Create SD Holdings Co., Ltd.
TSE:3148.T
3070 (JPY) • At close October 22, 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 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 113,898 | 109,211 | 105,668 | 103,373 | 104,078 | 98,598 | 94,973 | 92,862 | 94,530 | 90,108 | 86,813 | 84,791 | 89,032 | 86,102 | 83,703 | 82,657 | 86,014 | 86,880 | 79,403 | 76,805 | 76,500 | 75,236 | 70,335 | 69,279 | 71,449 | 69,897 | 67,297 | 64,500 | 66,467 | 64,754 | 61,038 | 60,263 | 61,286 | 60,482 | 57,689 | 56,360 | 57,361 | 56,592 | 52,767 | 52,170 | 52,389 | 52,645 | 48,925 | 47,565 | 48,348 | 47,143 | 44,362 | 44,619 | 45,842 | 44,191 | 41,788 | 41,267 | 42,544 | 41,263 | 38,262 | 36,462 | 38,887 | 38,180 | 35,881 | 37,595 | 37,424 | 0 |
Kosten van de omzet
| 86,086 | 82,281 | 79,026 | 76,086 | 77,399 | 72,291 | 69,282 | 67,242 | 69,160 | 65,148 | 63,163 | 61,466 | 65,388 | 62,333 | 60,514 | 59,951 | 62,312 | 62,400 | 56,924 | 55,528 | 55,750 | 54,582 | 50,698 | 50,052 | 52,014 | 50,018 | 48,878 | 46,970 | 48,613 | 46,777 | 44,287 | 43,359 | 44,769 | 43,833 | 41,801 | 41,061 | 41,774 | 40,928 | 38,250 | 38,435 | 38,788 | 38,645 | 35,944 | 35,389 | 35,501 | 34,580 | 32,343 | 32,600 | 33,932 | 32,490 | 30,453 | 30,368 | 31,355 | 30,108 | 28,382 | 26,665 | 28,092 | 28,546 | 26,505 | 27,838 | 27,477 | 4.773 |
Brutowinst
| 27,812 | 26,930 | 26,642 | 27,287 | 26,679 | 26,307 | 25,691 | 25,620 | 25,370 | 24,960 | 23,650 | 23,325 | 23,644 | 23,769 | 23,189 | 22,706 | 23,702 | 24,480 | 22,479 | 21,277 | 20,750 | 20,654 | 19,637 | 19,227 | 19,435 | 19,879 | 18,419 | 17,530 | 17,854 | 17,977 | 16,751 | 16,904 | 16,517 | 16,649 | 15,888 | 15,299 | 15,587 | 15,664 | 14,517 | 13,735 | 13,601 | 14,000 | 12,981 | 12,176 | 12,847 | 12,563 | 12,019 | 12,019 | 11,910 | 11,701 | 11,335 | 10,899 | 11,189 | 11,155 | 9,880 | 9,797 | 10,795 | 9,634 | 9,376 | 9,757 | 9,947 | -4.773 |
Brutowinstmarge
| 0.244 | 0.247 | 0.252 | 0.264 | 0.256 | 0.267 | 0.271 | 0.276 | 0.268 | 0.277 | 0.272 | 0.275 | 0.266 | 0.276 | 0.277 | 0.275 | 0.276 | 0.282 | 0.283 | 0.277 | 0.271 | 0.275 | 0.279 | 0.278 | 0.272 | 0.284 | 0.274 | 0.272 | 0.269 | 0.278 | 0.274 | 0.281 | 0.27 | 0.275 | 0.275 | 0.271 | 0.272 | 0.277 | 0.275 | 0.263 | 0.26 | 0.266 | 0.265 | 0.256 | 0.266 | 0.266 | 0.271 | 0.269 | 0.26 | 0.265 | 0.271 | 0.264 | 0.263 | 0.27 | 0.258 | 0.269 | 0.278 | 0.252 | 0.261 | 0.26 | 0.266 | 0 |
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 | 39.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -136 | 1,504 | -323 | 474 | -310 | 1,212 | -343 | 473 | -322 | 1,102 | -193 | 335 | -273 | 903 | 0 |
Verkoop- en marketingkosten
| 0 | 22,251.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22,358 | 22,291 | 20,906 | 21,062 | 20,693 | 20,234 | 19,897 | 20,057 | 19,562 | 18,987 | 18,291 | 18,251 | 17,887 | 18,498 | 17,427 | 17,579 | 13,980 | 17,809 | 16,468 | 16,774 | 13,174 | 15,794 | 15,012 | 15,224 | 12,104 | 14,806 | 13,897 | 14,050 | 10,926 | 13,277 | 12,448 | 12,645 | 9,692 | 12,304 | 11,369 | 11,427 | 8,916 | 11,241 | 10,618 | 10,830 | 8,760 | 10,957 | 10,125 | 9,966 | 7,935 | 9,361 | 8,593 | -136 | 1,504 | -323 | 474 | -310 | 1,212 | -343 | 473 | -322 | 1,102 | -193 | 335 | -273 | 903 | 0 |
Overige kosten
| -170 | -1 | 115 | 204 | 92 | 168 | 106 | 53 | 118 | 100 | 98 | 107 | 90 | 94 | 77 | 90 | 86 | 119 | 68 | 65 | 61 | 87 | 47 | 74 | 61 | 89 | 53 | 66 | 50 | 69 | 44 | 53 | 42 | 45 | 44 | 51 | 43 | 21 | 35 | 87 | 55 | 71 | 39 | 71 | 46 | 44 | -17 | 62 | 56 | 63 | 36 | 48 | 55 | 70 | 34 | 48 | 39 | 50 | 51 | 62 | 67 | 0.001 |
Bedrijfskosten
| 22,528 | 22,292 | 20,906 | 22,211 | 21,899 | 21,417 | 20,905 | 21,115 | 20,636 | 20,024 | 19,251 | 19,207 | 18,917 | 19,565 | 18,445 | 18,464 | 18,258 | 18,800 | 17,405 | 17,734 | 17,250 | 16,771 | 15,958 | 16,091 | 15,888 | 15,715 | 14,822 | 14,858 | 14,420 | 14,133 | 13,247 | 13,390 | 12,934 | 13,128 | 12,186 | 12,192 | 11,959 | 12,387 | 11,316 | 11,521 | 11,561 | 11,641 | 10,725 | 10,581 | 10,047 | 10,038 | 14,998 | 5,898 | 7,530 | 5,646 | 6,150 | 5,279 | 6,749 | 5,159 | 5,730 | 4,820 | 6,221 | 4,946 | 5,343 | 4,738 | 5,840 | 0.001 |
Bedrijfsresultaat
| 5,284 | 4,638 | 5,736 | 5,077 | 4,775 | 4,891 | 4,786 | 4,503 | 4,732 | 4,936 | 4,397 | 4,121 | 4,722 | 4,203 | 4,743 | 4,244 | 5,439 | 5,680 | 5,072 | 3,546 | 3,495 | 3,882 | 3,679 | 3,137 | 3,543 | 4,160 | 3,598 | 2,673 | 3,430 | 3,843 | 3,505 | 3,516 | 3,577 | 3,521 | 3,702 | 3,108 | 3,623 | 3,277 | 3,201 | 2,213 | 2,037 | 2,359 | 2,256 | 1,595 | 2,796 | 2,526 | -2,979 | 6,121 | 4,380 | 6,055 | 5,185 | 5,620 | 4,440 | 5,996 | 4,150 | 4,977 | 4,574 | 4,688 | 4,033 | 5,019 | 4,107 | -4.773 |
Bedrijfsresultaat ratio
| 0.046 | 0.042 | 0.054 | 0.049 | 0.046 | 0.05 | 0.05 | 0.048 | 0.05 | 0.055 | 0.051 | 0.049 | 0.053 | 0.049 | 0.057 | 0.051 | 0.063 | 0.065 | 0.064 | 0.046 | 0.046 | 0.052 | 0.052 | 0.045 | 0.05 | 0.06 | 0.053 | 0.041 | 0.052 | 0.059 | 0.057 | 0.058 | 0.058 | 0.058 | 0.064 | 0.055 | 0.063 | 0.058 | 0.061 | 0.042 | 0.039 | 0.045 | 0.046 | 0.034 | 0.058 | 0.054 | -0.067 | 0.137 | 0.096 | 0.137 | 0.124 | 0.136 | 0.104 | 0.145 | 0.108 | 0.136 | 0.118 | 0.123 | 0.112 | 0.134 | 0.11 | 0 |
Totaal overige inkomsten en kosten netto
| -231 | -1,137 | -48 | 226 | 85 | -584 | 126 | 67 | 138 | -501 | 121 | 133 | 107 | -1,048 | 101 | 113 | 105 | -562 | 54 | 91 | 83 | -579 | 74 | 103 | 88 | -273 | 72 | 85 | 89 | -154 | 73 | 80 | 69 | -348 | 69 | 116 | 111 | -291 | -89 | 103 | 83 | 16 | 4 | 187 | 110 | -218 | 5,674 | -3,604 | -1,831 | -4,125 | -2,609 | -3,558 | -1,843 | -3,873 | -2,571 | -3,298 | -1,938 | -3,297 | -2,235 | -3,156 | -1,755 | 0.08 |
Inkomen voor belasting
| 5,053 | 3,501 | 5,688 | 5,303 | 4,860 | 4,309 | 4,912 | 4,570 | 4,870 | 4,436 | 4,518 | 4,252 | 4,832 | 3,155 | 4,846 | 4,355 | 5,548 | 5,118 | 5,128 | 3,635 | 3,582 | 3,305 | 3,753 | 3,238 | 3,635 | 3,890 | 3,669 | 2,758 | 3,522 | 3,690 | 3,577 | 3,595 | 3,651 | 3,174 | 3,771 | 3,223 | 3,738 | 2,985 | 3,113 | 2,316 | 2,123 | 2,376 | 2,260 | 1,782 | 2,909 | 2,306 | 2,695 | 2,517 | 2,549 | 1,930 | 2,576 | 2,062 | 2,597 | 2,123 | 1,579 | 1,679 | 2,636 | 1,391 | 1,798 | 1,863 | 2,352 | -4.693 |
Inkomen voor belasting ratio
| 0.044 | 0.032 | 0.054 | 0.051 | 0.047 | 0.044 | 0.052 | 0.049 | 0.052 | 0.049 | 0.052 | 0.05 | 0.054 | 0.037 | 0.058 | 0.053 | 0.065 | 0.059 | 0.065 | 0.047 | 0.047 | 0.044 | 0.053 | 0.047 | 0.051 | 0.056 | 0.055 | 0.043 | 0.053 | 0.057 | 0.059 | 0.06 | 0.06 | 0.052 | 0.065 | 0.057 | 0.065 | 0.053 | 0.059 | 0.044 | 0.041 | 0.045 | 0.046 | 0.037 | 0.06 | 0.049 | 0.061 | 0.056 | 0.056 | 0.044 | 0.062 | 0.05 | 0.061 | 0.051 | 0.041 | 0.046 | 0.068 | 0.036 | 0.05 | 0.05 | 0.063 | 0 |
Belastingkosten
| 1,627 | 523 | 1,851 | 1,720 | 1,567 | 1,117 | 1,590 | 1,455 | 1,573 | 1,067 | 1,458 | 1,352 | 1,565 | 792 | 1,563 | 1,387 | 1,785 | 1,249 | 1,654 | 1,160 | 1,145 | 803 | 1,203 | 1,003 | 1,202 | 1,114 | 1,181 | 879 | 1,124 | 919 | 1,153 | 1,150 | 1,172 | 840 | 1,333 | 1,129 | 1,329 | 1,123 | 1,163 | 863 | 826 | 780 | 898 | 709 | 1,160 | 979 | 1,080 | 1,010 | 1,032 | 1,026 | 1,270 | 912 | 1,132 | 973 | 655 | 721 | 1,128 | 543 | 752 | 740 | 1,681 | -2.061 |
Nettowinst
| 3,425 | 2,979 | 3,837 | 3,582 | 3,293 | 3,191 | 3,322 | 3,115 | 3,297 | 3,368 | 3,060 | 2,901 | 3,266 | 2,362 | 3,283 | 2,969 | 3,762 | 3,868 | 3,474 | 2,476 | 2,436 | 2,502 | 2,550 | 2,235 | 2,432 | 2,775 | 2,489 | 1,879 | 2,397 | 2,772 | 2,424 | 2,444 | 2,479 | 2,333 | 2,439 | 2,094 | 2,408 | 1,861 | 1,950 | 1,454 | 1,296 | 1,596 | 1,362 | 1,073 | 1,748 | 1,327 | 1,614 | 1,507 | 1,517 | 904 | 1,306 | 1,150 | 1,464 | 1,150 | 923 | 958 | 1,507 | 848 | 1,045 | 1,122 | 670 | -2.631 |
Nettowinstmarge
| 0.03 | 0.027 | 0.036 | 0.035 | 0.032 | 0.032 | 0.035 | 0.034 | 0.035 | 0.037 | 0.035 | 0.034 | 0.037 | 0.027 | 0.039 | 0.036 | 0.044 | 0.045 | 0.044 | 0.032 | 0.032 | 0.033 | 0.036 | 0.032 | 0.034 | 0.04 | 0.037 | 0.029 | 0.036 | 0.043 | 0.04 | 0.041 | 0.04 | 0.039 | 0.042 | 0.037 | 0.042 | 0.033 | 0.037 | 0.028 | 0.025 | 0.03 | 0.028 | 0.023 | 0.036 | 0.028 | 0.036 | 0.034 | 0.033 | 0.02 | 0.031 | 0.028 | 0.034 | 0.028 | 0.024 | 0.026 | 0.039 | 0.022 | 0.029 | 0.03 | 0.018 | 0 |
WPA (Winst Per Aandeel)
| 53.31 | 46.91 | 60.46 | 56.66 | 52.09 | 50.48 | 52.55 | 49.27 | 52.15 | 53.28 | 48.4 | 45.87 | 51.68 | 37.38 | 51.92 | 46.97 | 59.51 | 61.19 | 54.95 | 39.16 | 38.55 | 39.58 | 40.34 | 35.34 | 38.49 | 43.9 | 39.37 | 29.72 | 37.93 | 43.84 | 38.35 | 38.66 | 39.22 | 36.91 | 38.57 | 33.13 | 38.1 | 29.34 | 30.54 | 22.31 | 19.4 | 23.89 | 20.38 | 16.06 | 26.17 | 19.86 | 24.16 | 22.55 | 22.71 | 13.52 | 19.54 | 17.22 | 21.92 | 17.22 | 13.83 | 14.34 | 22.57 | 12.68 | 15.64 | 16.79 | 10.03 | -0.039 |
Verwaterde WPA
| 53.31 | 46.91 | 60.46 | 50.8 | 52.09 | 50.48 | 52.55 | 49.27 | 52.15 | 53.28 | 48.4 | 45.87 | 51.68 | 37.36 | 51.92 | 46.96 | 59.51 | 61.18 | 54.95 | 39.16 | 38.55 | 39.58 | 40.34 | 35.34 | 38.49 | 43.9 | 39.37 | 29.72 | 37.93 | 43.84 | 38.34 | 38.66 | 39.22 | 36.9 | 37.17 | 33.12 | 38.1 | 29.34 | 29.18 | 22.31 | 19.4 | 23.89 | 20.38 | 16.06 | 26.17 | 19.86 | 24.16 | 22.55 | 22.71 | 13.52 | 19.54 | 17.22 | 21.92 | 17.21 | 13.83 | 14.34 | 22.57 | 12.68 | 15.64 | 16.79 | 10.03 | -0.039 |
EBITDA
| 6,333 | 6,045 | 7,052 | 6,226 | 5,854 | 6,843 | 5,841 | 5,562 | 5,648 | 6,586 | 5,353 | 5,062 | 5,626 | 5,336 | 5,815 | 5,324 | 6,251 | 6,789 | 6,066 | 4,493 | 4,382 | 4,935 | 4,629 | 4,056 | 4,410 | 5,169 | 4,504 | 3,534 | 4,229 | 4,751 | 4,327 | 4,292 | 4,307 | 4,383 | 4,756 | 3,778 | 4,243 | 4,448 | 3,968 | 2,992 | 2,739 | 3,127 | 2,928 | 2,232 | 3,342 | 3,172 | -2,433 | 6,721 | 4,943 | 6,711 | 5,770 | 6,191 | 4,989 | 6,676 | 4,712 | 5,520 | 5,062 | 5,322 | 4,645 | 5,617 | 4,661 | -4.773 |
EBITDA ratio
| 0.056 | 0.055 | 0.067 | 0.06 | 0.056 | 0.069 | 0.062 | 0.06 | 0.06 | 0.073 | 0.062 | 0.06 | 0.063 | 0.062 | 0.069 | 0.064 | 0.073 | 0.078 | 0.076 | 0.058 | 0.057 | 0.066 | 0.066 | 0.059 | 0.062 | 0.074 | 0.067 | 0.055 | 0.064 | 0.073 | 0.071 | 0.071 | 0.07 | 0.072 | 0.082 | 0.067 | 0.074 | 0.079 | 0.075 | 0.057 | 0.052 | 0.059 | 0.06 | 0.047 | 0.069 | 0.067 | -0.055 | 0.151 | 0.108 | 0.152 | 0.138 | 0.15 | 0.117 | 0.162 | 0.123 | 0.151 | 0.13 | 0.139 | 0.129 | 0.149 | 0.125 | 0 |