Kusuri No Aoki Holdings Co., Ltd.
TSE:3549.T
3285 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 120,333 | 110,165 | 111,088 | 108,183 | 107,439 | 96,647 | 97,946 | 92,515 | 91,766 | 82,480 | 84,663 | 80,562 | 80,630 | 79,005 | 76,159 | 73,047 | 77,669 | 78,474 | 75,264 | 74,226 | 72,209 | 63,470 | 65,198 | 60,505 | 61,712 | 57,123 | 56,687 | 53,066 | 54,410 | 47,802 | 0 | 0 | 46,579 | 42,669 | 42,239 | 38,815 | 39,739 | 35,153 | 34,951 | 32,090 | 32,800 | 29,302.126 | 29,333.94 | 27,482.915 | 28,292.688 | 24,116.561 | 24,273.101 | 22,164.696 | 22,620.184 | 19,617.019 | 19,383.183 | 18,383.941 | 18,751.457 | 16,450.81 | 16,349.31 | 15,694.431 | 16,196.255 | 13,882.326 | 13,296.859 | 13,375.691 | 13,439.136 | 12,451.42 | 12,450.642 | 12,011.962 | 12,507.195 |
Kosten van de omzet
| 87,938 | 84,107 | 84,049 | 78,922 | 77,863 | 69,753 | 70,659 | 66,523 | 65,832 | 59,319 | 61,872 | 58,474 | 58,907 | 55,935 | 53,775 | 51,236 | 54,820 | 55,327 | 53,845 | 54,286 | 52,601 | 45,062 | 46,325 | 43,408 | 44,220 | 40,722 | 40,748 | 38,290 | 39,460 | 34,344 | 0 | 0 | 33,677 | 31,274 | 30,938 | 28,201 | 28,973 | 25,569 | 25,571 | 23,223 | 24,118 | 21,624.268 | 21,216.512 | 19,549.142 | 21,110.522 | 18,000.41 | 17,844.147 | 16,295.127 | 16,668.105 | 14,392.503 | 14,117.364 | 13,494.928 | 13,753.676 | 11,956.996 | 11,903.278 | 11,630.654 | 12,151.84 | 10,521.53 | 9,850.818 | 9,733.288 | 9,912.902 | 9,203.696 | 9,228.831 | 8,853.315 | 9,322.672 |
Brutowinst
| 32,395 | 26,058 | 27,039 | 29,261 | 29,576 | 26,894 | 27,287 | 25,992 | 25,934 | 23,161 | 22,791 | 22,088 | 21,723 | 23,070 | 22,384 | 21,811 | 22,849 | 23,147 | 21,419 | 19,940 | 19,608 | 18,408 | 18,873 | 17,097 | 17,492 | 16,401 | 15,939 | 14,776 | 14,950 | 13,458 | 0 | 0 | 12,902 | 11,395 | 11,301 | 10,614 | 10,766 | 9,584 | 9,380 | 8,867 | 8,682 | 7,677.858 | 8,117.428 | 7,933.773 | 7,182.166 | 6,116.151 | 6,428.954 | 5,869.569 | 5,952.079 | 5,224.516 | 5,265.819 | 4,889.013 | 4,997.781 | 4,493.814 | 4,446.032 | 4,063.777 | 4,044.415 | 3,360.796 | 3,446.041 | 3,642.403 | 3,526.234 | 3,247.724 | 3,221.811 | 3,158.647 | 3,184.523 |
Brutowinstmarge
| 0.269 | 0.237 | 0.243 | 0.27 | 0.275 | 0.278 | 0.279 | 0.281 | 0.283 | 0.281 | 0.269 | 0.274 | 0.269 | 0.292 | 0.294 | 0.299 | 0.294 | 0.295 | 0.285 | 0.269 | 0.272 | 0.29 | 0.289 | 0.283 | 0.283 | 0.287 | 0.281 | 0.278 | 0.275 | 0.282 | 0 | 0 | 0.277 | 0.267 | 0.268 | 0.273 | 0.271 | 0.273 | 0.268 | 0.276 | 0.265 | 0.262 | 0.277 | 0.289 | 0.254 | 0.254 | 0.265 | 0.265 | 0.263 | 0.266 | 0.272 | 0.266 | 0.267 | 0.273 | 0.272 | 0.259 | 0.25 | 0.242 | 0.259 | 0.272 | 0.262 | 0.261 | 0.259 | 0.263 | 0.255 |
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 | 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 | 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 | 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
| 25,092 | 20,968 | 20,380 | 26,179 | 22,915 | 12,874 | 20,132 | 19,585 | 19,059 | 17,678 | 16,349 | 16,468 | 16,402 | 17,578 | 17,620 | 18,109 | 18,069 | 7,443 | 16,995 | 16,701 | 16,217 | 6,237 | 14,809 | 13,806 | 13,963 | 5,485 | 12,764 | 12,261 | 11,670 | 4,420 | 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 |
Overige kosten
| -36 | 1,054 | 437 | 140 | 136 | -242 | 1,205 | 1,432 | 1,602 | 833 | 608 | 167 | 174 | 236 | 248 | 167 | 90 | 180 | 111 | 66 | 147 | 158 | 130 | 121 | 86 | 230 | 176 | 198 | 162 | 236 | 0 | 0 | 61 | 53 | 31 | 117 | 87 | 75 | 40 | 80 | 52 | 72.548 | 38.175 | 87.248 | 62.097 | 62.163 | 38.067 | 66.557 | 38.38 | 37.37 | 31.34 | 59.543 | 27.844 | 43.25 | 30.388 | 44.416 | 54.466 | 44.91 | 34.996 | 32.88 | 28.616 | 28.947 | 33.4 | 39.422 | 25.414 |
Bedrijfskosten
| 25,056 | 20,968 | 20,380 | 29,101 | 22,915 | 24,338 | 22,825 | 22,189 | 21,458 | 20,100 | 18,588 | 18,593 | 18,411 | 19,697 | 17,620 | 18,099 | 18,079 | 17,842 | 16,995 | 16,694 | 16,224 | 15,144 | 14,809 | 13,801 | 13,968 | 13,508 | 12,764 | 12,257 | 11,674 | 11,294 | 0 | 0 | 9,868 | 9,466 | 8,948 | 8,593 | 8,028 | 7,506 | 7,368 | 7,030 | 6,823 | 6,468.293 | 6,387.22 | 6,212.576 | 5,883.681 | 5,217.62 | 5,179.273 | 4,896.064 | 4,687.078 | -3.531 | 4,263.864 | 4,102.449 | 3,985.909 | -135.204 | 3,742.869 | 3,651.952 | 3,601.786 | -331.196 | 3,079.864 | 3,065.199 | 2,963.174 | -488.344 | 2,705.595 | 2,779.439 | 2,739.252 |
Bedrijfsresultaat
| 7,339 | 5,090 | 6,659 | 160 | 6,660 | 2,556 | 4,462 | 3,802 | 4,476 | 3,061 | 4,204 | 3,494 | 3,311 | 3,374 | 4,764 | 3,712 | 4,769 | 5,306 | 4,424 | 3,246 | 3,383 | 3,265 | 4,063 | 3,296 | 3,523 | 2,893 | 3,175 | 2,519 | 3,275 | 2,164 | 0 | 0 | 3,033 | 1,921 | 2,353 | 2,020 | 2,738 | 2,071 | 2,012 | 1,837 | 1,858 | 1,209.559 | 1,730.208 | 1,721.197 | 1,298.484 | 898.526 | 1,291.161 | 1,041.483 | 1,304.919 | 5,266.92 | 1,034.892 | 847.643 | 1,041.251 | 4,673.946 | 735.291 | 457.93 | 498.573 | 3,738.838 | 402.652 | 611.231 | 593.35 | 3,765.92 | 551.509 | 419.206 | 471.787 |
Bedrijfsresultaat ratio
| 0.061 | 0.046 | 0.06 | 0.001 | 0.062 | 0.026 | 0.046 | 0.041 | 0.049 | 0.037 | 0.05 | 0.043 | 0.041 | 0.043 | 0.063 | 0.051 | 0.061 | 0.068 | 0.059 | 0.044 | 0.047 | 0.051 | 0.062 | 0.054 | 0.057 | 0.051 | 0.056 | 0.047 | 0.06 | 0.045 | 0 | 0 | 0.065 | 0.045 | 0.056 | 0.052 | 0.069 | 0.059 | 0.058 | 0.057 | 0.057 | 0.041 | 0.059 | 0.063 | 0.046 | 0.037 | 0.053 | 0.047 | 0.058 | 0.268 | 0.053 | 0.046 | 0.056 | 0.284 | 0.045 | 0.029 | 0.031 | 0.269 | 0.03 | 0.046 | 0.044 | 0.302 | 0.044 | 0.035 | 0.038 |
Totaal overige inkomsten en kosten netto
| 40 | 559 | 241 | 51 | 148 | -2,323 | 1,072 | 1,239 | 1,476 | -159 | 478 | 12 | 178 | -310 | 254 | 139 | 123 | 440 | 208 | 39 | 144 | 77 | 121 | 47 | 84 | 147 | 153 | 193 | 158 | 191 | 0 | 0 | -1 | 33 | -38 | 91 | 68 | -13 | -23 | 58 | 35 | 53.981 | 12.459 | 64.038 | 20.867 | 27.212 | -47.963 | 65.355 | -23.522 | -4,531.093 | -23.495 | -23.983 | -22.27 | -4,046.286 | -29.815 | -57.986 | -213.362 | -3,560.841 | -23.327 | -23.357 | -21.554 | -3,363.018 | -21.357 | -19.94 | -69.382 |
Inkomen voor belasting
| 7,379 | 5,649 | 6,900 | 211 | 6,810 | 233 | 5,534 | 5,041 | 5,952 | 2,902 | 4,682 | 3,506 | 3,489 | 3,064 | 5,018 | 3,851 | 4,892 | 5,746 | 4,632 | 3,285 | 3,527 | 3,342 | 4,184 | 3,343 | 3,607 | 3,040 | 3,328 | 2,712 | 3,433 | 2,355 | 0 | 0 | 3,032 | 1,954 | 2,315 | 2,111 | 2,806 | 2,058 | 1,989 | 1,895 | 1,893 | 1,263.54 | 1,742.667 | 1,785.235 | 1,319.351 | 925.738 | 1,243.198 | 1,106.838 | 1,281.397 | 735.827 | 1,011.397 | 823.66 | 1,018.981 | 627.66 | 705.476 | 399.944 | 285.211 | 177.997 | 379.325 | 587.874 | 571.796 | 402.902 | 530.152 | 399.266 | 402.405 |
Inkomen voor belasting ratio
| 0.061 | 0.051 | 0.062 | 0.002 | 0.063 | 0.002 | 0.057 | 0.054 | 0.065 | 0.035 | 0.055 | 0.044 | 0.043 | 0.039 | 0.066 | 0.053 | 0.063 | 0.073 | 0.062 | 0.044 | 0.049 | 0.053 | 0.064 | 0.055 | 0.058 | 0.053 | 0.059 | 0.051 | 0.063 | 0.049 | 0 | 0 | 0.065 | 0.046 | 0.055 | 0.054 | 0.071 | 0.059 | 0.057 | 0.059 | 0.058 | 0.043 | 0.059 | 0.065 | 0.047 | 0.038 | 0.051 | 0.05 | 0.057 | 0.038 | 0.052 | 0.045 | 0.054 | 0.038 | 0.043 | 0.025 | 0.018 | 0.013 | 0.029 | 0.044 | 0.043 | 0.032 | 0.043 | 0.033 | 0.032 |
Belastingkosten
| 2,130 | 1,608 | 2,055 | 1,579 | 2,020 | -137 | 1,502 | 1,262 | 1,807 | 783 | 1,656 | 1,158 | 1,142 | 1,035 | 1,420 | 1,008 | 1,299 | 1,577 | 1,274 | 928 | 995 | 804 | 1,224 | 692 | 1,108 | 866 | 988 | 748 | 1,088 | 595 | 0 | 0 | 784 | 449 | 735 | 599 | 900 | 580 | 722 | 647 | 673 | 344.641 | 684.942 | 701.884 | 515.784 | 263.367 | 486.52 | 404.503 | 507.977 | 245.347 | 496.905 | 357.769 | 427.078 | 291.371 | 305.918 | 223.028 | 149.723 | 94.146 | 165.299 | 263.049 | 261.641 | 155.105 | 234.681 | 172.851 | 198.042 |
Nettowinst
| 5,249 | 4,041 | 4,844 | -1,367 | 4,789 | 370 | 4,032 | 3,780 | 4,144 | 2,118 | 3,027 | 2,347 | 2,347 | 2,029 | 3,598 | 2,843 | 3,592 | 4,170 | 3,357 | 2,358 | 2,531 | 2,539 | 2,959 | 2,651 | 2,499 | 2,174 | 2,341 | 1,964 | 2,344 | 1,761 | 0 | 0 | 2,248 | 1,506 | 1,580 | 1,511 | 1,906 | 1,478 | 1,267 | 1,248 | 1,220 | 918.899 | 1,057.725 | 1,083.351 | 803.567 | 662.371 | 756.677 | 702.336 | 773.419 | 490.479 | 514.492 | 465.892 | 591.902 | 336.288 | 399.557 | 176.915 | 135.488 | 83.85 | 214.025 | 324.825 | 310.155 | 247.796 | 295.471 | 226.415 | 204.362 |
Nettowinstmarge
| 0.044 | 0.037 | 0.044 | -0.013 | 0.045 | 0.004 | 0.041 | 0.041 | 0.045 | 0.026 | 0.036 | 0.029 | 0.029 | 0.026 | 0.047 | 0.039 | 0.046 | 0.053 | 0.045 | 0.032 | 0.035 | 0.04 | 0.045 | 0.044 | 0.04 | 0.038 | 0.041 | 0.037 | 0.043 | 0.037 | 0 | 0 | 0.048 | 0.035 | 0.037 | 0.039 | 0.048 | 0.042 | 0.036 | 0.039 | 0.037 | 0.031 | 0.036 | 0.039 | 0.028 | 0.027 | 0.031 | 0.032 | 0.034 | 0.025 | 0.027 | 0.025 | 0.032 | 0.02 | 0.024 | 0.011 | 0.008 | 0.006 | 0.016 | 0.024 | 0.023 | 0.02 | 0.024 | 0.019 | 0.016 |
WPA (Winst Per Aandeel)
| 55.49 | 42.72 | 51.21 | -14.45 | 50.63 | 3.91 | 42.62 | 39.96 | 131.42 | 67.17 | 96 | 74.43 | 74.46 | 64.34 | 114.13 | 90.17 | 113.92 | 132.25 | 106.49 | 74.77 | 80.31 | 80.52 | 93.88 | 84.11 | 79.35 | 69.03 | 74.31 | 62.36 | 74.53 | 55.96 | 205.24 | -72.52 | 71.55 | 47.91 | 50.3 | 48.36 | 60.52 | 47.15 | 40.4 | 39.87 | 38.98 | 29.98 | 33.83 | 34.71 | 27.78 | 21.27 | 24.31 | 22.57 | 24.87 | 15.79 | 16.57 | 15.01 | 19.07 | 10.83 | 12.87 | 5.7 | 4.37 | 2.7 | 6.9 | 10.46 | 9.99 | 7.98 | 9.52 | 7.29 | 6.58 |
Verwaterde WPA
| 53.97 | 41.65 | 51.21 | -14.45 | 50.63 | 3.91 | 42.62 | 39.96 | 131.42 | 67.17 | 96 | 74.43 | 74.46 | 64.34 | 114.13 | 90.16 | 113.92 | 132.25 | 106.49 | 74.76 | 80.31 | 80.52 | 93.87 | 84.09 | 79.3 | 68.99 | 74.27 | 62.32 | 74.45 | 55.95 | 204.84 | -72.52 | 71.38 | 47.79 | 50.17 | 48.22 | 60.32 | 46.95 | 40.27 | 39.87 | 38.98 | 29.9 | 33.83 | 34.71 | 27.58 | 21.08 | 24.31 | 22.57 | 24.76 | 15.68 | 16.57 | 15.01 | 19.07 | 10.83 | 12.87 | 5.7 | 4.37 | 2.7 | 6.9 | 10.46 | 9.99 | 7.98 | 9.52 | 7.29 | 6.58 |
EBITDA
| 10,539 | 8,304 | 9,744 | 309 | 6,845 | 2,347 | 5,680 | 5,243 | 6,126 | 3,926 | 4,826 | 3,670 | 3,536 | 3,615 | 5,049 | 3,890 | 4,909 | 5,509 | 4,545 | 3,324 | 3,539 | 3,447 | 4,202 | 3,426 | 3,619 | 3,136 | 3,360 | 2,733 | 3,446 | 2,407 | 0 | 0 | 3,102 | 1,981 | 2,392 | 2,143 | 2,831 | 2,155 | 2,059 | 1,919 | 1,915 | 1,287.083 | 1,771.389 | 1,810.378 | 1,363.928 | 963.129 | 1,291.161 | 1,041.483 | 1,304.919 | 5,266.92 | 1,034.892 | 847.643 | 1,041.251 | 4,942.671 | 993.03 | 708.248 | 734.513 | 3,970.015 | 619.992 | 815.77 | 773.616 | 3,952.012 | 729.932 | 583.076 | 617.407 |
EBITDA ratio
| 0.088 | 0.075 | 0.088 | 0.003 | 0.064 | 0.024 | 0.058 | 0.057 | 0.067 | 0.048 | 0.057 | 0.046 | 0.044 | 0.046 | 0.066 | 0.053 | 0.063 | 0.07 | 0.06 | 0.045 | 0.049 | 0.054 | 0.064 | 0.057 | 0.059 | 0.055 | 0.059 | 0.052 | 0.063 | 0.05 | 0 | 0 | 0.067 | 0.046 | 0.057 | 0.055 | 0.071 | 0.061 | 0.059 | 0.06 | 0.058 | 0.044 | 0.06 | 0.066 | 0.048 | 0.04 | 0.053 | 0.047 | 0.058 | 0.268 | 0.053 | 0.046 | 0.056 | 0.3 | 0.061 | 0.045 | 0.045 | 0.286 | 0.047 | 0.061 | 0.058 | 0.317 | 0.059 | 0.049 | 0.049 |