0.029 | 0.011 | -0.043 | -0.068 | -0.022 | 0.024 | 0.02 | 0.029 | 0.013 | 0.043 | 0.006 | 0.032 | 0.007 | 0.041 | 0.003 | 0.023 | 0.013 | 0.039 | 0 | 0.021 | 0.007 | 0.046 | 0.01 | 0.037 | 0.02 | 0.046 | 0.012 | 0.022 | 0.014 | 0.047 | 0.007 | 0.035 | 0.008 | 0.046 | 0.004 | 0.024 | -0.003 | 0.045 | 0.014 | 0.017 | -0.009 | 0.036 | -0.002 | 0.006 | -0.013 | 0.024 | -0.002 | 0 | -0.001 | 0.022 | 0.012 |
Totaal overige inkomsten en kosten netto
| 1,828 | -2,832 | 1,512 | 888 | 1,447 | -6,238 | 361 | -251 | 4,349 | 5,795 | -834 | 2,675 | -2,459 | 3,754 | -204 | 2,163 | -15,734 | -11,220 | -3,922 | -3,323 | 483 | -5,866 | -4,438 | -2,864 | -817 | -12,851 | -4,408 | -6,013 | 1,292 | -10,595 | 581 | -42 | 843 | -6,150 | -535 | 594 | 1,363 | -5,542 | -12 | -355 | 666 | -2,312 | 660 | -254 | 612 | -2,678 | 2,359 | -5,256 | 1,487 | -486 | -650 | 627 | 2,337 | -9,806 | 3,351 | 2,951 | -917 | -13,108 | -34,149 | 384 | 2,975 | -8,397 | -2,855 | 512 |
Inkomen voor belasting
| 20,696 | 10,334 | 22,261 | 12,424 | 10,101 | -1,184 | 15,973 | 4,724 | 8,314 | 8,728 | 9,931 | 944 | -8,486 | -2,352 | 2,738 | -6,660 | -24,723 | -16,639 | 3,290 | 2,509 | 8,537 | -2,079 | 10,179 | -1,083 | 8,227 | -10,647 | 10,152 | -5,202 | 8,130 | -6,297 | 14,118 | -4 | 6,905 | -3,803 | 15,726 | 3,504 | 12,952 | 1,131 | 16,639 | 3,064 | 7,007 | 2,610 | 17,754 | 1,799 | 11,190 | -160 | 18,317 | -3,998 | 8,392 | -1,462 | 15,114 | 4,672 | 7,338 | -12,485 | 16,106 | 2,234 | 717 | -17,283 | -25,372 | -116 | 3,049 | -8,820 | 5,929 | 4,653 |
Inkomen voor belasting ratio
| 0.16 | 0.077 | 0.145 | 0.096 | 0.085 | -0.01 | 0.111 | 0.039 | 0.082 | 0.084 | 0.078 | 0.01 | -0.096 | -0.011 | 0.01 | -0.033 | -0.188 | -0.068 | 0.011 | 0.009 | 0.03 | -0.007 | 0.03 | -0.004 | 0.029 | -0.034 | 0.028 | -0.017 | 0.027 | -0.02 | 0.041 | -0 | 0.023 | -0.012 | 0.044 | 0.012 | 0.042 | 0.003 | 0.046 | 0.01 | 0.025 | 0.007 | 0.049 | 0.006 | 0.037 | -0.001 | 0.053 | -0.014 | 0.029 | -0.005 | 0.043 | 0.016 | 0.025 | -0.044 | 0.045 | 0.008 | 0.002 | -0.055 | -0.07 | -0 | 0.01 | -0.027 | 0.015 | 0.013 |
Belastingkosten
| 7,038 | -14,003 | 5,945 | 4,461 | 3,221 | -13,928 | 4,161 | 2,561 | 2,663 | -2,621 | 897 | 444 | 309 | 4,737 | 679 | -309 | 5,976 | 3,949 | 3,034 | 934 | 2,394 | -3,500 | 2,702 | -124 | 3,587 | -1,075 | 1,408 | -253 | 3,200 | -1,818 | 2,941 | -3,271 | 2,084 | -5,755 | 2,765 | 1,719 | 4,228 | -10,696 | 4,707 | 2,002 | 1,987 | 996 | 5,403 | 1,037 | 4,242 | -8,163 | 2,413 | 249 | 2,149 | -4,437 | -20,487 | 823 | -9,847 | -2,600 | 3,631 | 918 | 1,226 | 35,550 | -10,937 | -542 | -958 | 2,382 | 1,873 | -69 |
Nettowinst
| 13,702 | 24,472 | 16,243 | 8,060 | 6,805 | 12,815 | 11,796 | 2,114 | 5,652 | 11,415 | 9,059 | 537 | -8,673 | -6,319 | 2,027 | -6,202 | -30,584 | -19,049 | 267 | 1,579 | 6,016 | 2,028 | 7,523 | -668 | 4,597 | -9,522 | 8,544 | -4,842 | 4,860 | -4,601 | 11,239 | 3,384 | 4,954 | 2,428 | 13,210 | 2,094 | 8,774 | 11,791 | 11,993 | 1,286 | 4,816 | 1,475 | 12,251 | 680 | 6,760 | 7,735 | 15,814 | -4,328 | 6,071 | 2,850 | 35,465 | 3,680 | 16,896 | -9,997 | 12,224 | 1,208 | -795 | -53,046 | -14,634 | 301 | 3,858 | -11,069 | 3,554 | 4,529 |
Nettowinstmarge
| 0.106 | 0.182 | 0.106 | 0.062 | 0.057 | 0.107 | 0.082 | 0.017 | 0.056 | 0.11 | 0.071 | 0.005 | -0.098 | -0.03 | 0.008 | -0.03 | -0.232 | -0.078 | 0.001 | 0.005 | 0.021 | 0.007 | 0.022 | -0.002 | 0.016 | -0.03 | 0.024 | -0.016 | 0.016 | -0.014 | 0.032 | 0.012 | 0.017 | 0.008 | 0.037 | 0.007 | 0.028 | 0.036 | 0.033 | 0.004 | 0.017 | 0.004 | 0.034 | 0.002 | 0.022 | 0.024 | 0.046 | -0.015 | 0.021 | 0.009 | 0.102 | 0.013 | 0.058 | -0.035 | 0.034 | 0.004 | -0.003 | -0.169 | -0.04 | 0.001 | 0.013 | -0.034 | 0.009 | 0.013 |
WPA (Winst Per Aandeel)
| 36.55 | 64.48 | 42.5 | 21.1 | 17.82 | 33.56 | 30.89 | 5.54 | 14.81 | 29.92 | 23.77 | 1.41 | -22.76 | -16.59 | 5.32 | -16.31 | -80.44 | -50.1 | 0.7 | 4.05 | 15.42 | 5.2 | 19.29 | -1.71 | 11.8 | -24.43 | 21.92 | -12.43 | 12.47 | -11.81 | 28.85 | 8.64 | 12.65 | 6.2 | 33.73 | 5.31 | 22.26 | 29.91 | 30.43 | 3.26 | 12.21 | 3.74 | 31.05 | 1.72 | 17.14 | 19.61 | 40.08 | -10.97 | 15.39 | 7.22 | 89.9 | 9.33 | 42.83 | -25.35 | 30.99 | 3.06 | -2.02 | -134.47 | -37.1 | 0.78 | 9.95 | -28.54 | 9.16 | 11.68 |
Verwaterde WPA
| 36.51 | 64.36 | 42.5 | 21.06 | 17.78 | 33.53 | 30.8 | 5.52 | 14.78 | 29.92 | 23.76 | 1.41 | -22.76 | -16.58 | 5.32 | -16.31 | -80.44 | -50.1 | 0.7 | 4.05 | 15.37 | 5.2 | 19.29 | -1.71 | 11.75 | -24.43 | 21.92 | -12.43 | 12.41 | -11.81 | 28.85 | 8.64 | 12.6 | 6.2 | 33.73 | 5.31 | 22.18 | 29.91 | 30.43 | 3.26 | 12.16 | 3.74 | 31.05 | 1.72 | 17.08 | 19.61 | 40.08 | -10.97 | 15.35 | 7.22 | 89.9 | 9.33 | 42.8 | -25.35 | 30.99 | 3.06 | -2.02 | -134.47 | -37.1 | 0.78 | 9.95 | -28.54 | 9.16 | 11.68 |
EBITDA
| 24,951 | 17,098 | 28,342 | 19,180 | 16,384 | 5,899 | 21,825.5 | 11,506 | 10,178.5 | 9,146.5 | 16,214 | 7,360 | -2,059 | 4,348 | 10,351.5 | 696 | -17,408 | -8,499 | 10,404 | 10,329 | 16,046 | 5,670 | 18,044 | 3,160 | 10,082 | -2,152 | 16,683 | -1,528 | 8,303 | 1,356 | 14,365 | 244 | 7,162 | 4,420 | 15,982 | 3,790 | 13,241 | 7,246 | 16,957 | 3,382 | 7,331 | 2,920 | 18,087 | 2,138 | 13,109.5 | 8,682 | 20,241 | -3,605 | 11,074 | 1,678 | 17,940 | 9,453 | 10,409 | -8,111 | 19,255 | 4,978 | 3,480 | -11,812 | 15,058 | 2,955 | 5,705 | -5,172 | 15,830 | 7,569 |
EBITDA ratio
| 0.192 | 0.147 | 0.148 | 0.105 | 0.088 | 0.042 | 0.114 | 0.045 | 0.049 | 0.053 | 0.091 | -0.01 | -0.058 | -0.014 | 0.015 | -0.032 | -0.069 | -0.011 | 0.028 | 0.024 | 0.032 | 0.019 | 0.045 | 0.011 | 0.035 | 0.012 | 0.044 | -0.005 | 0.028 | 0.02 | 0.042 | 0.003 | 0.027 | 0.014 | 0.049 | 0.015 | 0.044 | 0.022 | 0.048 | 0.014 | 0.028 | 0.023 | 0.051 | 0.01 | 0.039 | 0.027 | 0.059 | -0.013 | 0.038 | 0.327 | 0.062 | 0.043 | 0.038 | 0.351 | 0.053 | 0.019 | 0.03 | 0.335 | 0.042 | 0.018 | 0.023 | 0.345 | 0.04 | 0.022 |