Open House Group Co., Ltd.
TSE:3288.T
5796 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 292,300 | 297,910 | 304,846 | 363,154 | 243,536 | 293,596 | 248,198 | 285,553 | 211,722 | 220,156 | 235,255 | 226,782 | 219,813 | 208,826 | 155,119 | 192,400 | 121,629 | 134,935 | 126,987 | 173,768 | 123,762 | 137,817 | 105,029 | 129,687 | 91,125 | 93,462 | 76,461 | 93,224 | 63,059 | 78,233 | 70,135 | 66,776 | 63,271 | 56,114 | 61,049 | 57,584 | 43,145 | 49,553 | 29,035 | 39,408 | 17,744 | 36,769 | 18,224 | 43,006 |
Kosten van de omzet
| 244,060 | 252,400 | 252,462 | 296,729 | 196,867 | 235,953 | 200,578 | 233,402 | 170,896 | 179,199 | 184,620 | 183,071 | 174,052 | 171,176 | 126,925 | 160,879 | 101,981 | 114,201 | 104,577 | 143,459 | 103,270 | 115,430 | 88,556 | 107,375 | 74,912 | 76,397 | 61,799 | 75,690 | 51,307 | 64,129 | 57,406 | 54,090 | 51,947 | 45,898 | 48,893 | 45,692 | 35,551 | 40,466 | 24,292 | 32,143 | 14,954 | 29,171 | 14,882 | 34,865 |
Brutowinst
| 48,240 | 45,510 | 52,384 | 66,425 | 46,669 | 57,643 | 47,620 | 52,151 | 40,826 | 40,957 | 50,635 | 43,711 | 45,761 | 37,650 | 28,194 | 31,521 | 19,648 | 20,734 | 22,410 | 30,309 | 20,492 | 22,387 | 16,473 | 22,312 | 16,213 | 17,065 | 14,662 | 17,534 | 11,752 | 14,104 | 12,729 | 12,686 | 11,324 | 10,216 | 12,156 | 11,892 | 7,594 | 9,087 | 4,743 | 7,265 | 2,790 | 7,598 | 3,342 | 8,141 |
Brutowinstmarge
| 0.165 | 0.153 | 0.172 | 0.183 | 0.192 | 0.196 | 0.192 | 0.183 | 0.193 | 0.186 | 0.215 | 0.193 | 0.208 | 0.18 | 0.182 | 0.164 | 0.162 | 0.154 | 0.176 | 0.174 | 0.166 | 0.162 | 0.157 | 0.172 | 0.178 | 0.183 | 0.192 | 0.188 | 0.186 | 0.18 | 0.181 | 0.19 | 0.179 | 0.182 | 0.199 | 0.207 | 0.176 | 0.183 | 0.163 | 0.184 | 0.157 | 0.207 | 0.183 | 0.189 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 1,872 | 0 | 0 | 0 | 1,614 | 0 | 0 | 0 | 1,336 | 0 | 0 | 0 | 837 | 0 | 0 | 0 | 772 | 0 | 0 | 0 | 557 | 0 | 0 | 0 | 535 | 0 | 0 | 0 | 482 | 0 | 0 | 0 | 361 | 0 | 0 | 0 | 359 | 0 | 0 | 0 | 327 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 12,292 | 0 | 0 | 0 | 11,162 | 0 | 0 | 0 | 8,948 | 0 | 0 | 0 | 6,573 | 0 | 0 | 0 | 7,176 | 0 | 0 | 0 | 5,038 | 0 | 0 | 0 | 4,205 | 0 | 0 | 0 | 3,755 | 0 | 0 | 0 | 2,696 | 0 | 0 | 0 | 1,394 | 0 | 0 | 0 | 1,850 |
Verkoop-, algemene en administratieve kosten
| 23,175 | 22,432 | 19,739 | 10,889 | 19,511 | 18,661 | 16,951 | 8,461 | 16,855 | 15,999 | 15,594 | 15,448 | 14,534 | 15,430 | 8,799 | 3,668 | 8,237 | 8,215 | 7,893 | 4,809 | 7,905 | 7,895 | 7,167 | 3,813 | 5,681 | 5,643 | 5,027 | 3,146 | 4,576 | 4,519 | 4,076 | 2,629 | 3,875 | 3,566 | 3,646 | 2,203 | 3,402 | 3,258 | 2,013 | 1,280 | 1,857 | 1,826 | 1,556 | 1,163 |
Overige kosten
| 1 | -22,432 | 109 | -284 | -19 | 18,661 | 16,951 | 16,762 | 16,855 | 15,999 | -51 | -480 | -311 | -71 | -35 | -96 | 26 | -18 | -26 | -106 | -238 | -22 | -759 | -114 | -14 | -42 | 15 | -93 | -574 | -218 | 21 | -1,196 | 110 | -100 | 7 | -234 | 4 | -7 | -93 | -55 | -32 | -63 | -66 | -180 |
Bedrijfskosten
| 23,176 | 22,432 | 19,739 | 20,903 | 19,511 | 18,661 | 16,951 | 16,762 | 16,855 | 15,999 | 15,594 | 15,448 | 14,534 | 15,430 | 8,799 | 7,838 | 8,239 | 8,215 | 7,891 | 8,913 | 7,906 | 7,895 | 7,167 | 6,595 | 5,681 | 5,643 | 5,027 | 5,330 | 4,576 | 4,519 | 4,076 | 3,975 | 3,875 | 3,566 | 3,646 | 3,342 | 3,402 | 3,258 | 2,013 | 2,009 | 1,857 | 1,826 | 1,556 | 1,666 |
Bedrijfsresultaat
| 25,064 | 23,078 | 32,643 | 45,521 | 27,159 | 38,982 | 30,668 | 35,389 | 23,971 | 24,957 | 35,041 | 28,261 | 31,228 | 22,220 | 19,394 | 23,684 | 11,408 | 12,520 | 14,517 | 21,396 | 12,586 | 14,492 | 9,305 | 15,716 | 10,532 | 11,423 | 9,633 | 12,203 | 7,177 | 9,585 | 8,652 | 8,713 | 7,447 | 6,651 | 8,509 | 8,551 | 4,192 | 5,828 | 2,729 | 5,256 | 933 | 5,772 | 1,785 | 6,475 |
Bedrijfsresultaat ratio
| 0.086 | 0.077 | 0.107 | 0.125 | 0.112 | 0.133 | 0.124 | 0.124 | 0.113 | 0.113 | 0.149 | 0.125 | 0.142 | 0.106 | 0.125 | 0.123 | 0.094 | 0.093 | 0.114 | 0.123 | 0.102 | 0.105 | 0.089 | 0.121 | 0.116 | 0.122 | 0.126 | 0.131 | 0.114 | 0.123 | 0.123 | 0.13 | 0.118 | 0.119 | 0.139 | 0.148 | 0.097 | 0.118 | 0.094 | 0.133 | 0.053 | 0.157 | 0.098 | 0.151 |
Totaal overige inkomsten en kosten netto
| 671 | 3,937 | 12,386 | -3,129 | -186 | -960 | -1,154 | -1,297 | 1,418 | 1,132 | 377 | -1,391 | -1,207 | 2,212 | 1,253 | 432 | 15,740 | -473 | -472 | -574 | -675 | 319 | -1,150 | -822 | -139 | -645 | -242 | -316 | -762 | -535 | 127 | -1,373 | -330 | -285 | -178 | -378 | -205 | -239 | -184 | -140 | -239 | -288 | -197 | -438 |
Inkomen voor belasting
| 25,735 | 27,017 | 45,029 | 42,392 | 26,973 | 38,022 | 29,514 | 34,092 | 25,389 | 26,089 | 35,418 | 26,870 | 30,021 | 24,432 | 20,647 | 24,116 | 27,148 | 12,047 | 14,046 | 20,822 | 11,911 | 14,811 | 8,155 | 14,894 | 10,393 | 10,778 | 9,391 | 11,887 | 6,415 | 9,050 | 8,779 | 7,340 | 7,117 | 6,366 | 8,331 | 8,173 | 3,987 | 5,589 | 2,545 | 5,116 | 694 | 5,484 | 1,588 | 6,037 |
Inkomen voor belasting ratio
| 0.088 | 0.091 | 0.148 | 0.117 | 0.111 | 0.13 | 0.119 | 0.119 | 0.12 | 0.119 | 0.151 | 0.118 | 0.137 | 0.117 | 0.133 | 0.125 | 0.223 | 0.089 | 0.111 | 0.12 | 0.096 | 0.107 | 0.078 | 0.115 | 0.114 | 0.115 | 0.123 | 0.128 | 0.102 | 0.116 | 0.125 | 0.11 | 0.112 | 0.113 | 0.136 | 0.142 | 0.092 | 0.113 | 0.088 | 0.13 | 0.039 | 0.149 | 0.087 | 0.14 |
Belastingkosten
| 7,854 | 6,123 | 9,957 | 10,477 | 8,730 | 11,141 | 8,178 | 10,796 | 7,877 | 7,998 | 10,379 | 6,917 | 9,832 | 6,684 | 5,799 | 6,520 | 3,390 | 3,700 | 4,255 | 5,900 | 3,560 | 4,421 | 2,412 | 4,453 | 3,045 | 3,278 | 2,873 | 2,852 | 2,304 | 3,137 | 3,041 | 2,604 | 2,568 | 2,312 | 2,960 | 3,107 | 1,501 | 2,128 | 921 | 1,977 | 273 | 2,222 | 646 | 2,370 |
Nettowinst
| 16,663 | 18,908 | 32,994 | 30,635 | 16,963 | 24,809 | 19,643 | 21,655 | 16,699 | 16,877 | 22,653 | 18,581 | 18,250 | 17,909 | 14,842 | 17,595 | 23,758 | 8,348 | 9,790 | 14,922 | 8,351 | 10,390 | 5,742 | 10,440 | 7,349 | 7,500 | 6,517 | 9,035 | 4,111 | 5,913 | 5,738 | 4,735 | 4,550 | 4,054 | 5,370 | 5,066 | 2,487 | 3,460 | 1,624 | 3,138 | 422 | 3,261 | 942 | 3,667 |
Nettowinstmarge
| 0.057 | 0.063 | 0.108 | 0.084 | 0.07 | 0.085 | 0.079 | 0.076 | 0.079 | 0.077 | 0.096 | 0.082 | 0.083 | 0.086 | 0.096 | 0.091 | 0.195 | 0.062 | 0.077 | 0.086 | 0.067 | 0.075 | 0.055 | 0.081 | 0.081 | 0.08 | 0.085 | 0.097 | 0.065 | 0.076 | 0.082 | 0.071 | 0.072 | 0.072 | 0.088 | 0.088 | 0.058 | 0.07 | 0.056 | 0.08 | 0.024 | 0.089 | 0.052 | 0.085 |
WPA (Winst Per Aandeel)
| 140.64 | 158.48 | 274.1 | 254.09 | 140.7 | 205.89 | 163.03 | 179.48 | 134.07 | 133.77 | 179.63 | 147.67 | 145.04 | 142.33 | 117.96 | 139.84 | 188.82 | 75.52 | 88.56 | 134.98 | 75.54 | 91.82 | 50.75 | 92.26 | 64.95 | 67.22 | 58.41 | 80.97 | 36.84 | 52.65 | 51.1 | 42.16 | 40.52 | 35.82 | 47.46 | 44.76 | 21.98 | 30.14 | 14.15 | 27.33 | 3.68 | 29.09 | 8.4 | 32.71 |
Verwaterde WPA
| 140.64 | 158.48 | 273.7 | 253.69 | 140.45 | 205.5 | 162.75 | 171.24 | 132.05 | 133.46 | 179.13 | 147.67 | 145.04 | 142.33 | 117.46 | 139.84 | 188.82 | 75.52 | 88 | 134.98 | 75.54 | 91.82 | 50.43 | 92.26 | 64.95 | 67.22 | 57.98 | 80.97 | 36.84 | 52.65 | 50.84 | 42.16 | 40.52 | 35.82 | 47.29 | 44.76 | 21.98 | 30.14 | 14.15 | 27.33 | 3.68 | 29.09 | 8.21 | 32.71 |
EBITDA
| 27,867 | 28,906 | 46,986 | 43,946 | 28,382 | 39,328.5 | 30,923 | 35,732.75 | 24,215.25 | 27,233 | 35,285.25 | 28,166 | 31,167 | 22,409 | 21,451 | 24,974 | 27,899 | 12,740 | 14,648.5 | 21,535 | 12,501 | 15,411 | 8,785 | 15,228 | 10,784 | 11,152 | 9,649 | 12,144 | 6,723 | 9,259 | 9,109 | 7,693 | 7,309 | 6,562 | 8,536 | 8,403 | 4,228 | 5,824 | 2,747 | 5,306 | 888 | 5,687 | 1,795 | 6,270 |
EBITDA ratio
| 0.095 | 0.079 | 0.11 | 0.125 | 0.115 | 0.133 | 0.122 | 0.13 | 0.124 | 0.122 | 0.154 | 0.124 | 0.141 | 0.121 | 0.137 | 0.129 | 0.228 | 0.093 | 0.115 | 0.123 | 0.1 | 0.111 | 0.082 | 0.117 | 0.117 | 0.118 | 0.126 | 0.13 | 0.105 | 0.118 | 0.128 | 0.113 | 0.116 | 0.117 | 0.14 | 0.146 | 0.098 | 0.118 | 0.095 | 0.135 | 0.05 | 0.155 | 0.098 | 0.146 |