United Super Markets Holdings Inc.
TSE:3222.T
753 (JPY) • At close January 15, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 182,758 | 175,635 | 181,677 | 172,286 | 177,472 | 175,222 | 182,543 | 172,972 | 179,605 | 173,570 | 181,293 | 174,523 | 182,516 | 178,075 | 184,831 | 175,126 | 184,530 | 189,362 | 177,290 | 170,056 | 172,947 | 171,367 | 175,012 | 170,612 | 176,517 | 172,182 | 178,090 | 169,161 | 173,602 | 171,395 | 174,488 | 168,636 | 172,226 | 169,456 | 172,112 | 162,307 | 166,327 | 163,052 |
Kosten van de omzet
| 127,636 | 122,868 | 125,436 | 120,238 | 123,937 | 122,535 | 126,620 | 121,434 | 125,863 | 122,313 | 125,698 | 121,880 | 127,774 | 124,782 | 127,889 | 122,451 | 129,640 | 131,831 | 122,980 | 118,359 | 120,849 | 120,397 | 121,441 | 119,250 | 123,582 | 120,328 | 124,010 | 118,632 | 121,826 | 120,819 | 122,384 | 118,608 | 121,021 | 119,337 | 120,740 | 114,098 | 116,360 | 115,146 |
Brutowinst
| 55,122 | 52,767 | 56,241 | 52,048 | 53,535 | 52,687 | 55,923 | 51,538 | 53,742 | 51,257 | 55,595 | 52,643 | 54,742 | 53,293 | 56,942 | 52,675 | 54,890 | 57,531 | 54,310 | 51,697 | 52,098 | 50,970 | 53,571 | 51,362 | 52,935 | 51,854 | 54,080 | 50,529 | 51,776 | 50,576 | 52,104 | 50,028 | 51,205 | 50,119 | 51,372 | 48,209 | 49,967 | 47,906 |
Brutowinstmarge
| 0.302 | 0.3 | 0.31 | 0.302 | 0.302 | 0.301 | 0.306 | 0.298 | 0.299 | 0.295 | 0.307 | 0.302 | 0.3 | 0.299 | 0.308 | 0.301 | 0.297 | 0.304 | 0.306 | 0.304 | 0.301 | 0.297 | 0.306 | 0.301 | 0.3 | 0.301 | 0.304 | 0.299 | 0.298 | 0.295 | 0.299 | 0.297 | 0.297 | 0.296 | 0.298 | 0.297 | 0.3 | 0.294 |
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 |
Algemene en administratieve kosten
| 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- en marketingkosten
| 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
| 55,830 | 52,709 | 51,991 | 51,269 | 52,823 | 51,520 | 51,783 | 51,518 | 52,276 | 50,499 | 50,176 | 50,735 | 52,221 | 50,551 | 51,150 | 50,173 | 51,384 | 49,736 | 49,188 | 49,733 | 50,880 | 49,465 | 49,060 | 49,272 | 50,389 | 48,791 | 46,831 | 48,340 | 49,446 | 47,853 | 47,454 | 46,939 | 47,881 | 46,479 | 47,356 | 45,103 | 46,335 | 44,380 |
Overige kosten
| 0 | 164 | 166 | -138 | 26 | 17 | -73 | 58 | 28 | 136 | 33 | 84 | 77 | 77 | 44 | 34 | 39 | 128 | 48 | 133 | 54 | 83 | 127 | 52 | 76 | 157 | 37 | 92 | 65 | 71 | -51 | 161 | 15 | 150 | -47 | -60 | 140 | 23 |
Bedrijfskosten
| 55,830 | 52,709 | 51,991 | 51,269 | 52,823 | 51,520 | 51,783 | 51,518 | 52,276 | 50,499 | 50,611 | 50,735 | 52,221 | 50,551 | 51,620 | 50,173 | 51,384 | 49,736 | 49,639 | 49,733 | 50,880 | 49,465 | 49,458 | 49,272 | 50,389 | 48,791 | 47,253 | 48,340 | 49,446 | 47,853 | 47,837 | 46,939 | 47,881 | 46,479 | 47,612 | 45,103 | 46,335 | 44,380 |
Bedrijfsresultaat
| -708 | 58 | 4,250 | 778 | 713 | 1,166 | 4,141 | 20 | 1,467 | 756 | 4,985 | 1,908 | 2,520 | 2,742 | 5,321 | 2,503 | 3,505 | 7,795 | 4,671 | 1,963 | 1,218 | 1,505 | 4,112 | 2,089 | 2,548 | 3,062 | 6,825 | 2,191 | 2,330 | 2,722 | 4,268 | 3,088 | 3,325 | 3,639 | 3,760 | 3,106 | 3,633 | 3,525 |
Bedrijfsresultaat ratio
| -0.004 | 0 | 0.023 | 0.005 | 0.004 | 0.007 | 0.023 | 0 | 0.008 | 0.004 | 0.027 | 0.011 | 0.014 | 0.015 | 0.029 | 0.014 | 0.019 | 0.041 | 0.026 | 0.012 | 0.007 | 0.009 | 0.023 | 0.012 | 0.014 | 0.018 | 0.038 | 0.013 | 0.013 | 0.016 | 0.024 | 0.018 | 0.019 | 0.021 | 0.022 | 0.019 | 0.022 | 0.022 |
Totaal overige inkomsten en kosten netto
| -5 | -10 | -2,375 | -640 | -205 | -33 | -2,680 | -45 | -111 | 74 | -2,416 | 53 | -143 | 70 | -2,993 | -941 | -126 | -160 | -3,566 | -517 | -1,287 | 65 | -3,334 | -402 | -48 | 150 | -4,841 | -1,367 | 38 | 34 | -2,121 | 213 | -539 | 77 | -2,094 | -315 | -502 | -179 |
Inkomen voor belasting
| -713 | 48 | 1,875 | 138 | 508 | 1,133 | 1,461 | -25 | 1,356 | 830 | 2,569 | 1,961 | 2,377 | 2,812 | 2,328 | 1,562 | 3,379 | 7,635 | 1,105 | 1,446 | -69 | 1,570 | 778 | 1,687 | 2,500 | 3,212 | 1,984 | 824 | 2,368 | 2,756 | 2,147 | 3,301 | 2,786 | 3,717 | 1,666 | 2,791 | 3,131 | 3,346 |
Inkomen voor belasting ratio
| -0.004 | 0 | 0.01 | 0.001 | 0.003 | 0.006 | 0.008 | -0 | 0.008 | 0.005 | 0.014 | 0.011 | 0.013 | 0.016 | 0.013 | 0.009 | 0.018 | 0.04 | 0.006 | 0.009 | -0 | 0.009 | 0.004 | 0.01 | 0.014 | 0.019 | 0.011 | 0.005 | 0.014 | 0.016 | 0.012 | 0.02 | 0.016 | 0.022 | 0.01 | 0.017 | 0.019 | 0.021 |
Belastingkosten
| 316 | 1,160 | 1,056 | 334 | 526 | 730 | 574 | 336 | 737 | 571 | 1,096 | 937 | 1,048 | 1,219 | 1,200 | 768 | 1,338 | 2,688 | 686 | 650 | 284 | 772 | -374 | 842 | 1,136 | 1,241 | -1,897 | 417 | 973 | 992 | 977 | 1,308 | 1,186 | 1,212 | 1,314 | 1,294 | 1,429 | 1,719 |
Nettowinst
| -1,030 | -1,112 | 819 | -195 | -18 | 402 | 884 | -380 | 595 | 237 | 1,467 | 1,009 | 1,319 | 1,579 | 1,122 | 781 | 2,025 | 4,917 | 412 | 790 | -358 | 792 | 1,149 | 836 | 1,358 | 1,965 | 3,887 | 405 | 1,397 | 1,763 | 1,229 | 1,998 | 1,610 | 2,513 | 435 | 1,516 | 1,726 | 1,652 |
Nettowinstmarge
| -0.006 | -0.006 | 0.005 | -0.001 | -0 | 0.002 | 0.005 | -0.002 | 0.003 | 0.001 | 0.008 | 0.006 | 0.007 | 0.009 | 0.006 | 0.004 | 0.011 | 0.026 | 0.002 | 0.005 | -0.002 | 0.005 | 0.007 | 0.005 | 0.008 | 0.011 | 0.022 | 0.002 | 0.008 | 0.01 | 0.007 | 0.012 | 0.009 | 0.015 | 0.003 | 0.009 | 0.01 | 0.01 |
WPA (Winst Per Aandeel)
| -8.02 | -8.66 | 6.38 | -1.52 | -0.14 | 3.13 | 6.89 | -2.96 | 4.64 | 1.85 | 11.41 | 7.87 | 10.27 | 12.31 | 8.75 | 6.09 | 15.79 | 38.34 | 3.21 | 6.16 | -2.79 | 6.18 | 8.96 | 6.52 | 10.59 | 15.32 | 30.3 | 3.16 | 10.61 | 13.39 | 9.33 | 15.17 | 12.23 | 19.09 | 3.3 | 11.51 | 13.11 | 12.55 |
Verwaterde WPA
| -8.02 | -8.66 | 6.37 | -1.52 | -0.14 | 3.13 | 6.88 | -2.96 | 4.62 | 1.85 | 11.41 | 7.86 | 10.26 | 12.3 | 8.75 | 6.09 | 15.79 | 38.29 | 3.21 | 6.16 | -2.79 | 6.18 | 8.96 | 6.52 | 10.59 | 15.31 | 30.3 | 3.16 | 10.61 | 13.39 | 9.33 | 15.17 | 12.23 | 19.09 | 3.3 | 11.51 | 13.11 | 12.55 |
EBITDA
| 2,972.5 | 98 | 1,923 | 3,935 | 4,204 | 4,744 | 5,274 | 3,643 | 4,959 | 4,304 | 6,152 | 5,472 | 5,863 | 6,168 | 5,755 | 4,908 | 6,597 | 10,878 | 7,754 | 4,583 | 3,006 | 4,440.75 | 4,285 | 2,164 | 2,531 | 3,246 | 5,034 | 2,276 | 2,406 | 2,801 | 4,064 | 3,352 | 3,240 | 3,768 | 1,718 | 2,840 | 3,835 | 3,414 |
EBITDA ratio
| 0.016 | 0.022 | 0.044 | 0.004 | 0.004 | 0.007 | 0.023 | 0.001 | 0.008 | 0.005 | 0.028 | 0.011 | 0.013 | 0.016 | 0.029 | 0.015 | 0.019 | 0.042 | 0.027 | 0.012 | 0.007 | 0.009 | 0.024 | 0.013 | 0.015 | 0.019 | 0.038 | 0.013 | 0.014 | 0.017 | 0.023 | 0.019 | 0.019 | 0.023 | 0.021 | 0.019 | 0.023 | 0.022 |