Systems Engineering Consultants Co.,LTD.
TSE:3741.T
4175 (JPY) • At close October 18, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,178 | 2,453.964 | 2,165.297 | 2,088.339 | 1,826.931 | 2,168.525 | 1,951.167 | 1,762.691 | 1,606.602 | 1,893.298 | 1,769.775 | 1,539.756 | 1,357.43 | 1,834.75 | 1,734.528 | 1,617.958 | 1,338.684 | 1,790.209 | 1,663.216 | 1,552.757 | 1,337.746 | 1,682.559 | 1,555.488 | 1,450.739 | 1,292.509 | 1,527.273 | 1,360.168 | 1,216.58 | 1,071.396 | 1,293.036 | 1,101.594 | 1,003.159 | 1,026.27 | 1,382.338 | 1,160.737 | 1,111.19 | 961.013 | 1,150.862 | 1,069.853 | 968.301 | 911.197 | 1,127.497 | 1,045.882 | 1,094.882 | 981.989 | 1,124.079 | 1,010.537 | 875.763 | 807.71 | 853.961 | 780.156 | 779.966 | 670.398 | 739.05 | 680.132 | 638.801 | 632.419 | 753.516 | 740.905 | 691.517 | 638.627 | 816.17 | 768.396 | 643.008 |
Kosten van de omzet
| 1,510 | 1,734.465 | 1,497.535 | 1,460.999 | 1,290.683 | 1,490.659 | 1,359.683 | 1,225.845 | 1,170.8 | 1,296.066 | 1,234.034 | 1,065.219 | 989.956 | 1,313.807 | 1,213.282 | 1,137.646 | 1,011.837 | 1,324.023 | 1,190.909 | 1,080.934 | 973.005 | 1,196.045 | 1,128.709 | 1,055.737 | 930.301 | 1,103.705 | 958.609 | 893.733 | 787.316 | 966.548 | 779.777 | 777.006 | 769.165 | 1,028.652 | 884.196 | 792.878 | 732.363 | 741.89 | 757.873 | 722.317 | 698.361 | 761.108 | 773.524 | 788.359 | 741.826 | 732.118 | 694.683 | 630.823 | 591.463 | 570.439 | 570.435 | 549.35 | 495.078 | 531.364 | 510.088 | 461.889 | 518.292 | 557.129 | 591.41 | 501.774 | 493.864 | 623.507 | 554.028 | 411.213 |
Brutowinst
| 668 | 719.499 | 667.762 | 627.34 | 536.248 | 677.866 | 591.484 | 536.846 | 435.802 | 597.232 | 535.741 | 474.537 | 367.474 | 520.943 | 521.246 | 480.312 | 326.847 | 466.186 | 472.307 | 471.823 | 364.741 | 486.514 | 426.779 | 395.002 | 362.208 | 423.568 | 401.559 | 322.847 | 284.08 | 326.488 | 321.817 | 226.153 | 257.105 | 353.686 | 276.541 | 318.312 | 228.65 | 408.972 | 311.98 | 245.984 | 212.836 | 366.389 | 272.358 | 306.523 | 240.163 | 391.961 | 315.854 | 244.94 | 216.247 | 283.522 | 209.721 | 230.616 | 175.32 | 207.686 | 170.044 | 176.912 | 114.127 | 196.387 | 149.495 | 189.743 | 144.763 | 192.663 | 214.368 | 231.795 |
Brutowinstmarge
| 0.307 | 0.293 | 0.308 | 0.3 | 0.294 | 0.313 | 0.303 | 0.305 | 0.271 | 0.315 | 0.303 | 0.308 | 0.271 | 0.284 | 0.301 | 0.297 | 0.244 | 0.26 | 0.284 | 0.304 | 0.273 | 0.289 | 0.274 | 0.272 | 0.28 | 0.277 | 0.295 | 0.265 | 0.265 | 0.252 | 0.292 | 0.225 | 0.251 | 0.256 | 0.238 | 0.286 | 0.238 | 0.355 | 0.292 | 0.254 | 0.234 | 0.325 | 0.26 | 0.28 | 0.245 | 0.349 | 0.313 | 0.28 | 0.268 | 0.332 | 0.269 | 0.296 | 0.262 | 0.281 | 0.25 | 0.277 | 0.18 | 0.261 | 0.202 | 0.274 | 0.227 | 0.236 | 0.279 | 0.36 |
Onderzoek- en ontwikkelingskosten
| 0 | 45.39 | 25.576 | 13.381 | 16.089 | 17.532 | 16.919 | 15.024 | 16.948 | 53 | 16.034 | 13.664 | 15.285 | 13.489 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 114 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | 118 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 149.188 | 0 | 0 | 0 | 133.421 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 81.237 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -47 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 311 | 263.188 | 219.063 | 237.926 | 279 | 264.421 | 206.097 | 232.1 | 274 | 175 | 201 | 232 | 234.139 | 209.237 | 188 | 205 | 222 | 145 | 187 | 219 | 220 | 144 | 189 | 221 | 207 | 134 | 187 | 218 | 183 | 140 | 168 | 180 | 172 | 116 | 137 | 133 | 131 | 56 | 130 | 142 | 141 | 48 | 140 | 133 | 138 | 96 | 119 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 30.265 | 14.514 | 10.019 | 17.834 | 14.423 | 16.399 | 12.615 | 14.976 | 12.252 | 9.74 | 8.404 | 10.346 | 8.815 | 9.234 | 8.917 | 11.534 | 15.389 | 15.634 | 15.974 | 15.819 | 15.42 | 17.546 | 13.225 | 13.51 | 22.106 | 23.746 | 5.296 | 7.735 | 3.919 | 4.684 | 4.328 | 5.727 | 3.671 | 3.766 | 3.039 | 3.851 | 11.212 | 10.478 | 14.209 | 10.377 | 21.815 | 16.862 | 10.629 | 2.018 | 8.323 | 5.082 | 1.917 | 4.44 | 49.656 | 33.803 | 21.638 | 18.562 | 36.313 | 21.578 | 16.514 | 16.368 | 24.761 | 17.075 | 17.135 | 15.978 | 34.483 | 16.812 | 12.672 |
Bedrijfskosten
| 311 | 308.578 | 244.639 | 251.307 | 279.026 | 281.953 | 223.016 | 247.124 | 274.281 | 229.573 | 201.679 | 231.789 | 249.424 | 222.726 | 188.046 | 204.884 | 222.522 | 218.378 | 186.794 | 218.62 | 220.673 | 229.771 | 189.218 | 220.966 | 207.117 | 222.904 | 187.108 | 217.509 | 183.809 | 178.039 | 168.113 | 179.449 | 172.895 | 133.977 | 136.958 | 132.633 | 131.93 | 110.248 | 130.142 | 141.398 | 141.642 | 122.606 | 140.112 | 132.448 | 138.59 | 141.078 | 119.051 | 125.452 | 135.27 | 157.367 | 145.795 | 150.232 | 141.696 | 120.297 | 122.668 | 144.403 | 171.881 | 125.712 | 131.972 | 146.96 | 155.588 | 137.458 | 126.121 | 145.841 |
Bedrijfsresultaat
| 357 | 410.921 | 423.123 | 376.033 | 257.221 | 395.913 | 368.468 | 289.722 | 161.52 | 367.657 | 334.062 | 242.749 | 118.049 | 298.217 | 333.201 | 275.427 | 104.324 | 247.808 | 285.513 | 253.203 | 144.067 | 256.744 | 237.561 | 174.036 | 155.09 | 200.662 | 214.452 | 105.337 | 100.271 | 148.449 | 153.704 | 46.704 | 84.209 | 219.708 | 139.584 | 185.679 | 96.719 | 298.723 | 181.84 | 104.584 | 71.194 | 243.784 | 132.245 | 174.075 | 101.572 | 250.883 | 196.803 | 119.487 | 80.976 | 126.156 | 63.925 | 80.384 | 33.623 | 87.39 | 47.375 | 32.508 | -57.755 | 70.675 | 17.522 | 42.781 | -10.826 | 55.206 | 88.246 | 85.954 |
Bedrijfsresultaat ratio
| 0.164 | 0.167 | 0.195 | 0.18 | 0.141 | 0.183 | 0.189 | 0.164 | 0.101 | 0.194 | 0.189 | 0.158 | 0.087 | 0.163 | 0.192 | 0.17 | 0.078 | 0.138 | 0.172 | 0.163 | 0.108 | 0.153 | 0.153 | 0.12 | 0.12 | 0.131 | 0.158 | 0.087 | 0.094 | 0.115 | 0.14 | 0.047 | 0.082 | 0.159 | 0.12 | 0.167 | 0.101 | 0.26 | 0.17 | 0.108 | 0.078 | 0.216 | 0.126 | 0.159 | 0.103 | 0.223 | 0.195 | 0.136 | 0.1 | 0.148 | 0.082 | 0.103 | 0.05 | 0.118 | 0.07 | 0.051 | -0.091 | 0.094 | 0.024 | 0.062 | -0.017 | 0.068 | 0.115 | 0.134 |
Totaal overige inkomsten en kosten netto
| 24 | 32.113 | 17.228 | 11.494 | 19 | 15.511 | 18.032 | 13.219 | 16 | 12 | 12 | 9 | 11.654 | 9.484 | 10.533 | 9.612 | 19.564 | 16.176 | 17.578 | 17.169 | 18.058 | 16.593 | 19.652 | 14.426 | 15.388 | 24.403 | 25.191 | 6.529 | 8.99 | 4.898 | 6.504 | 5.438 | 6.418 | 4.425 | 5.006 | 4.374 | 5.014 | 12.15 | 11.306 | 15.411 | 10.959 | 22.637 | 18.139 | 10.248 | 0.129 | 2.254 | 7.411 | -1.702 | 5.461 | 52.644 | 35.919 | 18.919 | 20.056 | 38.733 | 22.989 | -38.868 | 6.357 | 27.593 | 18.16 | 17.218 | 17.092 | 39.975 | 14.442 | 14.848 |
Inkomen voor belasting
| 381 | 443.034 | 440.351 | 387.527 | 277.01 | 411.424 | 386.5 | 302.941 | 177.79 | 380.492 | 345.096 | 251.767 | 129.703 | 307.7 | 343.734 | 285.04 | 123.888 | 263.983 | 303.092 | 270.372 | 162.125 | 273.337 | 257.213 | 188.462 | 170.478 | 225.066 | 239.642 | 111.867 | 109.261 | 153.347 | 160.208 | 52.142 | 90.628 | 224.134 | 144.589 | 190.053 | 101.734 | 310.874 | 193.144 | 119.997 | 82.153 | 266.42 | 150.385 | 184.323 | 101.702 | 253.137 | 204.214 | 117.786 | 86.438 | 178.799 | 99.845 | 99.303 | 53.68 | 126.122 | 70.365 | -6.359 | -51.397 | 98.268 | 35.683 | 60.001 | 6.267 | 95.18 | 102.689 | 100.802 |
Inkomen voor belasting ratio
| 0.175 | 0.181 | 0.203 | 0.186 | 0.152 | 0.19 | 0.198 | 0.172 | 0.111 | 0.201 | 0.195 | 0.164 | 0.096 | 0.168 | 0.198 | 0.176 | 0.093 | 0.147 | 0.182 | 0.174 | 0.121 | 0.162 | 0.165 | 0.13 | 0.132 | 0.147 | 0.176 | 0.092 | 0.102 | 0.119 | 0.145 | 0.052 | 0.088 | 0.162 | 0.125 | 0.171 | 0.106 | 0.27 | 0.181 | 0.124 | 0.09 | 0.236 | 0.144 | 0.168 | 0.104 | 0.225 | 0.202 | 0.134 | 0.107 | 0.209 | 0.128 | 0.127 | 0.08 | 0.171 | 0.103 | -0.01 | -0.081 | 0.13 | 0.048 | 0.087 | 0.01 | 0.117 | 0.134 | 0.157 |
Belastingkosten
| 118 | 108.23 | 133.563 | 114.55 | 86.262 | 138.623 | 116.931 | 88.67 | 55.599 | 109.174 | 104.033 | 72.804 | 40.747 | 108.381 | 103.213 | 82.174 | 38.909 | 90.153 | 91.622 | 79.26 | 50.677 | 90.686 | 77.646 | 54.21 | 53.223 | 75.136 | 59.372 | 35.89 | 47.083 | 47.387 | 49.419 | 16.153 | 28.968 | 67.166 | 48.842 | 63.525 | 34.588 | 113.4 | 69.402 | 42.679 | 30.276 | 108.271 | 57.467 | 69.222 | 39.618 | 96.738 | 78.411 | 45.652 | 33.427 | 76.547 | 47.8 | 42.507 | 21.791 | 50.238 | 29.703 | -1.536 | -19.909 | 39.82 | 16.307 | 24.769 | 3.577 | 33.934 | 43.023 | 44.396 |
Nettowinst
| 263 | 334.804 | 306.788 | 272.976 | 190.748 | 272.801 | 269.568 | 214.272 | 122.19 | 271.317 | 241.064 | 178.962 | 88.956 | 199.319 | 240.521 | 202.865 | 84.979 | 173.829 | 211.471 | 191.112 | 111.447 | 182.651 | 179.566 | 134.252 | 117.255 | 149.931 | 180.268 | 75.978 | 62.177 | 105.96 | 110.789 | 35.989 | 61.659 | 156.969 | 95.747 | 126.527 | 67.146 | 197.475 | 123.741 | 77.319 | 51.876 | 158.148 | 92.918 | 115.102 | 62.083 | 156.399 | 125.803 | 72.135 | 53.01 | 102.252 | 52.046 | 56.796 | 31.888 | 75.882 | 40.662 | -4.823 | -31.488 | 58.447 | 19.376 | 35.231 | 2.689 | 61.248 | 59.665 | 56.405 |
Nettowinstmarge
| 0.121 | 0.136 | 0.142 | 0.131 | 0.104 | 0.126 | 0.138 | 0.122 | 0.076 | 0.143 | 0.136 | 0.116 | 0.066 | 0.109 | 0.139 | 0.125 | 0.063 | 0.097 | 0.127 | 0.123 | 0.083 | 0.109 | 0.115 | 0.093 | 0.091 | 0.098 | 0.133 | 0.062 | 0.058 | 0.082 | 0.101 | 0.036 | 0.06 | 0.114 | 0.082 | 0.114 | 0.07 | 0.172 | 0.116 | 0.08 | 0.057 | 0.14 | 0.089 | 0.105 | 0.063 | 0.139 | 0.124 | 0.082 | 0.066 | 0.12 | 0.067 | 0.073 | 0.048 | 0.103 | 0.06 | -0.008 | -0.05 | 0.078 | 0.026 | 0.051 | 0.004 | 0.075 | 0.078 | 0.088 |
WPA (Winst Per Aandeel)
| 51.6 | 65.69 | 60.19 | 53.56 | 37.45 | 53.56 | 52.93 | 42.08 | 23.95 | 53.03 | 47.13 | 34.99 | 17.41 | 39 | 47.07 | 39.68 | 16.62 | 34 | 41.36 | 37.33 | 21.77 | 35.68 | 35.08 | 26.22 | 22.9 | 29.29 | 35.21 | 14.84 | 12.15 | 20.7 | 21.64 | 7.03 | 12.04 | 30.66 | 18.7 | 24.71 | 13.12 | 38.57 | 24.17 | 15.1 | 10.14 | 30.89 | 18.15 | 22.48 | 12.13 | 30.55 | 24.57 | 14.09 | 10.36 | 19.97 | 10.17 | 11.09 | 6.23 | 14.82 | 7.94 | -0.94 | -6.15 | 11.42 | 3.78 | 6.88 | 0.53 | 11.96 | 11.65 | 11.02 |
Verwaterde WPA
| 51.6 | 65.69 | 60.19 | 53.56 | 37.45 | 53.56 | 52.93 | 42.08 | 23.95 | 53.03 | 47.13 | 34.99 | 17.41 | 39 | 47.07 | 39.68 | 16.62 | 34 | 41.36 | 37.33 | 21.77 | 35.68 | 35.08 | 26.22 | 22.9 | 29.29 | 35.21 | 14.84 | 12.15 | 20.7 | 21.64 | 7.03 | 12.04 | 30.66 | 18.7 | 24.71 | 13.12 | 38.57 | 24.17 | 15.1 | 10.14 | 30.89 | 18.15 | 22.48 | 12.13 | 30.55 | 24.57 | 14.09 | 10.36 | 19.97 | 10.17 | 11.09 | 6.23 | 14.82 | 7.94 | -0.94 | -6.15 | 11.42 | 3.78 | 6.88 | 0.53 | 11.96 | 11.65 | 11.02 |
EBITDA
| 366 | 421.564 | 440.484 | 387.726 | 277.148 | 411.625 | 386.646 | 303.146 | 177.925 | 380.696 | 345.223 | 251.974 | 129.844 | 307.903 | 343.876 | 285.241 | 117.913 | 264.187 | 303.231 | 270.582 | 162.253 | 273.54 | 257.346 | 188.664 | 170.615 | 225.266 | 239.778 | 112.06 | 109.391 | 153.592 | 160.372 | 52.389 | 90.777 | 224.407 | 144.777 | 190.331 | 101.898 | 311.147 | 193.341 | 120.23 | 82.309 | 266.653 | 150.554 | 185.47 | 105.854 | 261.036 | 204.506 | 123.072 | 86.648 | 178.966 | 99.969 | 102.951 | 53.84 | 147.059 | 84.043 | 61.056 | -5.483 | 142.738 | 54.364 | 79.085 | 25.304 | 120.078 | 124.295 | 101.15 |
EBITDA ratio
| 0.168 | 0.172 | 0.203 | 0.186 | 0.152 | 0.19 | 0.198 | 0.172 | 0.111 | 0.201 | 0.195 | 0.164 | 0.096 | 0.168 | 0.198 | 0.176 | 0.088 | 0.148 | 0.182 | 0.174 | 0.121 | 0.163 | 0.165 | 0.13 | 0.132 | 0.147 | 0.176 | 0.092 | 0.102 | 0.119 | 0.146 | 0.052 | 0.088 | 0.162 | 0.125 | 0.171 | 0.106 | 0.27 | 0.181 | 0.124 | 0.09 | 0.236 | 0.144 | 0.169 | 0.108 | 0.232 | 0.202 | 0.141 | 0.107 | 0.21 | 0.128 | 0.132 | 0.08 | 0.199 | 0.124 | 0.096 | -0.009 | 0.189 | 0.073 | 0.114 | 0.04 | 0.147 | 0.162 | 0.157 |