Daiwa Computer Co., Ltd.
TSE:3816.T
1181 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 834.018 | 813.548 | 820.122 | 823.651 | 885.165 | 788.556 | 703.923 | 627.425 | 673.925 | 735.54 | 782.607 | 685.037 | 676.784 | 662.997 | 630.538 | 640.819 | 661.387 | 701.928 | 704.167 | 699.087 | 725.947 | 705.351 | 628.632 | 578.35 | 603.231 | 607.973 | 635.86 | 566.798 | 582.635 | 562.781 | 599.463 | 523.163 | 565.452 | 555.855 | 584.566 | 530.344 | 602.837 | 573.618 | 539.856 | 509.506 | 515.958 | 633.418 | 580.375 | 452.913 | 507.902 | 495.886 | 501.887 | 463.176 | 490.187 | 519.132 | 441.668 | 449.491 | 444.449 | 414.852 | 395.496 | 329.082 | 364.925 | 417.782 | 388.926 | 363.363 | 536.423 | 499.206 | 528.824 | 422.061 |
Kosten van de omzet
| 593.173 | 570.807 | 556.43 | 511.345 | 652.692 | 507.635 | 461.779 | 422.007 | 495.071 | 505.033 | 542.342 | 439.901 | 493.358 | 425.831 | 399.488 | 392.779 | 495.687 | 480.153 | 482.181 | 436.877 | 524.865 | 471.229 | 428.613 | 377.185 | 437.655 | 422.427 | 459.767 | 377.93 | 411.823 | 380.338 | 423.255 | 354.237 | 434.746 | 388.502 | 373.528 | 373.379 | 437.206 | 343.724 | 337.962 | 333.666 | 384.715 | 414.035 | 343.579 | 285.793 | 336.933 | 334.723 | 286.943 | 293.614 | 330.468 | 366.252 | 285.881 | 254.083 | 288.919 | 267.694 | 255.512 | 227.986 | 261.508 | 278.609 | 278.664 | 280.733 | 443.392 | 319.392 | 374.387 | 301.044 |
Brutowinst
| 240.845 | 242.741 | 263.692 | 312.306 | 232.473 | 280.921 | 242.144 | 205.418 | 178.854 | 230.507 | 240.265 | 245.136 | 183.426 | 237.166 | 231.05 | 248.04 | 165.7 | 221.775 | 221.986 | 262.21 | 201.082 | 234.122 | 200.019 | 201.165 | 165.576 | 185.546 | 176.093 | 188.868 | 170.812 | 182.443 | 176.208 | 168.926 | 130.706 | 167.353 | 211.038 | 156.965 | 165.631 | 229.894 | 201.894 | 175.84 | 131.243 | 219.383 | 236.796 | 167.12 | 170.969 | 161.163 | 214.944 | 169.562 | 159.719 | 152.88 | 155.787 | 195.408 | 155.53 | 147.158 | 139.984 | 101.096 | 103.417 | 139.173 | 110.262 | 82.63 | 93.031 | 179.814 | 154.437 | 121.017 |
Brutowinstmarge
| 0.289 | 0.298 | 0.322 | 0.379 | 0.263 | 0.356 | 0.344 | 0.327 | 0.265 | 0.313 | 0.307 | 0.358 | 0.271 | 0.358 | 0.366 | 0.387 | 0.251 | 0.316 | 0.315 | 0.375 | 0.277 | 0.332 | 0.318 | 0.348 | 0.274 | 0.305 | 0.277 | 0.333 | 0.293 | 0.324 | 0.294 | 0.323 | 0.231 | 0.301 | 0.361 | 0.296 | 0.275 | 0.401 | 0.374 | 0.345 | 0.254 | 0.346 | 0.408 | 0.369 | 0.337 | 0.325 | 0.428 | 0.366 | 0.326 | 0.294 | 0.353 | 0.435 | 0.35 | 0.355 | 0.354 | 0.307 | 0.283 | 0.333 | 0.284 | 0.227 | 0.173 | 0.36 | 0.292 | 0.287 |
Onderzoek- en ontwikkelingskosten
| 1.783 | 1.878 | 1.874 | 2.034 | 2.273 | 2.403 | 2.055 | 2.046 | 3.436 | 2.603 | 4.729 | 2.724 | 5.481 | 2.893 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 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 | 77 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 88 | 0 | 0 | 96.588 | 87 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 79 | 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 | 60.116 | 0 | 0 | 0 | 26.441 | 0 | 0 | 0 | 30.473 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 129.769 | 115.132 | 121.245 | 120.853 | 137.116 | 109.381 | 98.987 | 103.078 | 112.441 | 97.822 | 100.905 | 98.509 | 116.473 | 96.938 | 109 | 107 | 106 | 100 | 107 | 99 | 121 | 99 | 102 | 96.588 | 104 | 97 | 101 | 97 | 88 | 98 | 103 | 93 | 97 | 99 | 94 | 90 | 107 | 88 | 98 | 99 | 100 | 99 | 98 | 92 | 108 | 103 | 101 | 99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -8 | 1.866 | 2.551 | 3.618 | 1.842 | 111.784 | 101.042 | 105.124 | 115.877 | 100.425 | 105.634 | 101.233 | 121.954 | 99.831 | 109.492 | 107.311 | 109.868 | 100.627 | 106.584 | 99.514 | 126.711 | 98.221 | 102.327 | 2.115 | 108.118 | 96.891 | 100.816 | 97.613 | 104.045 | 97.691 | 103.619 | 93.001 | 97.469 | 99.208 | 93.596 | 90.981 | 108.494 | 88.567 | 97.835 | 99.4 | 106.044 | 98.906 | 98.059 | 92.356 | 113.411 | 102.797 | 100.688 | 99.675 | 113.107 | 105.449 | 107.846 | 130.702 | 122.165 | 105.196 | 96.874 | 99.616 | 101.987 | 83.167 | 76.296 | 81.518 | 91.557 | 86.428 | 82.486 | 84.522 |
Bedrijfskosten
| 131.552 | 117.01 | 123.119 | 122.887 | 139.389 | 111.784 | 101.042 | 105.124 | 115.877 | 100.425 | 105.634 | 101.233 | 121.954 | 99.831 | 109.492 | 107.311 | 109.868 | 100.627 | 106.584 | 99.514 | 126.711 | 98.221 | 102.327 | 96.588 | 108.118 | 96.891 | 100.816 | 97.613 | 104.045 | 97.691 | 103.619 | 93.001 | 97.469 | 99.208 | 93.596 | 90.981 | 108.494 | 88.567 | 97.835 | 99.4 | 106.044 | 98.906 | 98.059 | 92.356 | 113.411 | 102.797 | 100.688 | 99.675 | 113.107 | 105.449 | 107.846 | 130.702 | 122.165 | 105.196 | 96.874 | 99.616 | 101.987 | 83.167 | 76.296 | 81.518 | 91.557 | 86.428 | 82.486 | 84.522 |
Bedrijfsresultaat
| 109.293 | 125.731 | 140.573 | 189.418 | 93.083 | 169.138 | 141.103 | 100.292 | 62.977 | 130.082 | 134.632 | 143.901 | 61.472 | 137.335 | 121.558 | 140.728 | 55.831 | 121.148 | 115.401 | 162.696 | 74.37 | 135.902 | 97.691 | 104.577 | 57.459 | 88.653 | 75.278 | 91.254 | 66.766 | 84.753 | 72.589 | 75.924 | 33.237 | 68.145 | 117.442 | 65.983 | 57.137 | 141.327 | 104.059 | 76.439 | 25.199 | 120.477 | 138.736 | 74.764 | 57.557 | 58.368 | 114.255 | 69.886 | 46.612 | 47.431 | 47.941 | 64.705 | 33.364 | 41.962 | 43.108 | 4.686 | 3.615 | 56.005 | 33.965 | 4.519 | 4.841 | 93.385 | 71.95 | 36.494 |
Bedrijfsresultaat ratio
| 0.131 | 0.155 | 0.171 | 0.23 | 0.105 | 0.214 | 0.2 | 0.16 | 0.093 | 0.177 | 0.172 | 0.21 | 0.091 | 0.207 | 0.193 | 0.22 | 0.084 | 0.173 | 0.164 | 0.233 | 0.102 | 0.193 | 0.155 | 0.181 | 0.095 | 0.146 | 0.118 | 0.161 | 0.115 | 0.151 | 0.121 | 0.145 | 0.059 | 0.123 | 0.201 | 0.124 | 0.095 | 0.246 | 0.193 | 0.15 | 0.049 | 0.19 | 0.239 | 0.165 | 0.113 | 0.118 | 0.228 | 0.151 | 0.095 | 0.091 | 0.109 | 0.144 | 0.075 | 0.101 | 0.109 | 0.014 | 0.01 | 0.134 | 0.087 | 0.012 | 0.009 | 0.187 | 0.136 | 0.086 |
Totaal overige inkomsten en kosten netto
| -4.718 | 25.227 | -57.494 | 16.131 | -5.087 | 17.44 | -23.829 | 23.037 | 11.022 | 13.946 | 3.621 | 7.103 | 2.899 | 15.527 | 12.765 | 1.805 | -0.636 | 7.174 | 1.815 | 4.294 | 0.051 | 14.503 | -2.207 | 4.206 | 9.381 | 10.416 | -0.644 | 3.147 | 1.695 | 6.575 | 5.723 | 2.404 | -16.368 | 1.509 | 1.651 | 0.702 | 12.996 | 5.355 | 3.808 | 2.61 | 2.035 | -30.799 | 10.804 | 1.817 | 1.493 | 10.579 | 3.918 | 0.367 | 3.173 | 2.525 | -0.516 | 1.091 | -0.158 | 4.422 | 1.293 | 6.279 | 6.68 | 2.575 | 3.779 | 2.148 | -2.672 | 21 | -3.556 | 2.391 |
Inkomen voor belasting
| 104.575 | 150.958 | 83.079 | 205.549 | 87.996 | 186.578 | 117.274 | 123.329 | 73.999 | 144.028 | 138.253 | 151.004 | 64.371 | 152.862 | 134.323 | 142.533 | 55.195 | 128.322 | 117.216 | 166.99 | 74.421 | 150.405 | 95.484 | 108.783 | 66.84 | 99.069 | 74.634 | 94.401 | 68.461 | 91.328 | 78.312 | 78.328 | 16.869 | 69.654 | 119.093 | 66.685 | 70.133 | 146.682 | 107.867 | 79.049 | 27.234 | 89.678 | 149.54 | 76.581 | 59.05 | 68.947 | 118.173 | 70.253 | 49.785 | 49.956 | 47.425 | 65.796 | 33.206 | 46.384 | 44.401 | 10.965 | 10.295 | 58.58 | 37.744 | 6.667 | 2.169 | 114.385 | 68.394 | 38.885 |
Inkomen voor belasting ratio
| 0.125 | 0.186 | 0.101 | 0.25 | 0.099 | 0.237 | 0.167 | 0.197 | 0.11 | 0.196 | 0.177 | 0.22 | 0.095 | 0.231 | 0.213 | 0.222 | 0.083 | 0.183 | 0.166 | 0.239 | 0.103 | 0.213 | 0.152 | 0.188 | 0.111 | 0.163 | 0.117 | 0.167 | 0.118 | 0.162 | 0.131 | 0.15 | 0.03 | 0.125 | 0.204 | 0.126 | 0.116 | 0.256 | 0.2 | 0.155 | 0.053 | 0.142 | 0.258 | 0.169 | 0.116 | 0.139 | 0.235 | 0.152 | 0.102 | 0.096 | 0.107 | 0.146 | 0.075 | 0.112 | 0.112 | 0.033 | 0.028 | 0.14 | 0.097 | 0.018 | 0.004 | 0.229 | 0.129 | 0.092 |
Belastingkosten
| 31.042 | 55.994 | 46.275 | 68.666 | 37.028 | 71.075 | 37.177 | 40.893 | 16.618 | 56.885 | 45.514 | 48.705 | 15.675 | 57.026 | 43.89 | 48.619 | 12.976 | 46.765 | 38.52 | 56.174 | 22.217 | 57.45 | 31.439 | 35.934 | 14.169 | 36.059 | 22.898 | 31.512 | 16.386 | 31.094 | 24.896 | 26.296 | 6.712 | 27.262 | 40.957 | 24.131 | 23.819 | 64.212 | 40.034 | 28.511 | 3.839 | 61.272 | 61.702 | 31.519 | 23.032 | 31.641 | 47.921 | 29.792 | 25.425 | 30.649 | 28.088 | 30.144 | 16.571 | 22.714 | 17.761 | 4.804 | 3.697 | 25.431 | 15.975 | 3.153 | 42.887 | 51.144 | 27.066 | 16.879 |
Nettowinst
| 73.533 | 94.963 | 36.805 | 136.882 | 50.968 | 115.503 | 80.098 | 82.435 | 57.382 | 87.143 | 92.739 | 102.298 | 48.696 | 95.836 | 90.433 | 93.914 | 42.218 | 81.557 | 78.697 | 110.815 | 52.204 | 92.955 | 64.044 | 72.849 | 52.671 | 63.009 | 51.736 | 62.89 | 52.075 | 60.234 | 53.416 | 52.032 | 10.158 | 42.392 | 78.135 | 42.554 | 46.314 | 82.469 | 67.834 | 50.537 | 23.396 | 28.406 | 87.838 | 45.061 | 36.019 | 37.306 | 70.252 | 40.46 | 24.361 | 19.307 | 19.337 | 35.651 | 16.635 | 23.67 | 26.639 | 6.16 | 6.598 | 33.149 | 21.769 | 3.514 | -40.718 | 63.24 | 41.328 | 22.006 |
Nettowinstmarge
| 0.088 | 0.117 | 0.045 | 0.166 | 0.058 | 0.146 | 0.114 | 0.131 | 0.085 | 0.118 | 0.119 | 0.149 | 0.072 | 0.145 | 0.143 | 0.147 | 0.064 | 0.116 | 0.112 | 0.159 | 0.072 | 0.132 | 0.102 | 0.126 | 0.087 | 0.104 | 0.081 | 0.111 | 0.089 | 0.107 | 0.089 | 0.099 | 0.018 | 0.076 | 0.134 | 0.08 | 0.077 | 0.144 | 0.126 | 0.099 | 0.045 | 0.045 | 0.151 | 0.099 | 0.071 | 0.075 | 0.14 | 0.087 | 0.05 | 0.037 | 0.044 | 0.079 | 0.037 | 0.057 | 0.067 | 0.019 | 0.018 | 0.079 | 0.056 | 0.01 | -0.076 | 0.127 | 0.078 | 0.052 |
WPA (Winst Per Aandeel)
| 18.97 | 24.5 | 9.5 | 35.32 | 13.15 | 29.8 | 20.67 | 21.3 | 14.82 | 22.5 | 23.8 | 26.25 | 12.5 | 24.6 | 23.21 | 24.11 | 10.84 | 20.94 | 20.21 | 28.47 | 13.41 | 23.89 | 16.46 | 18.66 | 13.49 | 16.14 | 13.25 | 16.11 | 13.34 | 15.43 | 13.68 | 13.32 | 2.6 | 10.86 | 20.01 | 11.16 | 12.14 | 21.62 | 17.79 | 13.34 | 6.18 | 7.5 | 23.2 | 11.9 | 9.51 | 9.85 | 18.55 | 10.68 | 6.43 | 5.1 | 5.11 | 9.41 | 4.39 | 6.25 | 7.03 | 1.63 | 1.74 | 8.75 | 5.75 | 0.93 | -10.74 | 16.68 | 10.9 | 5.81 |
Verwaterde WPA
| 18.97 | 24.5 | 9.5 | 35.32 | 13.15 | 29.8 | 20.67 | 21.3 | 14.73 | 22.37 | 23.8 | 26.25 | 12.5 | 24.6 | 23.21 | 24.11 | 10.84 | 20.94 | 20.21 | 28.47 | 13.41 | 23.89 | 16.46 | 18.66 | 13.49 | 16.14 | 13.25 | 16.11 | 13.34 | 15.43 | 13.68 | 13.32 | 2.6 | 10.86 | 20.01 | 10.9 | 11.87 | 21.13 | 17.38 | 13.26 | 6.14 | 7.45 | 23.05 | 11.82 | 9.51 | 9.85 | 18.55 | 10.68 | 6.43 | 5.1 | 5.11 | 9.41 | 4.39 | 6.25 | 7.03 | 1.63 | 1.74 | 8.75 | 5.75 | 0.93 | -10.74 | 16.68 | 10.9 | 5.81 |
EBITDA
| 118.378 | 134.405 | 151.756 | 205.808 | 105.043 | 188.386 | 117.5 | 123.555 | 74.226 | 159.578 | 138.479 | 151.23 | 64.597 | 153.08 | 134.549 | 142.759 | 55.421 | 128.543 | 117.442 | 167.076 | 74.421 | 150.405 | 95.484 | 108.804 | 66.84 | 99.1 | 74.636 | 94.425 | 68.527 | 91.464 | 78.461 | 78.561 | 17.111 | 70.018 | 119.48 | 67.194 | 70.669 | 147.348 | 108.559 | 79.822 | 28.003 | 129.603 | 150.521 | 77.784 | 60.277 | 70.252 | 119.647 | 71.89 | 49.345 | 51.759 | 49.387 | 67.009 | 51.908 | 60.853 | 53.188 | 14.387 | 14.119 | 70.527 | 46.82 | 15.055 | 16.755 | 109.638 | 87.301 | 52.475 |
EBITDA ratio
| 0.142 | 0.165 | 0.185 | 0.25 | 0.119 | 0.239 | 0.167 | 0.197 | 0.11 | 0.217 | 0.177 | 0.221 | 0.095 | 0.231 | 0.213 | 0.223 | 0.084 | 0.183 | 0.167 | 0.239 | 0.103 | 0.213 | 0.152 | 0.188 | 0.111 | 0.163 | 0.117 | 0.167 | 0.118 | 0.163 | 0.131 | 0.15 | 0.03 | 0.126 | 0.204 | 0.127 | 0.117 | 0.257 | 0.201 | 0.157 | 0.054 | 0.205 | 0.259 | 0.172 | 0.119 | 0.142 | 0.238 | 0.155 | 0.101 | 0.1 | 0.112 | 0.149 | 0.117 | 0.147 | 0.134 | 0.044 | 0.039 | 0.169 | 0.12 | 0.041 | 0.031 | 0.22 | 0.165 | 0.124 |