gremz,Inc.
TSE:3150.T
2555 (JPY) • At close November 8, 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
| 7,653 | 7,016.27 | 7,805.475 | 8,436.842 | 7,507.934 | 7,016.266 | 8,447.891 | 9,043.845 | 6,884.098 | 7,030.151 | 5,818.939 | 5,462.04 | 4,940.943 | 6,466.391 | 4,526.301 | 4,092.517 | 4,226.778 | 3,743.186 | 4,238.559 | 3,955.4 | 3,552.538 | 3,132.838 | 3,383.923 | 3,039.714 | 2,581.488 | 2,427.842 | 2,399.559 | 2,160.913 | 1,991.77 | 1,531.096 | 1,839.288 | 2,016.714 | 1,722.688 | 1,769.826 | 1,696.102 | 1,784.059 | 1,489.019 | 1,700.231 | 1,416.43 | 1,643.402 | 1,411.919 | 1,540.771 | 1,548.091 | 1,483.844 | 1,209.206 | 1,365.208 | 1,319.142 | 1,407 | 1,129.297 | 1,206.422 | 1,002.95 | 1,074.022 | 1,082.441 | 1,018.244 | 996.42 | 1,038.191 | 835.198 | 829.292 | 954.656 | 857.875 | 747.748 | 784.614 | 718.447 | 782.792 |
Kosten van de omzet
| 4,837 | 5,018.19 | 5,310.647 | 6,147.582 | 4,673.821 | 5,018.187 | 5,923.658 | 7,506.674 | 5,434.838 | 6,123.078 | 4,410.392 | 3,622.317 | 2,979.165 | 6,163.591 | 2,893.11 | 2,554.209 | 2,367.729 | 2,357.463 | 2,707.326 | 2,565.13 | 2,092.403 | 2,017.152 | 2,022.397 | 1,918.562 | 1,412.14 | 1,469.232 | 1,369.554 | 1,113.349 | 969.694 | 712.381 | 939.587 | 1,056.209 | 868.383 | 995.152 | 905.443 | 893.985 | 711.284 | 858.01 | 691.735 | 813.831 | 679.138 | 783.803 | 698.497 | 724.047 | 552.949 | 667.865 | 668.929 | 747.26 | 594.308 | 606.544 | 476.47 | 532.458 | 401.617 | 382.328 | 346.284 | 335.568 | 229.653 | 203.451 | 261.059 | 237.588 | 189.695 | 230.746 | 204.465 | 219.464 |
Brutowinst
| 2,816 | 1,998.08 | 2,494.828 | 2,289.26 | 2,834.113 | 1,998.079 | 2,524.233 | 1,537.171 | 1,449.26 | 907.073 | 1,408.547 | 1,839.723 | 1,961.778 | 302.8 | 1,633.191 | 1,538.308 | 1,859.049 | 1,385.723 | 1,531.233 | 1,390.27 | 1,460.135 | 1,115.686 | 1,361.526 | 1,121.152 | 1,169.348 | 958.61 | 1,030.005 | 1,047.564 | 1,022.076 | 818.715 | 899.701 | 960.505 | 854.305 | 774.674 | 790.659 | 890.074 | 777.735 | 842.221 | 724.695 | 829.571 | 732.781 | 756.968 | 849.594 | 759.797 | 656.257 | 697.343 | 650.213 | 659.74 | 534.989 | 599.878 | 526.48 | 541.564 | 680.824 | 635.916 | 650.136 | 702.623 | 605.545 | 625.841 | 693.597 | 620.287 | 558.053 | 553.868 | 513.982 | 563.328 |
Brutowinstmarge
| 0.368 | 0.285 | 0.32 | 0.271 | 0.377 | 0.285 | 0.299 | 0.17 | 0.211 | 0.129 | 0.242 | 0.337 | 0.397 | 0.047 | 0.361 | 0.376 | 0.44 | 0.37 | 0.361 | 0.351 | 0.411 | 0.356 | 0.402 | 0.369 | 0.453 | 0.395 | 0.429 | 0.485 | 0.513 | 0.535 | 0.489 | 0.476 | 0.496 | 0.438 | 0.466 | 0.499 | 0.522 | 0.495 | 0.512 | 0.505 | 0.519 | 0.491 | 0.549 | 0.512 | 0.543 | 0.511 | 0.493 | 0.469 | 0.474 | 0.497 | 0.525 | 0.504 | 0.629 | 0.625 | 0.652 | 0.677 | 0.725 | 0.755 | 0.727 | 0.723 | 0.746 | 0.706 | 0.715 | 0.72 |
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 | 0 | 0 | 0 | 0 | 865.639 | 0 | 0 | 0 | 537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 535 | 0 | 0 | 0 | 371 | 0 | 0 | 0 | 229 | 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 | 0 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | 376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 416 | 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
| 1,153 | 1,137.841 | 976.527 | 954.97 | 970 | 1,222.639 | 898.828 | 884.303 | 902 | 913 | 870 | 922 | 961.84 | 967.148 | 932 | 934 | 849 | 918 | 900 | 945 | 897 | 852 | 853 | 846 | 815 | 749 | 777 | 788 | 725 | 697 | 695 | 672 | 717 | 622 | 653 | 675 | 707 | 633 | 673 | 709 | 758 | 645 | 694 | 712 | 692 | 556 | 651 | 597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -3.146 | 2.524 | 2.546 | 7.305 | 6.833 | 25.211 | 6.976 | 3.575 | 3.965 | 17.77 | 17.562 | 15.408 | 34.149 | 18.001 | 16.03 | 6.824 | 6.292 | 18.987 | 13.843 | 19.559 | 6.919 | 6.118 | 26.056 | 8.092 | 6.718 | 40.572 | 23.629 | 14.981 | 11.156 | 10.831 | 16.05 | 21.713 | 8.657 | 9.98 | 4.731 | 14.599 | 4.801 | 1.454 | 4.339 | 0.382 | 13.883 | 0.921 | 6.979 | 2.085 | 2.819 | 0.526 | 1.54 | 3.696 | 3.029 | 2.068 | 1.171 | 1.369 | 0.759 | 514.275 | -0.09 | 0.649 | 7.741 | 0.96 | 0.357 | 0.485 | -34.661 | -1.865 | -7.243 |
Bedrijfskosten
| 1,153 | 1,222.64 | 976.527 | 954.97 | 970.876 | 1,222.639 | 898.828 | 884.303 | 902.223 | 912.732 | 870.077 | 921.53 | 961.84 | 967.148 | 931.744 | 934.535 | 849.026 | 918.752 | 899.365 | 944.976 | 897.736 | 852.628 | 852.392 | 846.785 | 815.065 | 749.391 | 776.609 | 787.524 | 725.984 | 697.124 | 694.633 | 672.052 | 717.362 | 622.604 | 653.117 | 674.741 | 707.345 | 632.635 | 672.837 | 709.06 | 758.497 | 646.127 | 693.455 | 712.53 | 692.171 | 559.749 | 650.903 | 596.385 | 576.818 | 518.913 | 515.745 | 507.713 | 510.715 | 498.874 | 514.275 | 572.992 | 573.31 | 488.696 | 549.478 | 485.343 | 470.893 | 441.458 | 424.944 | 370.653 |
Bedrijfsresultaat
| 1,663 | 775.44 | 1,518.301 | 1,334.292 | 1,863.235 | 775.44 | 1,625.405 | 652.868 | 547.036 | -5.658 | 538.47 | 918.191 | 999.938 | -664.348 | 701.446 | 603.775 | 1,010.021 | 466.971 | 631.868 | 445.294 | 562.398 | 263.058 | 509.134 | 274.366 | 354.283 | 209.219 | 253.396 | 260.04 | 296.091 | 121.593 | 205.068 | 288.452 | 136.942 | 152.07 | 137.542 | 215.333 | 70.389 | 209.586 | 51.858 | 120.509 | -25.715 | 110.842 | 156.137 | 47.267 | -35.914 | 137.594 | -0.691 | 63.354 | -41.828 | 80.965 | 10.735 | 33.851 | 170.108 | 137.041 | 135.86 | 129.63 | 32.233 | 137.146 | 144.119 | 134.943 | 87.159 | 112.41 | 89.038 | 192.674 |
Bedrijfsresultaat ratio
| 0.217 | 0.111 | 0.195 | 0.158 | 0.248 | 0.111 | 0.192 | 0.072 | 0.079 | -0.001 | 0.093 | 0.168 | 0.202 | -0.103 | 0.155 | 0.148 | 0.239 | 0.125 | 0.149 | 0.113 | 0.158 | 0.084 | 0.15 | 0.09 | 0.137 | 0.086 | 0.106 | 0.12 | 0.149 | 0.079 | 0.111 | 0.143 | 0.079 | 0.086 | 0.081 | 0.121 | 0.047 | 0.123 | 0.037 | 0.073 | -0.018 | 0.072 | 0.101 | 0.032 | -0.03 | 0.101 | -0.001 | 0.045 | -0.037 | 0.067 | 0.011 | 0.032 | 0.157 | 0.135 | 0.136 | 0.125 | 0.039 | 0.165 | 0.151 | 0.157 | 0.117 | 0.143 | 0.124 | 0.246 |
Totaal overige inkomsten en kosten netto
| 44 | 23.6 | -25.994 | 10.324 | 21 | 23.596 | 42.421 | 7.498 | 7 | 356 | 386 | 15 | 9.585 | 32.118 | 24.673 | 18.152 | 11.936 | 10.661 | 16.83 | 11.973 | 19.243 | 8.38 | 2.596 | 66.985 | 4.373 | 7.988 | 24.365 | 16.41 | 8.53 | 8.098 | 3.369 | 13.624 | 19.305 | -21.363 | 81.2 | -2.183 | -0.674 | 7.457 | -4.668 | -6.456 | -12.445 | 22.052 | -4.537 | 5.69 | -12.195 | 149.54 | -1.087 | -3.677 | -7.146 | -33.011 | 1.436 | 0.628 | 1.069 | 0.999 | 51.835 | 0.156 | -1.921 | -4.528 | 1.124 | 0.589 | 0.596 | -35.804 | -1.892 | -6.981 |
Inkomen voor belasting
| 1,707 | 799.04 | 1,492.307 | 1,344.616 | 1,884.823 | 799.036 | 1,667.826 | 660.366 | 554.295 | 351.777 | 923.703 | 933.261 | 1,009.523 | -632.229 | 726.119 | 621.926 | 1,021.958 | 477.632 | 648.698 | 457.268 | 581.641 | 271.438 | 511.73 | 341.352 | 358.656 | 217.206 | 277.761 | 276.45 | 304.622 | 129.689 | 208.437 | 302.077 | 156.248 | 130.707 | 218.742 | 213.15 | 69.716 | 217.043 | 47.19 | 114.055 | -38.161 | 132.893 | 151.602 | 52.957 | -48.109 | 287.134 | -1.777 | 59.678 | -48.975 | 47.954 | 12.171 | 34.479 | 171.178 | 138.041 | 187.696 | 129.787 | 30.314 | 132.617 | 145.243 | 135.533 | 87.756 | 76.606 | 87.146 | 185.694 |
Inkomen voor belasting ratio
| 0.223 | 0.114 | 0.191 | 0.159 | 0.251 | 0.114 | 0.197 | 0.073 | 0.081 | 0.05 | 0.159 | 0.171 | 0.204 | -0.098 | 0.16 | 0.152 | 0.242 | 0.128 | 0.153 | 0.116 | 0.164 | 0.087 | 0.151 | 0.112 | 0.139 | 0.089 | 0.116 | 0.128 | 0.153 | 0.085 | 0.113 | 0.15 | 0.091 | 0.074 | 0.129 | 0.119 | 0.047 | 0.128 | 0.033 | 0.069 | -0.027 | 0.086 | 0.098 | 0.036 | -0.04 | 0.21 | -0.001 | 0.042 | -0.043 | 0.04 | 0.012 | 0.032 | 0.158 | 0.136 | 0.188 | 0.125 | 0.036 | 0.16 | 0.152 | 0.158 | 0.117 | 0.098 | 0.121 | 0.237 |
Belastingkosten
| 552 | 238.4 | 488.577 | 444.726 | 607.182 | 238.399 | 543.405 | 235.307 | 199.159 | 123.96 | 317.149 | 303.643 | 314.601 | -145.552 | 243.585 | 169.391 | 349.685 | 133.76 | 212.059 | 142.934 | 192.914 | 75.248 | 177.08 | 109.344 | 119.542 | 66.677 | 104.418 | 87.889 | 113.752 | 22.132 | 91.047 | 89.117 | 88.239 | 44.332 | 76.934 | 77.545 | 33.887 | 81.258 | 20.308 | 49.854 | -3.989 | 43.592 | 79.998 | 21.172 | -12.865 | 16.104 | 5.036 | 39.981 | 0.743 | 36.332 | 33.42 | 40.203 | 74.022 | 61.616 | 82.409 | 55.861 | 14.938 | 52.53 | 68.103 | 62.033 | 39.637 | 36.183 | 39.589 | 83.014 |
Nettowinst
| 1,155 | 560.64 | 1,003.73 | 899.889 | 1,277.641 | 560.637 | 1,124.421 | 425.059 | 355.136 | 227.817 | 606.554 | 629.619 | 694.921 | -486.677 | 482.533 | 452.535 | 672.273 | 343.873 | 436.639 | 314.334 | 388.726 | 196.19 | 334.65 | 232.008 | 239.113 | 150.53 | 173.342 | 188.561 | 190.87 | 107.557 | 117.39 | 212.959 | 68.009 | 86.374 | 141.808 | 135.606 | 35.828 | 137.571 | 28.364 | 62.628 | -34.623 | 88.198 | 69.282 | 31.337 | -34.602 | 263.218 | -4.469 | 19.698 | -49.719 | 11.622 | -21.249 | -1.047 | 97.479 | 76.425 | 105.286 | 73.925 | 15.376 | 80.087 | 77.139 | 73.499 | 48.118 | 40.422 | 47.556 | 102.679 |
Nettowinstmarge
| 0.151 | 0.08 | 0.129 | 0.107 | 0.17 | 0.08 | 0.133 | 0.047 | 0.052 | 0.032 | 0.104 | 0.115 | 0.141 | -0.075 | 0.107 | 0.111 | 0.159 | 0.092 | 0.103 | 0.079 | 0.109 | 0.063 | 0.099 | 0.076 | 0.093 | 0.062 | 0.072 | 0.087 | 0.096 | 0.07 | 0.064 | 0.106 | 0.039 | 0.049 | 0.084 | 0.076 | 0.024 | 0.081 | 0.02 | 0.038 | -0.025 | 0.057 | 0.045 | 0.021 | -0.029 | 0.193 | -0.003 | 0.014 | -0.044 | 0.01 | -0.021 | -0.001 | 0.09 | 0.075 | 0.106 | 0.071 | 0.018 | 0.097 | 0.081 | 0.086 | 0.064 | 0.052 | 0.066 | 0.131 |
WPA (Winst Per Aandeel)
| 50 | 24.58 | 43.45 | 39.23 | 55.75 | 24.58 | 49.36 | 18.66 | 15.59 | 10 | 26.63 | 27.65 | 30.52 | -21.38 | 21.19 | 20.05 | 29.79 | 15.24 | 19.35 | 13.93 | 17.23 | 8.7 | 14.83 | 4.99 | 10.28 | 3.23 | 3.72 | 8.12 | 4.11 | 4.63 | 5.05 | 9.24 | 2.95 | 3.75 | 6.15 | 5.93 | 1.57 | 6.02 | 1.24 | 3.05 | -1.69 | 4.29 | 3.37 | 1.55 | -1.71 | 13.01 | -0.22 | 0.96 | -2.43 | 0.57 | -1.05 | -0.052 | 4.81 | 3.78 | 5.08 | 3.57 | 0.74 | 3.87 | 3.79 | 3.61 | 2.36 | 1.99 | 2.34 | 639.36 |
Verwaterde WPA
| 50 | 24.31 | 43.45 | 38.96 | 55.34 | 24.31 | 48.84 | 18.46 | 15.43 | 9.89 | 26.27 | 27.31 | 30.18 | -21.37 | 21.19 | 20.05 | 29.33 | 15.24 | 19.35 | 13.93 | 17.01 | 8.7 | 14.83 | 4.99 | 10.16 | 3.23 | 3.72 | 8.12 | 4.1 | 4.63 | 5.05 | 9.24 | 2.94 | 3.75 | 6.15 | 5.93 | 1.55 | 6.02 | 1.24 | 3.05 | -1.69 | 4.29 | 3.37 | 1.55 | -1.71 | 13.01 | -0.22 | 0.96 | -2.43 | 0.57 | -1.04 | -0.052 | 4.64 | 3.78 | 5.08 | 3.57 | 0.74 | 3.87 | 3.79 | 3.61 | 2.36 | 1.99 | 2.34 | 639.36 |
EBITDA
| 1,707.25 | 535.591 | 1,575.473 | 1,344.924 | 1,883.264 | 805.213 | 1,672.556 | 662.146 | 556.208 | 10.554 | 558.552 | 935.79 | 1,015.346 | -624.742 | 727.656 | 623.624 | 1,023.482 | 479.702 | 650.873 | 459.28 | 583.725 | 274.575 | 515.281 | 300.468 | 364.85 | 219.913 | 293.996 | 283.688 | 311.071 | 132.763 | 215.899 | 304.52 | 158.658 | 160.941 | 147.525 | 220.235 | 84.99 | 214.249 | 53.418 | 125.097 | -25.227 | 135.614 | 153.252 | 65.654 | -44.048 | 169.073 | 36.993 | 103.29 | -6.862 | 78.151 | 28.777 | 47.496 | 182.649 | 148.815 | 94.608 | 139.894 | 42.715 | 149.565 | 147.46 | 138.081 | 89.597 | 79.299 | 89.69 | 192.951 |
EBITDA ratio
| 0.223 | 0.076 | 0.202 | 0.159 | 0.251 | 0.115 | 0.198 | 0.073 | 0.081 | 0.002 | 0.096 | 0.171 | 0.205 | -0.097 | 0.161 | 0.152 | 0.242 | 0.128 | 0.154 | 0.116 | 0.164 | 0.088 | 0.152 | 0.099 | 0.141 | 0.091 | 0.123 | 0.131 | 0.156 | 0.087 | 0.117 | 0.151 | 0.092 | 0.091 | 0.087 | 0.123 | 0.057 | 0.126 | 0.038 | 0.076 | -0.018 | 0.088 | 0.099 | 0.044 | -0.036 | 0.124 | 0.028 | 0.073 | -0.006 | 0.065 | 0.029 | 0.044 | 0.169 | 0.146 | 0.095 | 0.135 | 0.051 | 0.18 | 0.154 | 0.161 | 0.12 | 0.101 | 0.125 | 0.246 |