BEENOS Inc.
TSE:3328.T
3020 (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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 4,290 | 8,150 | 7,927 | 10,433 | 7,444 | 7,656 | 6,975 | 8,280 | 7,572 | 7,178 | 6,816 | 6,667.438 | 5,917.232 | 6,147.829 | 6,275.99 | 6,370.811 | 5,215.833 | 6,156.941 | 8,129.205 | 7,715.646 | 5,870.923 | 6,380.851 | 5,309.337 | 5,972.007 | 6,185.088 | 5,245.566 | 5,365.542 | 5,564.621 | 5,127.457 | 5,049.083 | 4,970.334 | 4,762.242 | 5,268.6 | 4,540.291 | 4,655.38 | 4,269.171 | 4,419.632 | 4,045.361 | 4,201.84 | 3,451.953 | 3,192.884 | 3,175.759 | 2,779.161 | 2,506.346 | 2,480.074 | 2,573.655 | 2,748.682 | 2,228.925 | 2,414.358 | 2,552.517 | 2,754.145 | 2,579.712 | 2,327.823 | 2,735.809 | 3,147.355 | 2,819.481 | 2,910.546 | 3,209.104 | 3,225.883 | 3,160.185 | 3,239.353 | 3,292.656 | 3,448.387 |
| Kosten van de omzet
| 1,672 | 4,646 | 4,910 | 5,616 | 3,566 | 3,894 | 3,460 | 5,482 | 4,577 | 3,934 | 3,863 | 3,506.256 | 2,968.459 | 3,080.448 | 3,112.555 | 3,163.502 | 2,704.629 | 3,206.015 | 3,053.395 | 3,338.203 | 3,131.811 | 3,348.005 | 2,793.368 | 2,929.857 | 3,031.46 | 2,405.45 | 2,510.226 | 2,268.431 | 2,438.896 | 2,393.042 | 2,424.975 | 2,472.138 | 2,285.082 | 2,144.646 | 2,279.71 | 2,220.632 | 1,972.029 | 1,937.412 | 1,937.969 | 1,777.548 | 1,647.298 | 1,650.966 | 1,459.463 | 1,351.114 | 1,316.277 | 1,355.577 | 1,465.6 | 1,216.464 | 1,250.91 | 1,419.646 | 1,591.435 | 1,465.071 | 1,251.732 | 1,554.021 | 1,822.912 | 1,685.889 | 1,699.848 | 1,952.977 | 1,947.454 | 1,935.767 | 2,006.358 | 1,994.769 | 2,097.911 |
| Brutowinst
| 2,618 | 3,504 | 3,017 | 4,817 | 3,878 | 3,762 | 3,515 | 2,798 | 2,995 | 3,244 | 2,953 | 3,161.182 | 2,948.773 | 3,067.381 | 3,163.435 | 3,207.309 | 2,511.204 | 2,950.926 | 5,075.81 | 4,377.443 | 2,739.112 | 3,032.846 | 2,515.969 | 3,042.15 | 3,153.628 | 2,840.116 | 2,855.316 | 3,296.19 | 2,688.561 | 2,656.041 | 2,545.359 | 2,290.104 | 2,983.518 | 2,395.645 | 2,375.67 | 2,048.539 | 2,447.603 | 2,107.949 | 2,263.871 | 1,674.405 | 1,545.586 | 1,524.793 | 1,319.698 | 1,155.232 | 1,163.797 | 1,218.078 | 1,283.082 | 1,012.461 | 1,163.448 | 1,132.871 | 1,162.71 | 1,114.641 | 1,076.091 | 1,181.788 | 1,324.443 | 1,133.592 | 1,210.698 | 1,256.127 | 1,278.429 | 1,224.418 | 1,232.995 | 1,297.887 | 1,350.476 |
| Brutowinstmarge
| 0.61 | 0.43 | 0.381 | 0.462 | 0.521 | 0.491 | 0.504 | 0.338 | 0.396 | 0.452 | 0.433 | 0.474 | 0.498 | 0.499 | 0.504 | 0.503 | 0.481 | 0.479 | 0.624 | 0.567 | 0.467 | 0.475 | 0.474 | 0.509 | 0.51 | 0.541 | 0.532 | 0.592 | 0.524 | 0.526 | 0.512 | 0.481 | 0.566 | 0.528 | 0.51 | 0.48 | 0.554 | 0.521 | 0.539 | 0.485 | 0.484 | 0.48 | 0.475 | 0.461 | 0.469 | 0.473 | 0.467 | 0.454 | 0.482 | 0.444 | 0.422 | 0.432 | 0.462 | 0.432 | 0.421 | 0.402 | 0.416 | 0.391 | 0.396 | 0.387 | 0.381 | 0.394 | 0.392 |
| 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 |
| Algemene en administratieve kosten
| 0 | 0 | 0 | 1,763 | 0 | 0 | 0 | 1,184 | 0 | 0 | 0 | 634.276 | 0 | 0 | 0 | 394 | 0 | 0 | 0 | -162 | 0 | 0 | 0 | -596 | 0 | 0 | 0 | -865 | 0 | 0 | 0 | -617 | 0 | 0 | 0 | -661 | 0 | 0 | 0 | -444 | 0 | 0 | 0 | -395 | 0 | 0 | 0 | -375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | 0 | 1,221 | 0 | 0 | 0 | 1,859 | 0 | 0 | 0 | 1,932 | 0 | 0 | 0 | 2,199 | 0 | 0 | 0 | 2,755 | 0 | 0 | 0 | 3,025 | 0 | 0 | 0 | 3,155 | 0 | 0 | 0 | 2,843 | 0 | 0 | 0 | 2,579 | 0 | 0 | 0 | 1,988 | 0 | 0 | 0 | 1,491 | 0 | 0 | 0 | 1,368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 1,867 | 2,880 | 2,967 | 2,984 | 2,947 | 2,789 | 2,750 | 3,043 | 2,941 | 2,811 | 2,871 | 2,566.276 | 2,609.849 | 2,661.483 | 2,818 | 2,593 | 2,371 | 2,701 | 2,709 | 2,593 | 2,797 | 2,737 | 2,830 | 2,429 | 2,851 | 2,317 | 2,760 | 2,290 | 2,586 | 2,345 | 2,457 | 2,226 | 2,326 | 2,102 | 2,190 | 1,918 | 2,142 | 1,881 | 1,742 | 1,544 | 1,675 | 1,522 | 1,476 | 1,096 | 1,325 | 1,181 | 1,243 | 993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kosten
| -1 | 10 | 7 | -4 | 10 | 2,789 | 2,750 | 3,043 | 2,936 | 2 | 16 | 10.52 | 16.606 | 59.055 | 14.718 | 2.595 | 27.225 | 1.916 | -61.692 | 24.819 | 22.497 | 6.536 | 10.439 | -35.252 | 39.35 | 1.813 | 4.593 | 4.413 | 4.065 | 2.687 | 2.826 | -12.797 | 8.395 | 9.758 | 8.309 | 0.992 | 1.344 | 0.357 | 1.12 | 2.569 | -2.27 | 1.974 | 5.95 | 7.963 | 1.251 | 9.775 | 1.911 | 3.627 | 7.021 | 1.1 | 1.799 | 2.974 | 1.861 | 4.43 | 4.605 | 2.599 | 9.016 | 10.858 | 3.835 | 2.372 | 7.14 | -3.722 | 3.354 |
| Bedrijfskosten
| 1,866 | 2,880 | 2,967 | 2,984 | 2,947 | 2,789 | 2,750 | 3,043 | 2,936 | 2,811 | 2,871 | 2,566.276 | 2,609.849 | 2,661.483 | 2,818.049 | 2,588.109 | 2,370.421 | 2,701.471 | 2,709.197 | 2,593.454 | 2,796.667 | 2,737.465 | 2,830.15 | 2,428.976 | 2,851.529 | 2,316.451 | 2,760.744 | 2,289.967 | 2,586.464 | 2,345.259 | 2,457.213 | 2,225.956 | 2,326.441 | 2,101.912 | 2,190.162 | 1,917.241 | 2,142.008 | 1,881.049 | 1,742.877 | 1,749.857 | 1,674.75 | 1,521.826 | 1,476.709 | 1,295.723 | 1,325.024 | 1,180.958 | 1,243.72 | 1,173.666 | 1,116.358 | 1,267.266 | 1,224.999 | 1,253.163 | 1,164.317 | 1,145.42 | 1,216.708 | 1,207.862 | 1,166.345 | 1,167.086 | 1,202.442 | 1,249.441 | 1,247.716 | 1,154.171 | 1,176.889 |
| Bedrijfsresultaat
| 752 | 624 | 50 | 1,834 | 930 | 973 | 764 | -245 | 97 | 431 | 82 | 594.906 | 338.924 | 405.897 | 345.386 | 619.202 | 140.782 | 249.455 | 2,366.612 | 1,783.988 | -57.554 | 295.38 | -314.181 | 613.173 | 302.099 | 523.666 | 94.57 | 1,006.224 | 102.096 | 310.782 | 88.145 | 64.148 | 657.077 | 293.732 | 185.508 | 131.298 | 305.595 | 226.9 | 520.993 | -75.451 | -129.165 | 2.967 | -157.011 | -140.491 | -161.227 | 37.12 | 39.362 | -161.206 | 47.09 | -134.396 | -62.288 | -138.521 | -88.226 | 36.367 | 107.734 | -74.27 | 44.352 | 89.039 | 75.987 | -25.022 | -14.722 | 143.716 | 173.586 |
| Bedrijfsresultaat ratio
| 0.175 | 0.077 | 0.006 | 0.176 | 0.125 | 0.127 | 0.11 | -0.03 | 0.013 | 0.06 | 0.012 | 0.089 | 0.057 | 0.066 | 0.055 | 0.097 | 0.027 | 0.041 | 0.291 | 0.231 | -0.01 | 0.046 | -0.059 | 0.103 | 0.049 | 0.1 | 0.018 | 0.181 | 0.02 | 0.062 | 0.018 | 0.013 | 0.125 | 0.065 | 0.04 | 0.031 | 0.069 | 0.056 | 0.124 | -0.022 | -0.04 | 0.001 | -0.056 | -0.056 | -0.065 | 0.014 | 0.014 | -0.072 | 0.02 | -0.053 | -0.023 | -0.054 | -0.038 | 0.013 | 0.034 | -0.026 | 0.015 | 0.028 | 0.024 | -0.008 | -0.005 | 0.044 | 0.05 |
| Totaal overige inkomsten en kosten netto
| 1,106 | 66 | -80 | -292 | -130 | -124 | -173 | 39 | 0 | 98 | -44 | -25.353 | -6.194 | 15.192 | -32.846 | -158.089 | -26.373 | -7.904 | 6.579 | -7.472 | -6.044 | -5.837 | 25.547 | -30.073 | 46.232 | 94.915 | 66.798 | -10.883 | 2.164 | 65.464 | -11.383 | -14.93 | -2.993 | 24.553 | 4.48 | -21.274 | -17.957 | 77.653 | 14.53 | -65.504 | 24.089 | -5.707 | 120.57 | 89.84 | 289.327 | -0.046 | -4.403 | -11.373 | 0.769 | -25.769 | 56.242 | 267.679 | 30.78 | -73.903 | -93.548 | 40.142 | -29.914 | 16.828 | -1.165 | -0.108 | 58.148 | -19.924 | -39.128 |
| Inkomen voor belasting
| 1,857 | 690 | -31 | 1,542 | 800 | 849 | 591 | -206 | 60 | 529 | 38 | 569.553 | 332.73 | 421.089 | 312.154 | 461.113 | 114.409 | 241.551 | 2,373.191 | 1,776.516 | -63.598 | 289.543 | -288.634 | 583.101 | 348.331 | 618.581 | 161.368 | 995.341 | 104.26 | 376.246 | 76.762 | 49.218 | 654.084 | 318.285 | 189.988 | 110.024 | 287.638 | 304.553 | 535.523 | -140.955 | -105.076 | -2.74 | -36.441 | -50.651 | 128.1 | 37.074 | 34.959 | -172.579 | 47.859 | -160.165 | -6.117 | 129.158 | -57.446 | -37.536 | 14.186 | -34.128 | 14.438 | 105.867 | 74.822 | -25.13 | 43.426 | 123.792 | 134.458 |
| Inkomen voor belasting ratio
| 0.433 | 0.085 | -0.004 | 0.148 | 0.107 | 0.111 | 0.085 | -0.025 | 0.008 | 0.074 | 0.006 | 0.085 | 0.056 | 0.068 | 0.05 | 0.072 | 0.022 | 0.039 | 0.292 | 0.23 | -0.011 | 0.045 | -0.054 | 0.098 | 0.056 | 0.118 | 0.03 | 0.179 | 0.02 | 0.075 | 0.015 | 0.01 | 0.124 | 0.07 | 0.041 | 0.026 | 0.065 | 0.075 | 0.127 | -0.041 | -0.033 | -0.001 | -0.013 | -0.02 | 0.052 | 0.014 | 0.013 | -0.077 | 0.02 | -0.063 | -0.002 | 0.05 | -0.025 | -0.014 | 0.005 | -0.012 | 0.005 | 0.033 | 0.023 | -0.008 | 0.013 | 0.038 | 0.039 |
| Belastingkosten
| 401 | 485 | -56 | 591 | 372 | 428 | 192 | 79 | 254 | 244 | 56 | 327.575 | 168.908 | 258.964 | 189.285 | 358.155 | 56.439 | 146.863 | 798.443 | 525.842 | 31.493 | 114.259 | -18.292 | 132.279 | 206.588 | 207.613 | 117.09 | 133.377 | 18.516 | 97.299 | 162.197 | -69.667 | 125.435 | 91.694 | 78.079 | 60.514 | 47.647 | 66.184 | 142.725 | 34.298 | 37.933 | 83.326 | -15.202 | -5.227 | 18.184 | 40.431 | 39.438 | -28.041 | 46.618 | -18.845 | 26.297 | -16.087 | -1.46 | 61.552 | 59.839 | 34.886 | 1.299 | 4.865 | 62.297 | 5.277 | 35.545 | 67.397 | 89.566 |
| Nettowinst
| 1,456 | 204 | 25 | 950 | 429 | 421 | 398 | -285 | -194 | 284 | -18 | 241.977 | 163.823 | 162.124 | 122 | 107.439 | 72.735 | 116.859 | 1,594.594 | 1,206.265 | -60.173 | 131.571 | -200.621 | 424.995 | 125.739 | 334.803 | 37.39 | 815.566 | 91.566 | 193.48 | -89.194 | 112.216 | 527.798 | 191.316 | 109.248 | 33.937 | 255.015 | 224.139 | 385.248 | -182.77 | -149.059 | -100.242 | -18.595 | -48.375 | 108.302 | -12.11 | -11.896 | -147.713 | -11.467 | -152.35 | -39.83 | 142.091 | -60.974 | -104.119 | -53.629 | -63.528 | 15.976 | 108.47 | 14.759 | -27.584 | 9.377 | 59.013 | 46.567 |
| Nettowinstmarge
| 0.339 | 0.025 | 0.003 | 0.091 | 0.058 | 0.055 | 0.057 | -0.034 | -0.026 | 0.04 | -0.003 | 0.036 | 0.028 | 0.026 | 0.019 | 0.017 | 0.014 | 0.019 | 0.196 | 0.156 | -0.01 | 0.021 | -0.038 | 0.071 | 0.02 | 0.064 | 0.007 | 0.147 | 0.018 | 0.038 | -0.018 | 0.024 | 0.1 | 0.042 | 0.023 | 0.008 | 0.058 | 0.055 | 0.092 | -0.053 | -0.047 | -0.032 | -0.007 | -0.019 | 0.044 | -0.005 | -0.004 | -0.066 | -0.005 | -0.06 | -0.014 | 0.055 | -0.026 | -0.038 | -0.017 | -0.023 | 0.005 | 0.034 | 0.005 | -0.009 | 0.003 | 0.018 | 0.014 |
| WPA (Winst Per Aandeel)
| 119.77 | 16.8 | 2.07 | 78.76 | 34.62 | 33.88 | 32.22 | -23.13 | -15.75 | 22.75 | -1.43 | 19.01 | 12.66 | 12.61 | 9.71 | 8.14 | 4.93 | 4.67 | 133.6 | 100.3 | -5.03 | 10.75 | -16.46 | 34.81 | 10.31 | 27.4 | 3.05 | 66.46 | 7.46 | 15.83 | -7.31 | 9.19 | 43.27 | 15.68 | 8.96 | 2.76 | 20.94 | 18.41 | 31.72 | -15.05 | -12.28 | -8.27 | -1.65 | -4.33 | 9.7 | -1.09 | -1.07 | -13.27 | -1.03 | -13.7 | -3.59 | 10.68 | -5.49 | -9.37 | -4.83 | -5.72 | 1.44 | 9.77 | 1.33 | -2.48 | 0.84 | 0 | 0 |
| Verwaterde WPA
| 113.99 | 16.38 | 2.02 | 76.4 | 33.14 | 32.31 | 30.4 | -22.4 | -15.25 | 22.43 | -1.43 | 17.76 | 11.8 | 11.79 | 9.13 | 8.14 | 4.93 | 4.67 | 133.6 | 100.3 | -5.03 | 10.75 | -16.46 | 34.81 | 10.3 | 27.4 | 3.05 | 66.42 | 7.45 | 15.77 | -7.31 | 9.17 | 43.17 | 15.65 | 8.94 | 2.7 | 20.69 | 18.22 | 31.58 | -15.05 | -12.28 | -8.26 | -1.65 | -4.33 | 9.7 | -1.09 | -1.07 | -13.27 | -1.03 | -13.7 | -3.59 | 10.68 | -5.49 | -9.37 | -4.83 | -5.64 | 1.44 | 9.75 | 1.33 | -2.48 | 0.84 | 0 | 0 |
| EBITDA
| 817.5 | 694 | 23 | 1,602 | 970 | 930 | 666 | -122 | 143 | 606 | 111 | 643.268 | 401.504 | 488.774 | 403.75 | 528.164 | 191.75 | 305.97 | 2,427.136 | 1,834.64 | -23.601 | 345 | -279.87 | 629.922 | 353.148 | 621.907 | 103.43 | 963.533 | 107.359 | 405.728 | 73.72 | 51.26 | 670.116 | 320.403 | 190.967 | 127.94 | 301.565 | 449.211 | 537.39 | -105.386 | -123.978 | 1.212 | -129.166 | -136.712 | -172.602 | 44.731 | 37.968 | -170.078 | 52.81 | -102.595 | -67.67 | -114.209 | -40.282 | 13.876 | 68.454 | -44.076 | 74.658 | 166.951 | 138.608 | 46.101 | 109.418 | 184.955 | 236.903 |
| EBITDA ratio
| 0.191 | 0.082 | 0.012 | 0.16 | 0.13 | 0.111 | 0.085 | -0.028 | 0.013 | 0.067 | 0.004 | 0.084 | 0.053 | 0.07 | 0.05 | 0.09 | 0.032 | 0.039 | 0.283 | 0.231 | -0.012 | 0.046 | -0.053 | 0.105 | 0.054 | 0.102 | 0.019 | 0.173 | 0.02 | 0.07 | 0.015 | 0.011 | 0.127 | 0.072 | 0.041 | 0.03 | 0.068 | 0.111 | 0.122 | -0.031 | -0.039 | -0.002 | -0.046 | -0.055 | -0.07 | 0.017 | 0.003 | -0.083 | 0.022 | -0.04 | -0.025 | -0.044 | -0.017 | 0.008 | 0.043 | -0.016 | 0.024 | 0.05 | 0.043 | 0.018 | 0.018 | 0.054 | 0.069 |