m-up holdings, Inc.
TSE:3661.T
1369 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,837 | 5,047 | 4,662 | 4,472 | 4,393 | 4,076 | 4,096 | 3,903 | 3,861 | 3,555.27 | 3,704.248 | 3,237.14 | 3,077.636 | 3,139.585 | 3,283.8 | 2,964.129 | 2,937.998 | 2,951.999 | 2,799.312 | 2,762.592 | 2,547.948 | 2,387.172 | 2,505.132 | 963.166 | 1,063.535 | 892.929 | 997.556 | 920.979 | 872.303 | 990.017 | 1,082.185 | 809.201 | 830.377 | 941.646 | 1,020.279 | 890.973 | 883.413 | 947.622 | 1,003.825 | 890.494 | 870.352 | 828.463 | 856.01 | 896.114 | 956.583 | 1,040.297 | 1,246.636 | 1,203.612 | 787.475 |
Kosten van de omzet
| 4,084 | 3,511 | 3,145 | 3,015 | 2,848 | 2,885 | 2,798 | 2,623 | 2,596 | 2,562.236 | 2,410.013 | 2,173.158 | 2,080.133 | 2,271.925 | 2,237.211 | 2,067.631 | 2,051.93 | 2,205.293 | 2,023.737 | 2,033.641 | 1,871.005 | 1,760.483 | 1,773.537 | 671.549 | 753.14 | 627.601 | 689.165 | 639.046 | 570.928 | 640.347 | 753.493 | 532.724 | 514.955 | 616.751 | 713.587 | 543.195 | 507.176 | 603.169 | 573.919 | 559.019 | 535.567 | 546.183 | 527.234 | 568.187 | 682.14 | 747.209 | 881.342 | 860.129 | 491.201 |
Brutowinst
| 1,753 | 1,536 | 1,517 | 1,457 | 1,545 | 1,191 | 1,298 | 1,280 | 1,265 | 993.034 | 1,294.235 | 1,063.982 | 997.503 | 867.66 | 1,046.589 | 896.498 | 886.068 | 746.706 | 775.575 | 728.951 | 676.943 | 626.689 | 731.595 | 291.617 | 310.395 | 265.328 | 308.391 | 281.933 | 301.375 | 349.67 | 328.692 | 276.477 | 315.422 | 324.895 | 306.692 | 347.778 | 376.237 | 344.453 | 429.906 | 331.475 | 334.785 | 282.28 | 328.776 | 327.927 | 274.443 | 293.088 | 365.294 | 343.483 | 296.274 |
Brutowinstmarge
| 0.3 | 0.304 | 0.325 | 0.326 | 0.352 | 0.292 | 0.317 | 0.328 | 0.328 | 0.279 | 0.349 | 0.329 | 0.324 | 0.276 | 0.319 | 0.302 | 0.302 | 0.253 | 0.277 | 0.264 | 0.266 | 0.263 | 0.292 | 0.303 | 0.292 | 0.297 | 0.309 | 0.306 | 0.345 | 0.353 | 0.304 | 0.342 | 0.38 | 0.345 | 0.301 | 0.39 | 0.426 | 0.363 | 0.428 | 0.372 | 0.385 | 0.341 | 0.384 | 0.366 | 0.287 | 0.282 | 0.293 | 0.285 | 0.376 |
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 |
Algemene en administratieve kosten
| 0 | 321 | 0 | 0 | 0 | 318 | 0 | 0 | 0 | 311 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 261 | 0 | 0 | 0 | 182 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | -312 | 0 | 0 | 0 | -329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 1,306 | 0 | 0 | 0 | 1,244 | 0 | 0 | 0 | 1,106 | 0 | 0 | 0 | 835 | 0 | 0 | 0 | 906 | 0 | 0 | 0 | 589 | 0 | 0 | 0 | 332 | 0 | 0 | 0 | 387 | 0 | 0 | 0 | 577 | 0 | 0 | 0 | 541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 882 | 884 | 800 | 782 | 762 | 829 | 773 | 698 | 659 | 693 | 691 | 652 | 633.85 | 672.341 | 688 | 631 | 597 | 600 | 533 | 516 | 550 | 573 | 528 | 207 | 246 | 219 | 222 | 189 | 235 | 217 | 223 | 200 | 202 | 265 | 253 | 239 | 231 | 212 | 239 | 202 | 184 | 0 | 0 | 0 | 0 | 159 | 185 | 177 | 0 |
Overige kosten
| 0 | 11 | 8 | 5 | 3 | 7 | 5 | 2 | 3 | 13.011 | 0.75 | 3.471 | 3.809 | 14.249 | 13.949 | 6.673 | 3.222 | 10.904 | 3.108 | 2.737 | 1.295 | -10.063 | 17.11 | 1.399 | 1.378 | 16.894 | 2.076 | 2.264 | 2.706 | 4.395 | 2.451 | 1.364 | 3.589 | -31.695 | 2.889 | 1.21 | 0.727 | 45.034 | 3.038 | 1.963 | 0.435 | 0.392 | -34.557 | -8.208 | -5.44 | 0.074 | 2.34 | 0.326 | 0.144 |
Bedrijfskosten
| 882 | 884 | 800 | 782 | 762 | 829 | 773 | 698 | 659 | 693.053 | 690.621 | 651.651 | 633.85 | 672.341 | 688.179 | 631.17 | 597.374 | 597.623 | 534.555 | 515.939 | 550.38 | 573.194 | 529.394 | 207.099 | 247.202 | 200.932 | 221.833 | 189.565 | 235.626 | 217.319 | 223.004 | 200.374 | 203.559 | 233.467 | 254.591 | 239.155 | 231.361 | 257.327 | 241.288 | 203.131 | 184.074 | 194.712 | 177.83 | 192.602 | 180.979 | 178.952 | 185.208 | 177.653 | 155.109 |
Bedrijfsresultaat
| 871 | 652 | 717 | 674 | 783 | 361 | 526 | 582 | 605 | 299.981 | 603.614 | 412.331 | 363.652 | 195.319 | 358.409 | 265.329 | 288.693 | 149.083 | 241.02 | 213.012 | 126.562 | 53.495 | 202.2 | 84.518 | 63.193 | 64.396 | 86.558 | 92.368 | 65.748 | 132.35 | 105.689 | 76.102 | 111.863 | 91.427 | 52.102 | 108.623 | 144.875 | 87.126 | 188.619 | 128.342 | 150.711 | 87.568 | 150.946 | 135.325 | 93.463 | 114.136 | 180.086 | 165.829 | 141.165 |
Bedrijfsresultaat ratio
| 0.149 | 0.129 | 0.154 | 0.151 | 0.178 | 0.089 | 0.128 | 0.149 | 0.157 | 0.084 | 0.163 | 0.127 | 0.118 | 0.062 | 0.109 | 0.09 | 0.098 | 0.051 | 0.086 | 0.077 | 0.05 | 0.022 | 0.081 | 0.088 | 0.059 | 0.072 | 0.087 | 0.1 | 0.075 | 0.134 | 0.098 | 0.094 | 0.135 | 0.097 | 0.051 | 0.122 | 0.164 | 0.092 | 0.188 | 0.144 | 0.173 | 0.106 | 0.176 | 0.151 | 0.098 | 0.11 | 0.144 | 0.138 | 0.179 |
Totaal overige inkomsten en kosten netto
| 11 | -53 | 10 | 12 | 3 | -22 | 3 | 10 | 1 | -39 | 9 | 81 | -18.183 | -31.656 | 14.644 | 7.968 | 21.382 | 184.476 | 4.074 | 8.877 | -0.866 | -23.437 | 14.229 | -2,604.323 | -1.919 | -64.813 | 29.885 | 2.337 | 18.946 | 18.794 | 18.838 | 1.005 | 3.202 | -94.952 | 31.376 | 41.257 | 10.011 | 45.53 | 3.039 | 2.014 | 0.435 | -6.465 | -37.815 | -13.895 | 43.366 | 8.634 | 2.116 | 2.958 | 0.225 |
Inkomen voor belasting
| 882 | 599 | 727 | 686 | 786 | 339 | 529 | 592 | 608 | 259.952 | 613.875 | 492.65 | 345.47 | 163.662 | 373.054 | 273.296 | 310.076 | 333.56 | 245.093 | 221.89 | 125.696 | 30.057 | 216.43 | -2,519.805 | 61.274 | -0.417 | 116.443 | 94.705 | 84.695 | 151.145 | 124.526 | 77.108 | 115.065 | -3.524 | 83.477 | 149.88 | 154.887 | 132.656 | 191.657 | 130.358 | 151.146 | 81.103 | 113.131 | 121.43 | 136.83 | 122.77 | 182.202 | 168.788 | 141.39 |
Inkomen voor belasting ratio
| 0.151 | 0.119 | 0.156 | 0.153 | 0.179 | 0.083 | 0.129 | 0.152 | 0.157 | 0.073 | 0.166 | 0.152 | 0.112 | 0.052 | 0.114 | 0.092 | 0.106 | 0.113 | 0.088 | 0.08 | 0.049 | 0.013 | 0.086 | -2.616 | 0.058 | -0 | 0.117 | 0.103 | 0.097 | 0.153 | 0.115 | 0.095 | 0.139 | -0.004 | 0.082 | 0.168 | 0.175 | 0.14 | 0.191 | 0.146 | 0.174 | 0.098 | 0.132 | 0.136 | 0.143 | 0.118 | 0.146 | 0.14 | 0.18 |
Belastingkosten
| 329 | 217 | 265 | 264 | 288 | 128 | 197 | 220 | 232 | 130.152 | 238.642 | 144.998 | 119.263 | 75.246 | 152.798 | 125.806 | 156.134 | 291.133 | 133.318 | 103.391 | 76.153 | -103.591 | 94.123 | 47.859 | 15.184 | 71.69 | 47.858 | 42.671 | 31.412 | 38.705 | 45.067 | 39.093 | 36.905 | 17.855 | 37.813 | 53.813 | 51.272 | 52.226 | 67.845 | 65.73 | 63.646 | 28.633 | 61.676 | 46.253 | 49.297 | 42.723 | 67.403 | 79.185 | 51.365 |
Nettowinst
| 477 | 313 | 373 | 365 | 430 | 178 | 276 | 322 | 317 | 131.929 | 328.041 | 319.105 | 197.317 | 70.64 | 205.467 | 162.633 | 194.399 | 138.444 | 142.902 | 142.399 | 46.616 | 129.906 | 125.165 | -2,568.628 | 43.791 | -76.349 | 67.584 | 51.265 | 54.494 | 110.027 | 80.694 | 40.047 | 79.449 | -19.569 | 46.048 | 96.068 | 103.614 | 90.353 | 115.6 | 66.056 | 87.5 | 52.47 | 51.455 | 75.177 | 87.533 | 80.047 | 114.798 | 89.604 | 90.024 |
Nettowinstmarge
| 0.082 | 0.062 | 0.08 | 0.082 | 0.098 | 0.044 | 0.067 | 0.083 | 0.082 | 0.037 | 0.089 | 0.099 | 0.064 | 0.022 | 0.063 | 0.055 | 0.066 | 0.047 | 0.051 | 0.052 | 0.018 | 0.054 | 0.05 | -2.667 | 0.041 | -0.086 | 0.068 | 0.056 | 0.062 | 0.111 | 0.075 | 0.049 | 0.096 | -0.021 | 0.045 | 0.108 | 0.117 | 0.095 | 0.115 | 0.074 | 0.101 | 0.063 | 0.06 | 0.084 | 0.092 | 0.077 | 0.092 | 0.074 | 0.114 |
WPA (Winst Per Aandeel)
| 13.27 | 8.7 | 10.34 | 10.11 | 11.89 | 4.92 | 7.63 | 8.91 | 8.77 | 3.65 | 9.07 | 8.84 | 5.46 | 1.96 | 5.69 | 4.46 | 5.33 | 3.8 | 3.92 | 3.93 | 1.29 | 3.59 | 3.45 | -85.84 | 1.46 | -2.55 | 2.26 | 1.72 | 1.83 | 3.69 | 2.7 | 1.34 | 2.67 | -0.66 | 1.55 | 3.22 | 3.48 | 3.03 | 3.88 | 2.37 | 3.14 | 1.88 | 1.85 | 2.79 | 3.25 | 2.97 | 4.26 | 3.44 | 3.46 |
Verwaterde WPA
| 13.12 | 8.56 | 10.34 | 10 | 11.78 | 4.92 | 7.44 | 8.89 | 8.74 | 3.62 | 8.98 | 8.77 | 5.46 | 1.96 | 5.69 | 4.46 | 5.33 | 3.8 | 3.92 | 3.93 | 1.28 | 3.59 | 3.45 | -85.84 | 1.46 | -2.55 | 2.26 | 1.72 | 1.82 | 3.69 | 2.7 | 1.34 | 2.66 | -0.66 | 1.55 | 3.22 | 3.47 | 3.03 | 3.88 | 2.37 | 2.97 | 1.88 | 1.85 | 2.79 | 2.97 | 2.97 | 4.26 | 3.44 | 3.31 |
EBITDA
| 985 | 785 | 846 | 674 | 783 | 391 | 525 | 582 | 606 | 354.953 | 595.072 | 335.898 | 385.606 | 243.424 | 357.004 | 263.428 | 270.285 | -24.812 | 240.678 | 206.937 | 127.737 | 66.897 | 204.277 | 2,708.89 | 67.808 | 144.069 | 58.734 | 92.368 | 49.505 | 115.305 | 99.91 | 76.103 | 112.17 | 155.38 | 23.616 | 68.577 | 135.592 | 132.656 | 191.657 | 130.815 | 150.711 | 94.511 | 156.726 | 142.864 | 46.105 | 107.77 | 180.086 | 165.83 | 141.165 |
EBITDA ratio
| 0.169 | 0.156 | 0.181 | 0.151 | 0.178 | 0.096 | 0.128 | 0.149 | 0.157 | 0.1 | 0.161 | 0.104 | 0.125 | 0.078 | 0.109 | 0.089 | 0.092 | -0.008 | 0.086 | 0.075 | 0.05 | 0.028 | 0.082 | 2.812 | 0.064 | 0.161 | 0.059 | 0.1 | 0.057 | 0.116 | 0.092 | 0.094 | 0.135 | 0.165 | 0.023 | 0.077 | 0.153 | 0.14 | 0.191 | 0.147 | 0.173 | 0.114 | 0.183 | 0.159 | 0.048 | 0.104 | 0.144 | 0.138 | 0.179 |