Pro-Ship Incorporated
TSE:3763.T
1500 (JPY) • At close November 5, 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
| 1,485 | 1,900.711 | 1,885.448 | 1,730.291 | 1,296.487 | 1,729.318 | 1,615.732 | 1,756.582 | 1,498.632 | 1,975.883 | 1,639.218 | 1,680.087 | 1,394.734 | 2,123.542 | 1,076.102 | 1,211.499 | 940.785 | 1,693.929 | 1,076.223 | 1,053.076 | 1,229.558 | 1,543.005 | 1,112.071 | 941.645 | 847.167 | 1,612.176 | 969.597 | 908.553 | 857.391 | 1,434.053 | 953.958 | 1,022.655 | 701.958 | 1,165.264 | 799.504 | 787.044 | 814.403 | 1,088.346 | 821.962 | 884.08 | 721.475 | 1,202.6 | 843.597 | 744.117 | 754.032 | 974.672 | 768.04 | 794.687 | 891.688 | 956.523 | 733.183 | 922.757 | 797.339 | 1,001.423 | 705.07 | 814.395 | 644.146 | 993.19 | 677.04 | 735.261 | 637.451 | 1,051.676 | 811.977 | 759.511 |
Kosten van de omzet
| 739 | 802.963 | 870.614 | 851.396 | 744.328 | 845.041 | 862.897 | 864.01 | 818.458 | 931.149 | 793.734 | 813.636 | 608.745 | 1,034.899 | 469.398 | 552.908 | 470.302 | 693.155 | 485.525 | 533.474 | 767.232 | 609.455 | 527.264 | 480.191 | 379.64 | 711.838 | 472.019 | 368.653 | 421.892 | 513.657 | 362.245 | 474.588 | 298.464 | 467.353 | 273.277 | 318.406 | 334.089 | 421.43 | 322.714 | 343.199 | 336.413 | 447.734 | 345.925 | 340.281 | 338.357 | 355.633 | 292.568 | 355.315 | 348.097 | 396.657 | 299.094 | 381.954 | 335.18 | 409.967 | 288.892 | 356.847 | 276.616 | 448.365 | 314.721 | 370.71 | 404.172 | 608.512 | 391.418 | 473.834 |
Brutowinst
| 746 | 1,097.748 | 1,014.834 | 878.895 | 552.159 | 884.277 | 752.835 | 892.572 | 680.174 | 1,044.734 | 845.484 | 866.451 | 785.989 | 1,088.643 | 606.704 | 658.591 | 470.483 | 1,000.774 | 590.698 | 519.602 | 462.326 | 933.55 | 584.807 | 461.454 | 467.527 | 900.338 | 497.578 | 539.9 | 435.499 | 920.396 | 591.713 | 548.067 | 403.494 | 697.911 | 526.227 | 468.638 | 480.314 | 666.916 | 499.248 | 540.881 | 385.062 | 754.866 | 497.672 | 403.836 | 415.675 | 619.039 | 475.472 | 439.372 | 543.591 | 559.866 | 434.089 | 540.803 | 462.159 | 591.456 | 416.178 | 457.548 | 367.53 | 544.825 | 362.319 | 364.551 | 233.279 | 443.164 | 420.559 | 285.677 |
Brutowinstmarge
| 0.502 | 0.578 | 0.538 | 0.508 | 0.426 | 0.511 | 0.466 | 0.508 | 0.454 | 0.529 | 0.516 | 0.516 | 0.564 | 0.513 | 0.564 | 0.544 | 0.5 | 0.591 | 0.549 | 0.493 | 0.376 | 0.605 | 0.526 | 0.49 | 0.552 | 0.558 | 0.513 | 0.594 | 0.508 | 0.642 | 0.62 | 0.536 | 0.575 | 0.599 | 0.658 | 0.595 | 0.59 | 0.613 | 0.607 | 0.612 | 0.534 | 0.628 | 0.59 | 0.543 | 0.551 | 0.635 | 0.619 | 0.553 | 0.61 | 0.585 | 0.592 | 0.586 | 0.58 | 0.591 | 0.59 | 0.562 | 0.571 | 0.549 | 0.535 | 0.496 | 0.366 | 0.421 | 0.518 | 0.376 |
Onderzoek- en ontwikkelingskosten
| 0 | 107.295 | 99 | 95 | 95 | 65.038 | 41 | 36 | 40 | 91 | 39 | 0 | 0 | 9.906 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 448 | 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 |
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 |
Verkoop-, algemene en administratieve kosten
| 552 | 343.348 | 346.01 | 391.493 | 528 | 301.022 | 339.982 | 367.326 | 429 | 289 | 325 | 300 | 331.542 | 290.682 | 246 | 265 | 292 | 182 | 263 | 269 | 321 | 198 | 221 | 214 | 250 | 158 | 219 | 277 | 231 | 190 | 247 | 212 | 245 | 208 | 222 | 217 | 259 | 214 | 217 | 222 | 238 | 70 | 271 | 295 | 335 | 154 | 328 | 314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 0.201 | 15.552 | 0.356 | 1.121 | 0.157 | 1.498 | 0.831 | 5.123 | 15.626 | 2.444 | 1.574 | 7.851 | 2.025 | 1.26 | 0.806 | 1.901 | 0.385 | 5.607 | 3.681 | 1.153 | 6.991 | -0.131 | 1.757 | 4.063 | -4.317 | 3.01 | 3.148 | 3.018 | 1.152 | 3.045 | 2.138 | 2.904 | 0.402 | 0.204 | 0.267 | 1.154 | 0.394 | 0.225 | 5.423 | 0.949 | 0.095 | 0.229 | 0.632 | 0.712 | 1.128 | 0.17 | -0.403 | 0.32 | 0.018 | 0.111 | 0.054 | 1.476 | 2.196 | 1.952 | 2.001 | 2.633 | 2.599 | 2.429 | 3.626 | 2.607 | 2.983 | 1.086 | 1.051 |
Bedrijfskosten
| 553 | 450.643 | 445.01 | 486.493 | 528.833 | 366.06 | 380.982 | 403.326 | 429.15 | 379.881 | 325.455 | 299.96 | 331.542 | 300.588 | 245.985 | 265.467 | 292.411 | 249.866 | 262.673 | 269.043 | 321.732 | 227.423 | 221.495 | 213.963 | 250.246 | 205.03 | 218.353 | 277.372 | 231.366 | 214.561 | 246.413 | 212.698 | 245.248 | 228.414 | 221.786 | 217.003 | 259.917 | 242.36 | 216.536 | 222.232 | 238.476 | 211.974 | 271.519 | 294.904 | 335.2 | 294.432 | 327.64 | 314.251 | 309.408 | 227.904 | 220.668 | 213.606 | 246.516 | 137.333 | 211.214 | 228.135 | 218.838 | 131.356 | 209.122 | 181.715 | 209.831 | 133.392 | 222.937 | 197.124 |
Bedrijfsresultaat
| 193 | 647.105 | 569.823 | 392.403 | 23.325 | 518.218 | 371.853 | 489.246 | 251.023 | 664.854 | 520.028 | 566.491 | 454.446 | 788.056 | 360.718 | 393.124 | 178.071 | 750.908 | 328.026 | 250.559 | 140.592 | 706.126 | 363.313 | 247.492 | 217.279 | 695.308 | 279.226 | 262.527 | 204.132 | 705.835 | 345.3 | 335.37 | 158.244 | 469.497 | 304.441 | 251.635 | 220.396 | 424.555 | 282.713 | 318.649 | 146.585 | 542.891 | 226.154 | 108.932 | 80.473 | 324.606 | 147.832 | 125.121 | 234.182 | 331.963 | 213.421 | 327.197 | 215.642 | 418.983 | 204.963 | 229.412 | 148.691 | 368.612 | 153.195 | 182.835 | 23.447 | 256.233 | 197.62 | 88.553 |
Bedrijfsresultaat ratio
| 0.13 | 0.34 | 0.302 | 0.227 | 0.018 | 0.3 | 0.23 | 0.279 | 0.168 | 0.336 | 0.317 | 0.337 | 0.326 | 0.371 | 0.335 | 0.324 | 0.189 | 0.443 | 0.305 | 0.238 | 0.114 | 0.458 | 0.327 | 0.263 | 0.256 | 0.431 | 0.288 | 0.289 | 0.238 | 0.492 | 0.362 | 0.328 | 0.225 | 0.403 | 0.381 | 0.32 | 0.271 | 0.39 | 0.344 | 0.36 | 0.203 | 0.451 | 0.268 | 0.146 | 0.107 | 0.333 | 0.192 | 0.157 | 0.263 | 0.347 | 0.291 | 0.355 | 0.27 | 0.418 | 0.291 | 0.282 | 0.231 | 0.371 | 0.226 | 0.249 | 0.037 | 0.244 | 0.243 | 0.117 |
Totaal overige inkomsten en kosten netto
| 43 | 37.254 | 181.322 | 12.208 | 16 | 19.944 | 150.554 | 46.287 | 24 | 21 | 18 | 49 | 19.569 | 12.438 | 13.952 | 7.468 | 12.958 | 10.498 | 30.391 | 23.689 | 6.571 | 15.216 | 25.305 | 19.978 | 11.686 | 5.247 | 8.752 | 14.759 | 8.852 | 9.943 | 9.361 | 14.091 | 8.962 | -22.278 | 12.613 | 2.226 | 4.197 | 1.618 | 1.462 | 9.479 | 6.49 | 1.498 | 1.366 | 1.384 | 2.478 | 2.521 | 1.747 | 1.074 | 55.316 | 1.639 | 4.457 | 2.016 | 0.548 | -29.757 | 4.545 | 3.927 | 6.17 | -38.702 | 6.014 | 7.764 | 47.541 | -40.005 | 5.352 | 10.791 |
Inkomen voor belasting
| 236 | 684.359 | 751.145 | 404.611 | 39.926 | 538.162 | 522.407 | 535.533 | 276.548 | 685.663 | 536.467 | 616.881 | 474.016 | 800.494 | 374.671 | 400.591 | 191.03 | 761.406 | 358.416 | 274.248 | 147.164 | 721.343 | 388.618 | 267.469 | 228.966 | 700.555 | 287.977 | 277.287 | 212.985 | 715.778 | 354.661 | 349.46 | 167.208 | 447.219 | 317.054 | 253.861 | 224.594 | 426.174 | 284.174 | 328.128 | 153.076 | 544.39 | 227.519 | 110.316 | 82.953 | 327.128 | 149.579 | 126.195 | 289.499 | 333.601 | 217.878 | 329.213 | 216.191 | 424.366 | 209.509 | 233.34 | 154.862 | 374.767 | 159.211 | 190.6 | 70.989 | 269.767 | 202.974 | 99.344 |
Inkomen voor belasting ratio
| 0.159 | 0.36 | 0.398 | 0.234 | 0.031 | 0.311 | 0.323 | 0.305 | 0.185 | 0.347 | 0.327 | 0.367 | 0.34 | 0.377 | 0.348 | 0.331 | 0.203 | 0.449 | 0.333 | 0.26 | 0.12 | 0.467 | 0.349 | 0.284 | 0.27 | 0.435 | 0.297 | 0.305 | 0.248 | 0.499 | 0.372 | 0.342 | 0.238 | 0.384 | 0.397 | 0.323 | 0.276 | 0.392 | 0.346 | 0.371 | 0.212 | 0.453 | 0.27 | 0.148 | 0.11 | 0.336 | 0.195 | 0.159 | 0.325 | 0.349 | 0.297 | 0.357 | 0.271 | 0.424 | 0.297 | 0.287 | 0.24 | 0.377 | 0.235 | 0.259 | 0.111 | 0.257 | 0.25 | 0.131 |
Belastingkosten
| 73 | 173.315 | 213.535 | 130.32 | 13.137 | 139.412 | 167.742 | 171.982 | 93.723 | 204.405 | 169.267 | 198.214 | 149.756 | 264.88 | 119.215 | 128.169 | 62.395 | 249.855 | 116.032 | 85.324 | 53.235 | 232.129 | 125.163 | 86.024 | 76.16 | 217.781 | 92.851 | 88.776 | 68.477 | 240.799 | 114.363 | 112.732 | 57.499 | 146.977 | 109.408 | 87.522 | 81.581 | 159.302 | 105.657 | 119.548 | 60.18 | 210.908 | 89.621 | 44.516 | 37.656 | 97.181 | 60.369 | 50.94 | 121.145 | 134.693 | 105.384 | 145.975 | 98.242 | 171.31 | 92.603 | 103.755 | 67.829 | 148.189 | 69.235 | 86.192 | 30.738 | 116.205 | 90.508 | 45.32 |
Nettowinst
| 163 | 511.045 | 537.61 | 274.29 | 26.789 | 398.751 | 354.665 | 363.551 | 182.824 | 481.259 | 367.199 | 418.667 | 324.26 | 535.614 | 255.456 | 272.422 | 128.634 | 511.551 | 242.385 | 188.923 | 93.929 | 489.214 | 263.454 | 181.445 | 152.806 | 482.774 | 195.127 | 188.511 | 144.507 | 474.979 | 240.298 | 236.728 | 109.708 | 300.242 | 207.645 | 166.339 | 143.013 | 266.871 | 178.518 | 208.579 | 92.896 | 333.483 | 137.898 | 65.8 | 45.296 | 229.948 | 89.209 | 75.256 | 168.353 | 198.908 | 112.494 | 183.238 | 117.948 | 253.055 | 116.906 | 129.584 | 87.032 | 226.578 | 89.976 | 104.408 | 40.251 | 153.561 | 112.465 | 54.024 |
Nettowinstmarge
| 0.11 | 0.269 | 0.285 | 0.159 | 0.021 | 0.231 | 0.22 | 0.207 | 0.122 | 0.244 | 0.224 | 0.249 | 0.232 | 0.252 | 0.237 | 0.225 | 0.137 | 0.302 | 0.225 | 0.179 | 0.076 | 0.317 | 0.237 | 0.193 | 0.18 | 0.299 | 0.201 | 0.207 | 0.169 | 0.331 | 0.252 | 0.231 | 0.156 | 0.258 | 0.26 | 0.211 | 0.176 | 0.245 | 0.217 | 0.236 | 0.129 | 0.277 | 0.163 | 0.088 | 0.06 | 0.236 | 0.116 | 0.095 | 0.189 | 0.208 | 0.153 | 0.199 | 0.148 | 0.253 | 0.166 | 0.159 | 0.135 | 0.228 | 0.133 | 0.142 | 0.063 | 0.146 | 0.139 | 0.071 |
WPA (Winst Per Aandeel)
| 13.22 | 41.51 | 43.67 | 22.28 | 2.18 | 32.4 | 28.82 | 26.47 | 11.79 | 31.11 | 23.79 | 27.2 | 21.08 | 34.82 | 16.61 | 17.89 | 8.45 | 33.59 | 15.92 | 12.47 | 6.2 | 32.3 | 17.39 | 12.04 | 10.14 | 32.04 | 12.95 | 12.86 | 9.86 | 32.4 | 16.39 | 15.79 | 7.32 | 20.02 | 13.85 | 11.19 | 9.62 | 17.96 | 12.01 | 14.23 | 6.34 | 22.75 | 9.41 | 4.53 | 3.12 | 15.83 | 6.14 | 5.19 | 11.6 | 13.71 | 7.75 | 12.63 | 8.13 | 17.44 | 8.06 | 8.93 | 6 | 15.62 | 6.21 | 7.21 | 2.78 | 10.6 | 7.77 | 3.73 |
Verwaterde WPA
| 13.22 | 41.41 | 43.67 | 22.27 | 2.17 | 31.31 | 27.55 | 26.22 | 11.72 | 30.9 | 23.48 | 26.9 | 20.95 | 34.82 | 16.61 | 17.89 | 8.36 | 33.59 | 15.92 | 12.47 | 6.14 | 32.3 | 17.39 | 12.04 | 9.97 | 32.04 | 12.95 | 12.86 | 9.63 | 32.4 | 16.39 | 15.79 | 7.29 | 20.02 | 13.85 | 11.19 | 9.45 | 17.96 | 12.01 | 14.23 | 6.26 | 22.75 | 9.41 | 4.53 | 3.09 | 15.83 | 6.14 | 5.19 | 11.6 | 13.71 | 7.75 | 12.63 | 8.13 | 17.44 | 8.06 | 8.93 | 6 | 15.62 | 6.21 | 7.21 | 2.78 | 10.6 | 7.77 | 3.73 |
EBITDA
| 225.25 | 683.25 | 569.823 | 391.488 | 21.086 | 506.988 | 355.85 | 451.814 | 248.827 | 670.917 | 516.512 | 525.413 | 451.438 | 787.322 | 355.742 | 393.123 | 175.654 | 748.011 | 311.446 | 250.559 | 140.593 | 705.988 | 363.035 | 236.109 | 216.78 | 695.308 | 278.669 | 256.524 | 203.61 | 702.501 | 345.101 | 328.529 | 157.049 | 492.865 | 292.575 | 250.218 | 217.836 | 423.825 | 282.026 | 315.003 | 141.576 | 542.028 | 225.577 | 108.788 | 79.507 | 326.707 | 149.35 | 181.58 | 180.733 | 333.666 | 215.173 | 329.464 | 218.318 | 509.207 | 230.887 | 257.474 | 172.581 | 486.723 | 180.583 | 207.937 | 10.423 | 364.651 | 223.193 | 93.228 |
EBITDA ratio
| 0.152 | 0.359 | 0.302 | 0.226 | 0.016 | 0.293 | 0.22 | 0.257 | 0.166 | 0.34 | 0.315 | 0.313 | 0.324 | 0.371 | 0.331 | 0.324 | 0.187 | 0.442 | 0.289 | 0.238 | 0.114 | 0.458 | 0.326 | 0.251 | 0.256 | 0.431 | 0.287 | 0.282 | 0.237 | 0.49 | 0.362 | 0.321 | 0.224 | 0.423 | 0.366 | 0.318 | 0.267 | 0.389 | 0.343 | 0.356 | 0.196 | 0.451 | 0.267 | 0.146 | 0.105 | 0.335 | 0.194 | 0.228 | 0.203 | 0.349 | 0.293 | 0.357 | 0.274 | 0.508 | 0.327 | 0.316 | 0.268 | 0.49 | 0.267 | 0.283 | 0.016 | 0.347 | 0.275 | 0.123 |