Tea Life Co., Ltd.
TSE:3172.T
1198 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,227 | 3,026 | 3,711 | 3,037 | 3,568 | 3,038 | 3,701 | 3,150 | 3,470 | 2,846 | 3,556 | 2,865 | 3,401 | 2,706 | 3,206 | 2,406 | 3,126.285 | 2,372.32 | 2,754.2 | 2,325.064 | 2,474.483 | 2,306.282 | 2,404.566 | 2,101.086 | 1,693.731 | 1,821.747 | 1,938.767 | 1,835.165 | 1,755.754 | 1,869.12 | 1,958.54 | 1,737.398 | 1,786.284 | 1,842.313 | 1,901.44 | 1,670.896 | 1,701.426 | 1,716.452 | 1,857.956 | 1,538.333 | 1,395.236 | 1,608.277 | 1,702.732 | 1,306.195 | 1,416.675 | 1,498.952 | 1,647.206 | 1,067.046 | 1,190.11 | 1,268.068 | 1,243.629 | 1,038.789 |
Kosten van de omzet
| 2,093 | 1,959 | 2,496 | 2,005 | 2,321 | 1,980 | 2,424 | 2,063 | 2,233 | 1,754 | 2,161 | 1,641 | 1,968 | 1,384 | 1,758 | 1,172 | 1,688.035 | 1,092.58 | 1,394.172 | 1,043.148 | 1,182.381 | 1,012.535 | 1,047.173 | 842.16 | 648.78 | 646.958 | 704.557 | 636.855 | 595.957 | 638.322 | 706.172 | 588.894 | 643.854 | 647.822 | 705.387 | 615.018 | 598.154 | 626.79 | 745.77 | 589.332 | 500.379 | 543.97 | 624.763 | 442.845 | 472.197 | 512.207 | 611.549 | 275.127 | 308.394 | 323.938 | 331.816 | 244.337 |
Brutowinst
| 1,134 | 1,067 | 1,215 | 1,032 | 1,247 | 1,058 | 1,277 | 1,087 | 1,237 | 1,092 | 1,395 | 1,224 | 1,433 | 1,322 | 1,448 | 1,234 | 1,438.25 | 1,279.74 | 1,360.028 | 1,281.916 | 1,292.102 | 1,293.747 | 1,357.393 | 1,258.926 | 1,044.951 | 1,174.789 | 1,234.21 | 1,198.31 | 1,159.797 | 1,230.798 | 1,252.368 | 1,148.504 | 1,142.43 | 1,194.491 | 1,196.053 | 1,055.878 | 1,103.272 | 1,089.662 | 1,112.186 | 949.001 | 894.857 | 1,064.307 | 1,077.969 | 863.35 | 944.478 | 986.745 | 1,035.657 | 791.919 | 881.716 | 944.13 | 911.813 | 794.452 |
Brutowinstmarge
| 0.351 | 0.353 | 0.327 | 0.34 | 0.349 | 0.348 | 0.345 | 0.345 | 0.356 | 0.384 | 0.392 | 0.427 | 0.421 | 0.489 | 0.452 | 0.513 | 0.46 | 0.539 | 0.494 | 0.551 | 0.522 | 0.561 | 0.565 | 0.599 | 0.617 | 0.645 | 0.637 | 0.653 | 0.661 | 0.658 | 0.639 | 0.661 | 0.64 | 0.648 | 0.629 | 0.632 | 0.648 | 0.635 | 0.599 | 0.617 | 0.641 | 0.662 | 0.633 | 0.661 | 0.667 | 0.658 | 0.629 | 0.742 | 0.741 | 0.745 | 0.733 | 0.765 |
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 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 123 | 0 | 324 | 0 | 123 | 272 | 334 | 0 | 129 | 268 | 373 | 0 | 141 | 72 | 72 | 0 | 157 | 74 | 74 | 0 | 151 | 81 | 81 | 1,151.527 | 185 | 92 | 92 | 0 | 179 | 87 | 87 | 0 | 172 | 88 | 88 | 0 | 188 | 94 | 94 | 0 | 172 | 81 | 81 | 0 | 148 | 70 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 1,743 | 0 | 698 | 0 | 1,718 | 678 | 678 | 0 | 2,031 | 738 | 738 | 0 | 2,402 | 744 | 744 | 0 | 2,630 | 898 | 898 | 0 | 2,676 | 985 | 985 | 0 | 2,254 | 951 | 951 | 0 | 2,372 | 889 | 889 | 0 | 2,176 | 792 | 792 | 0 | 2,081 | 734 | 734 | 0 | 1,930 | 737 | 737 | 0 | 1,923 | 780 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 919 | 976 | 1,022 | 981 | 934 | 950 | 1,012 | 950 | 1,011 | 1,006 | 1,111 | 1,011 | 1,225 | 1,087 | 1,131 | 1,091 | 1,282 | 1,197 | 1,184 | 1,200 | 1,149 | 1,277 | -165.758 | 1,151.527 | 811 | 1,097 | 1,123 | 1,163 | 985 | 1,164 | 1,093 | 1,067 | 948 | 1,052 | 1,072 | 992 | 953 | 993 | 1,006 | 951 | 824 | 935 | 931 | 824 | 748 | 898 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 2 | 1 | 1 | 2 | 952 | 1,010 | 950 | 1,006 | 1,008 | 1,109 | 1,011 | 1,223 | 1,090 | 1,128 | 1,091 | 1,281.693 | 1,197.806 | 1,183.493 | 1,200.628 | 1,148.765 | 1,277.695 | 1,449.3 | 6.829 | 810.621 | 2,254.552 | -34.576 | 1,163.426 | -132.454 | 2,275.832 | -18.677 | 1,067.431 | -119.123 | 2,162.858 | -38.55 | 992.36 | -61.995 | 2,055.412 | -56.394 | 951.906 | -96.823 | 1,819.845 | 46.119 | 824.203 | -73.789 | 1,672.538 | 131.871 | 767.18 | 119.091 | 1,494.379 | 140.026 | 720.171 |
Bedrijfskosten
| 919 | 976 | 1,022 | 981 | 928 | 952 | 1,010 | 950 | 1,006 | 1,008 | 1,109 | 1,011 | 1,223 | 1,090 | 1,128 | 1,091 | 1,281.693 | 1,197.806 | 1,183.493 | 1,200.628 | 1,148.765 | 1,277.695 | 1,283.542 | 1,151.527 | 810.621 | 2,254.552 | -34.576 | 1,163.426 | -132.454 | 2,275.832 | -18.677 | 1,067.431 | -119.123 | 2,162.858 | -38.55 | 992.36 | -61.995 | 2,055.412 | -56.394 | 951.906 | -96.823 | 1,819.845 | 46.119 | 824.203 | -73.789 | 1,672.538 | 131.871 | 767.18 | 119.091 | 1,494.379 | 140.026 | 720.171 |
Bedrijfsresultaat
| 215 | 91 | 193 | 50 | 313 | 107 | 266 | 136 | 226 | 86 | 283 | 213 | 207 | 235 | 317 | 142 | 156.555 | 81.936 | 176.532 | 81.287 | 143.333 | 16.054 | 73.85 | 107.397 | 234.327 | 77.778 | 111.245 | 34.883 | 174.595 | 66.377 | 159.633 | 81.072 | 194.888 | 141.894 | 124.343 | 63.516 | 150.953 | 95.868 | 106.96 | -2.904 | 70.771 | 129.993 | 146.319 | 39.146 | 196.384 | 88.811 | 129.182 | 24.738 | 130.084 | 108.151 | 113.387 | 74.28 |
Bedrijfsresultaat ratio
| 0.067 | 0.03 | 0.052 | 0.016 | 0.088 | 0.035 | 0.072 | 0.043 | 0.065 | 0.03 | 0.08 | 0.074 | 0.061 | 0.087 | 0.099 | 0.059 | 0.05 | 0.035 | 0.064 | 0.035 | 0.058 | 0.007 | 0.031 | 0.051 | 0.138 | 0.043 | 0.057 | 0.019 | 0.099 | 0.036 | 0.082 | 0.047 | 0.109 | 0.077 | 0.065 | 0.038 | 0.089 | 0.056 | 0.058 | -0.002 | 0.051 | 0.081 | 0.086 | 0.03 | 0.139 | 0.059 | 0.078 | 0.023 | 0.109 | 0.085 | 0.091 | 0.072 |
Totaal overige inkomsten en kosten netto
| 5 | 9 | 2 | 1 | 96 | 7 | 14 | 8 | -19 | 3 | 22 | 3 | -1 | 11 | 62 | 18 | -9.157 | 0.052 | 65.494 | 8.415 | -5.012 | 21.571 | 5.266 | 14.829 | -0.42 | 6.915 | -7.604 | 13.619 | 5.051 | 10.981 | 41.666 | 95.363 | 7.068 | -51.965 | 67.9 | 8.865 | 63.504 | -69.185 | 6.168 | 16.185 | 8.745 | 7.39 | 4.109 | 5.71 | 32.58 | 3.533 | 10.008 | 0.723 | 0.433 | -3.933 | -10.475 | -6.944 |
Inkomen voor belasting
| 220 | 100 | 195 | 51 | 409 | 114 | 280 | 144 | 207 | 89 | 305 | 216 | 207 | 246 | 379 | 160 | 147.398 | 81.988 | 242.026 | 89.702 | 138.321 | 37.625 | 79.116 | 122.226 | 233.907 | 84.693 | 103.641 | 48.502 | 179.646 | 77.358 | 201.299 | 176.435 | 201.956 | 89.929 | 192.243 | 72.381 | 214.457 | 26.683 | 113.128 | 13.281 | 79.516 | 137.383 | 150.428 | 44.856 | 228.964 | 92.344 | 139.19 | 25.461 | 130.517 | 104.218 | 102.912 | 67.336 |
Inkomen voor belasting ratio
| 0.068 | 0.033 | 0.053 | 0.017 | 0.115 | 0.038 | 0.076 | 0.046 | 0.06 | 0.031 | 0.086 | 0.075 | 0.061 | 0.091 | 0.118 | 0.067 | 0.047 | 0.035 | 0.088 | 0.039 | 0.056 | 0.016 | 0.033 | 0.058 | 0.138 | 0.046 | 0.053 | 0.026 | 0.102 | 0.041 | 0.103 | 0.102 | 0.113 | 0.049 | 0.101 | 0.043 | 0.126 | 0.016 | 0.061 | 0.009 | 0.057 | 0.085 | 0.088 | 0.034 | 0.162 | 0.062 | 0.085 | 0.024 | 0.11 | 0.082 | 0.083 | 0.065 |
Belastingkosten
| 102 | 39 | 77 | 29 | 159 | 40 | 100 | 48 | 68 | 19 | 89 | 74 | 71 | 62 | 124 | 30 | 44.547 | -13.805 | 71.286 | 38.202 | 51.806 | -0.226 | 32.908 | 50.704 | 89.05 | 31.724 | 32.437 | -105.604 | 49.914 | 28.448 | 56.698 | 41.07 | 84.348 | 50.377 | 62.278 | 22.94 | 80.127 | 38.733 | 53.996 | 9.6 | 41.498 | 66.94 | 55.02 | 23.987 | 87.146 | 43.786 | 60.587 | 10.722 | 49.174 | 44.531 | 45.358 | 32.365 |
Nettowinst
| 119 | 60 | 119 | 21 | 250 | 74 | 179 | 96 | 139 | 70 | 215 | 142 | 135 | 184 | 255 | 130 | 102.852 | 95.792 | 170.74 | 51.5 | 86.516 | 37.85 | 46.209 | 71.521 | 144.857 | 52.968 | 71.205 | 154.106 | 129.732 | 48.91 | 144.6 | 135.365 | 117.608 | 39.551 | 129.965 | 49.441 | 134.33 | -12.05 | 59.132 | 3.68 | 38.019 | 70.442 | 95.409 | 20.868 | 141.818 | 48.558 | 78.602 | 14.739 | 81.343 | 59.688 | 57.554 | 34.97 |
Nettowinstmarge
| 0.037 | 0.02 | 0.032 | 0.007 | 0.07 | 0.024 | 0.048 | 0.03 | 0.04 | 0.025 | 0.06 | 0.05 | 0.04 | 0.068 | 0.08 | 0.054 | 0.033 | 0.04 | 0.062 | 0.022 | 0.035 | 0.016 | 0.019 | 0.034 | 0.086 | 0.029 | 0.037 | 0.084 | 0.074 | 0.026 | 0.074 | 0.078 | 0.066 | 0.021 | 0.068 | 0.03 | 0.079 | -0.007 | 0.032 | 0.002 | 0.027 | 0.044 | 0.056 | 0.016 | 0.1 | 0.032 | 0.048 | 0.014 | 0.068 | 0.047 | 0.046 | 0.034 |
WPA (Winst Per Aandeel)
| 27.91 | 14.08 | 27.92 | 4.93 | 58.73 | 17.38 | 42.05 | 22.59 | 32.71 | 16.47 | 50.84 | 33.49 | 31.77 | 43.3 | 60.01 | 30.61 | 24.21 | 22.54 | 40.18 | 12.11 | 20.36 | 8.91 | 10.88 | 16.82 | 34.09 | 12.47 | 16.76 | 36.26 | 30.53 | 11.51 | 34.03 | 31.85 | 27.68 | 9.31 | 30.59 | 11.63 | 31.61 | -2.84 | 13.92 | 0.86 | 8.95 | 16.58 | 22.45 | 4.91 | 33.37 | 11.43 | 18.49 | 3.46 | 19.14 | 14.04 | 16.44 | 9.99 |
Verwaterde WPA
| 27.91 | 14.08 | 27.92 | 4.93 | 58.73 | 17.38 | 42.05 | 22.59 | 32.71 | 16.47 | 50.84 | 33.49 | 31.77 | 43.3 | 60.01 | 30.61 | 24.21 | 22.54 | 40.18 | 12.11 | 20.36 | 8.91 | 10.88 | 16.82 | 34.09 | 12.47 | 16.76 | 36.26 | 30.53 | 11.51 | 34.03 | 31.85 | 27.68 | 9.31 | 30.59 | 11.63 | 31.61 | -2.84 | 13.92 | 0.86 | 8.95 | 16.58 | 22.45 | 4.91 | 33.37 | 11.43 | 18.49 | 3.46 | 19.14 | 14.04 | 16.44 | 9.99 |
EBITDA
| 260 | 132 | 233 | 51 | 327 | 114 | 281 | 144 | 207 | 94 | 305 | 216 | 212 | 246 | 323 | 146 | 161.021 | 84.595 | 194.398 | 85.771 | 140.24 | 23.048 | 71.025 | 114.697 | 225.391 | -1,077.051 | 1,272.659 | 36.021 | 1,298.679 | -1,036.442 | 1,282.213 | 74.085 | 1,267.337 | -974.203 | 1,240.447 | 66.628 | 1,169.911 | -963.48 | 1,173.133 | 0.506 | 976.798 | -751.22 | 1,035.959 | 44.864 | 1,023.158 | -682.593 | 911.436 | 25.203 | 1,398.589 | -1,211.963 | 1,433.01 | 83.913 |
EBITDA ratio
| 0.081 | 0.044 | 0.063 | 0.017 | 0.092 | 0.038 | 0.076 | 0.046 | 0.06 | 0.033 | 0.086 | 0.075 | 0.062 | 0.091 | 0.101 | 0.061 | 0.052 | 0.036 | 0.071 | 0.037 | 0.057 | 0.01 | 0.03 | 0.055 | 0.133 | -0.591 | 0.656 | 0.02 | 0.74 | -0.555 | 0.655 | 0.043 | 0.709 | -0.529 | 0.652 | 0.04 | 0.688 | -0.561 | 0.631 | 0 | 0.7 | -0.467 | 0.608 | 0.034 | 0.722 | -0.455 | 0.553 | 0.024 | 1.175 | -0.956 | 1.152 | 0.081 |