WILLPLUS Holdings Corporation
TSE:3538.T
1002 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 12,752.929 | 12,110.38 | 11,509.878 | 11,371.907 | 12,911.579 | 10,542.692 | 10,852.046 | 9,809.358 | 10,090.448 | 9,637.603 | 10,407.339 | 9,560.768 | 11,032.043 | 9,834.988 | 10,667.004 | 9,242.248 | 8,322.35 | 8,764.162 | 7,760.02 | 10,221.756 | 8,707.865 | 7,475.154 | 7,083.459 | 6,593.61 | 6,947.745 | 6,352.041 | 6,376.989 | 6,093.621 | 6,153.976 | 5,812.506 | 5,941.706 | 5,658.816 | 5,636.262 | 5,637.355 | 4,909.5 | 4,909.5 |
Kosten van de omzet
| 10,053.282 | 9,787.076 | 9,267.93 | 9,272.535 | 10,609.548 | 8,395.691 | 8,726.987 | 7,761.242 | 8,046.088 | 7,561.775 | 8,153.14 | 7,493.43 | 8,833.845 | 7,879.233 | 8,474.145 | 7,333.748 | 6,686.188 | 7,125.123 | 6,092.976 | 8,328.004 | 7,078.178 | 5,897.688 | 5,649.412 | 5,206.625 | 5,496.508 | 5,004.318 | 5,021.702 | 4,812.023 | 4,847.971 | 4,587.982 | 4,709.716 | 4,436.97 | 4,477.975 | 4,427.233 | 3,789.5 | 3,789.5 |
Brutowinst
| 2,699.647 | 2,323.304 | 2,241.948 | 2,099.372 | 2,302.031 | 2,147.001 | 2,125.059 | 2,048.116 | 2,044.36 | 2,075.828 | 2,254.199 | 2,067.338 | 2,198.198 | 1,955.755 | 2,192.859 | 1,908.5 | 1,636.162 | 1,639.039 | 1,667.044 | 1,893.752 | 1,629.687 | 1,577.466 | 1,434.047 | 1,386.985 | 1,451.237 | 1,347.723 | 1,355.287 | 1,281.598 | 1,306.005 | 1,224.524 | 1,231.99 | 1,221.846 | 1,158.287 | 1,210.122 | 1,120 | 1,120 |
Brutowinstmarge
| 0.212 | 0.192 | 0.195 | 0.185 | 0.178 | 0.204 | 0.196 | 0.209 | 0.203 | 0.215 | 0.217 | 0.216 | 0.199 | 0.199 | 0.206 | 0.206 | 0.197 | 0.187 | 0.215 | 0.185 | 0.187 | 0.211 | 0.202 | 0.21 | 0.209 | 0.212 | 0.213 | 0.21 | 0.212 | 0.211 | 0.207 | 0.216 | 0.206 | 0.215 | 0.228 | 0.228 |
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 |
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 | 1,163.977 | 1,091.79 | 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 |
Verkoop-, algemene en administratieve kosten
| 2,160.59 | 1,978.866 | 1,886.867 | 1,843.476 | 695 | 1,652.215 | 1,641.182 | 1,558.57 | 534 | 1,502 | 1,487 | 1,471 | 1,634.472 | 1,434.812 | 1,462 | 1,433 | 415 | 1,406 | 1,411 | 1,401 | 540 | 1,306 | 1,163.977 | 1,091.79 | 622 | 1,034 | 990 | 987 | 598 | 948 | 900 | 921 | 675 | 911 | 887 | 887 |
Overige kosten
| 0 | 3.523 | 2.873 | 0.046 | 5.828 | -10.25 | 1.208 | 1.386 | 6.987 | 4.658 | 7.206 | 2.308 | 1.332 | 15.947 | 4.211 | 1.106 | 15.765 | 23.486 | 12.262 | 1.535 | 6.476 | 3.391 | 0.158 | 1.367 | 1.358 | 2.182 | 4.022 | 0.173 | -2.832 | -0.104 | 2.06 | 0.24 | 1.136 | -5.284 | 0 | 0 |
Bedrijfskosten
| 2,160.59 | 1,978.866 | 1,886.867 | 1,843.476 | 1,902.933 | 1,652.215 | 1,641.182 | 1,558.57 | 1,614.571 | 1,501.832 | 1,487.366 | 1,471.482 | 1,634.472 | 1,434.812 | 1,462.389 | 1,433.489 | 1,456.566 | 1,406.403 | 1,411.247 | 1,401.015 | 1,348.939 | 1,305.238 | 1,163.977 | 1,091.79 | 1,163.267 | 1,033.943 | 989.709 | 987.391 | 1,005.424 | 947.068 | 900.54 | 921.415 | 1,036.139 | 911.14 | 887 | 887 |
Bedrijfsresultaat
| 539.057 | 344.438 | 355.081 | 255.895 | 399.098 | 494.786 | 483.877 | 489.545 | 429.79 | 573.996 | 766.833 | 595.855 | 563.726 | 520.943 | 730.47 | 475.01 | 179.597 | 232.635 | 255.798 | 492.735 | 280.748 | 272.228 | 270.07 | 295.194 | 287.97 | 313.78 | 365.578 | 294.206 | 300.58 | 277.457 | 331.45 | 300.43 | 122.149 | 298.981 | 233 | 233 |
Bedrijfsresultaat ratio
| 0.042 | 0.028 | 0.031 | 0.023 | 0.031 | 0.047 | 0.045 | 0.05 | 0.043 | 0.06 | 0.074 | 0.062 | 0.051 | 0.053 | 0.068 | 0.051 | 0.022 | 0.027 | 0.033 | 0.048 | 0.032 | 0.036 | 0.038 | 0.045 | 0.041 | 0.049 | 0.057 | 0.048 | 0.049 | 0.048 | 0.056 | 0.053 | 0.022 | 0.053 | 0.047 | 0.047 |
Totaal overige inkomsten en kosten netto
| 80.183 | 9.517 | 17.036 | 51.506 | 12.204 | 70.223 | 0.345 | 1.121 | 4.543 | 0.401 | 4.498 | -0.517 | -1.64 | 13.36 | 14.34 | -2.991 | 6.745 | 17.897 | 23.918 | -2.884 | 2.533 | -1.163 | -3.741 | -3.797 | 8.048 | -1.603 | -4.277 | -7.519 | -7.827 | -6.185 | -2.189 | -14.236 | -41.618 | -16.112 | -4 | -4 |
Inkomen voor belasting
| 619.24 | 353.955 | 372.117 | 307.401 | 411.302 | 565.009 | 484.222 | 490.666 | 434.333 | 574.397 | 771.331 | 595.338 | 562.086 | 534.303 | 744.81 | 472.019 | 186.342 | 250.532 | 279.716 | 489.851 | 283.281 | 271.065 | 266.329 | 291.397 | 296.018 | 312.177 | 361.301 | 286.687 | 292.753 | 271.272 | 329.261 | 286.194 | 80.382 | 282.888 | 229 | 229 |
Inkomen voor belasting ratio
| 0.049 | 0.029 | 0.032 | 0.027 | 0.032 | 0.054 | 0.045 | 0.05 | 0.043 | 0.06 | 0.074 | 0.062 | 0.051 | 0.054 | 0.07 | 0.051 | 0.022 | 0.029 | 0.036 | 0.048 | 0.033 | 0.036 | 0.038 | 0.044 | 0.043 | 0.049 | 0.057 | 0.047 | 0.048 | 0.047 | 0.055 | 0.051 | 0.014 | 0.05 | 0.047 | 0.047 |
Belastingkosten
| 163.988 | 125.543 | 131.672 | 106.542 | 112.477 | 195.251 | 169.509 | 171.501 | 151.057 | 199.598 | 277.55 | 196.652 | 182.049 | 181.731 | 250.822 | 165.246 | 32.616 | 92.431 | 102.846 | 176.277 | 41.971 | 119.029 | 105.588 | 115.447 | 86.014 | 115.415 | 132.596 | 106.792 | 106.841 | 100.914 | 121.051 | 106.826 | 44.744 | 107.6 | 88.5 | 88.5 |
Nettowinst
| 455.251 | 228.412 | 240.445 | 200.859 | 298.824 | 369.758 | 314.713 | 319.165 | 283.275 | 374.799 | 493.781 | 398.686 | 380.036 | 352.572 | 493.988 | 306.773 | 153.726 | 158.101 | 176.87 | 313.574 | 241.309 | 152.037 | 160.74 | 175.95 | 210.004 | 196.762 | 228.705 | 179.895 | 185.913 | 170.357 | 208.211 | 179.367 | 35.638 | 175.287 | 140.5 | 140.5 |
Nettowinstmarge
| 0.036 | 0.019 | 0.021 | 0.018 | 0.023 | 0.035 | 0.029 | 0.033 | 0.028 | 0.039 | 0.047 | 0.042 | 0.034 | 0.036 | 0.046 | 0.033 | 0.018 | 0.018 | 0.023 | 0.031 | 0.028 | 0.02 | 0.023 | 0.027 | 0.03 | 0.031 | 0.036 | 0.03 | 0.03 | 0.029 | 0.035 | 0.032 | 0.006 | 0.031 | 0.029 | 0.029 |
WPA (Winst Per Aandeel)
| 48.31 | 23.41 | 24.69 | 20.66 | 30.83 | 38.36 | 32.81 | 33.35 | 29.71 | 39.37 | 51.89 | 41.9 | 39.94 | 37.05 | 52.06 | 32.33 | 16.2 | 16.66 | 18.93 | 33.56 | 25.83 | 16.27 | 17.29 | 18.92 | 22.59 | 21.16 | 12.4 | 19.51 | 10.08 | 9.24 | 22.59 | 9.73 | 3.87 | 19.02 | 18.45 | 18.45 |
Verwaterde WPA
| 47.44 | 23.29 | 24.53 | 20.51 | 30.57 | 37.88 | 32.3 | 32.81 | 29.19 | 38.62 | 50.85 | 41.04 | 39.94 | 37.05 | 52.06 | 31.91 | 16.2 | 16.66 | 18.93 | 32.54 | 25.83 | 16.27 | 17.29 | 18.21 | 22.59 | 21.16 | 12.4 | 18.53 | 10.08 | 9.24 | 22.59 | 9.65 | 3.87 | 19.02 | 18.45 | 18.45 |
EBITDA
| 1,047.229 | 791.242 | 768.155 | 698.928 | 807.461 | 912.384 | 788.82 | 780.436 | 752.841 | 881.528 | 1,066.07 | 880.745 | 878.243 | 835.255 | 1,025.46 | 761.5 | 466.5 | 456.5 | 565.117 | 715.5 | 287.3 | 274.945 | 270.022 | 294.7 | 299.515 | 315.783 | 365.382 | 294.501 | 295.866 | 277.485 | 333.052 | 301.312 | 123.428 | 287.886 | -4 | -4 |
EBITDA ratio
| 0.082 | 0.064 | 0.065 | 0.023 | 0.031 | 0.046 | 0.045 | 0.05 | 0.043 | 0.06 | 0.074 | 0.063 | 0.051 | 0.055 | 0.07 | 0.052 | 0.024 | 0.029 | 0.035 | 0.048 | 0.033 | 0.037 | 0.038 | 0.045 | 0.042 | 0.05 | 0.058 | 0.048 | 0.049 | 0.048 | 0.056 | 0.053 | 0.022 | 0.052 | -0.001 | -0.001 |