Miraial Co., Ltd.
TSE:4238.T
1453 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 3,541.679 | 3,527.449 | 2,961.789 | 2,679.794 | 3,385.401 | 4,229.583 | 3,701.041 | 3,444.885 | 3,441.803 | 3,677.498 | 3,378.171 | 3,007.386 | 2,770.349 | 2,505.735 | 2,386.943 | 2,616.984 | 2,394.918 | 2,334.529 | 2,301.069 | 2,326.679 | 2,265.343 | 2,689.195 | 2,426.212 | 2,665.235 | 2,641.023 | 2,280.883 | 2,333.669 | 1,966.555 | 2,070.118 | 2,121.286 | 2,206.468 | 1,638.701 | 1,315.963 | 1,833.655 | 1,791.067 | 1,908.586 | 2,041.418 | 2,384.303 | 2,251.458 | 2,348.477 | 2,510.497 | 2,289.166 | 2,343.461 | 1,903.465 | 2,109.597 | 2,000.939 | 2,558.132 | 2,766.529 | 2,987.639 | 3,301.207 | 2,863.942 | 2,985.357 | 3,172.664 | 2,845.347 | 2,780.124 | 2,942.268 | 2,854.594 | 3,362.982 | 2,698.544 | 2,702.731 | 2,467.272 | 1,869.514 |
Kosten van de omzet
| 2,580.188 | 2,816.6 | 2,377.518 | 2,075.175 | 2,517.305 | 3,040.173 | 2,663.189 | 2,626.062 | 2,381.795 | 2,362.794 | 2,284.227 | 2,057.876 | 1,969.969 | 1,795.427 | 1,727.506 | 2,028.153 | 1,751.005 | 1,741.67 | 1,698.105 | 1,673.005 | 1,714.647 | 1,827.152 | 1,688.363 | 1,855.418 | 1,945.401 | 1,690.361 | 1,777.948 | 1,388.215 | 1,475.458 | 1,470.922 | 1,609.253 | 1,309.644 | 1,082.544 | 1,315.346 | 1,412.517 | 1,561.214 | 1,513.882 | 1,705.859 | 1,668.697 | 1,641.39 | 1,711.194 | 1,668.77 | 1,771.289 | 1,446.647 | 1,505.774 | 1,402.628 | 1,817.835 | 1,645.24 | 1,820.051 | 2,075.962 | 1,913.888 | 1,841.787 | 2,018.318 | 1,829.804 | 1,793.33 | 1,761.109 | 1,639.441 | 1,890.909 | 1,559.015 | 1,553.66 | 1,560.122 | 1,630.616 |
Brutowinst
| 961.491 | 710.849 | 584.271 | 604.619 | 868.096 | 1,189.41 | 1,037.852 | 818.823 | 1,060.008 | 1,314.704 | 1,093.944 | 949.51 | 800.38 | 710.308 | 659.437 | 588.831 | 643.913 | 592.859 | 602.964 | 653.674 | 550.696 | 862.043 | 737.849 | 809.817 | 695.622 | 590.522 | 555.721 | 578.34 | 594.66 | 650.364 | 597.215 | 329.057 | 233.419 | 518.309 | 378.55 | 347.372 | 527.536 | 678.444 | 582.761 | 707.087 | 799.303 | 620.396 | 572.172 | 456.818 | 603.823 | 598.311 | 740.297 | 1,121.289 | 1,167.588 | 1,225.245 | 950.054 | 1,143.57 | 1,154.346 | 1,015.543 | 986.794 | 1,181.159 | 1,215.153 | 1,472.073 | 1,139.529 | 1,149.071 | 907.15 | 238.898 |
Brutowinstmarge
| 0.271 | 0.202 | 0.197 | 0.226 | 0.256 | 0.281 | 0.28 | 0.238 | 0.308 | 0.357 | 0.324 | 0.316 | 0.289 | 0.283 | 0.276 | 0.225 | 0.269 | 0.254 | 0.262 | 0.281 | 0.243 | 0.321 | 0.304 | 0.304 | 0.263 | 0.259 | 0.238 | 0.294 | 0.287 | 0.307 | 0.271 | 0.201 | 0.177 | 0.283 | 0.211 | 0.182 | 0.258 | 0.285 | 0.259 | 0.301 | 0.318 | 0.271 | 0.244 | 0.24 | 0.286 | 0.299 | 0.289 | 0.405 | 0.391 | 0.371 | 0.332 | 0.383 | 0.364 | 0.357 | 0.355 | 0.401 | 0.426 | 0.438 | 0.422 | 0.425 | 0.368 | 0.128 |
Onderzoek- en ontwikkelingskosten
| 3 | 3 | 7.141 | 2 | 4 | 5 | 6.867 | 4 | 5 | 5 | 43 | 9 | 14 | 18 | 84 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 164 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 132 | 0 | 0 | 0 | 175 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 111 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 503 | 0 | 0 | 0 | 620 | 0 | 0 | 0 | 528 | 0 | 0 | 0 | 529 | 0 | 0 | 0 | 408 | 0 | 0 | 0 | 410 | 0 | 0 | 0 | 363 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 383 | 0 | 0 | 0 | 434 | 0 | 0 | 0 | 339 | 0 | 0 | 0 | 556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 399.629 | 441.106 | 466.199 | 346.513 | 430 | 471.178 | 413.035 | 460.76 | 423.9 | 460 | 260 | 416 | 431 | 362.683 | 188 | 426 | 424 | 377 | 250 | 362 | 355 | 355 | 220 | 341 | 346 | 330 | 183 | 289 | 322 | 349 | 131 | 285 | 293 | 323 | 155 | 337 | 364 | 410 | 111 | 403 | 449 | 432 | 221 | 388 | 401 | 433 | 208 | 578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 15.031 | 444.106 | 17.263 | 15.099 | 14.476 | 13.51 | 28.131 | 17.423 | 18.235 | 13.086 | 11.832 | 15.08 | 19.222 | 14.54 | 20.063 | 15.595 | 21.565 | 11.054 | 13.952 | 17.437 | 17.868 | 12.951 | 14.589 | 18.454 | 21.045 | 13.119 | 20.086 | 19.137 | 19.846 | 15.621 | 10.556 | 23.404 | 13.985 | 15.316 | 12.252 | 56.032 | 26.195 | 13.931 | 13.008 | 16.727 | 28.796 | 19.185 | 53.705 | 14.707 | 4.999 | 7.358 | -9.855 | 4.782 | 17.633 | 5.008 | 19.387 | -8.52 | 130.135 | 24.949 | 42.293 | 23.294 | 42.03 | 149.776 | 82.917 | 43.246 | 93.119 | 60.304 |
Bedrijfskosten
| 399.629 | 444.106 | 473.34 | 348.513 | 429.875 | 476.178 | 419.902 | 464.76 | 428.9 | 460.804 | 427.97 | 416.154 | 430.565 | 380.683 | 388.546 | 426.23 | 424.032 | 377.375 | 346.837 | 362.113 | 354.436 | 355.739 | 329.464 | 340.594 | 346.04 | 330.735 | 319.582 | 289.11 | 322.581 | 349.246 | 306.533 | 285.058 | 293.174 | 323.313 | 350.316 | 336.698 | 363.884 | 410.818 | 361.671 | 402.416 | 449.488 | 432.143 | 435.544 | 388.163 | 400.614 | 433.463 | 403.009 | 577.911 | 519.221 | 550.882 | 503.22 | 475.465 | 489.749 | 499.151 | 485.871 | 466.662 | 509.335 | 481.531 | 458.82 | 444.294 | 438.007 | 442.855 |
Bedrijfsresultaat
| 561.862 | 266.743 | 110.931 | 256.106 | 438.22 | 713.231 | 617.95 | 354.063 | 631.107 | 853.9 | 665.974 | 533.357 | 369.814 | 329.624 | 270.891 | 162.601 | 219.88 | 215.484 | 256.127 | 291.562 | 196.26 | 506.302 | 408.385 | 469.223 | 349.582 | 259.786 | 236.137 | 289.231 | 272.078 | 301.118 | 290.681 | 44 | -59.755 | 194.995 | 28.234 | 10.673 | 163.651 | 267.626 | 221.09 | 304.672 | 349.814 | 188.252 | 136.627 | 68.654 | 203.211 | 164.846 | 337.288 | 543.378 | 648.367 | 674.362 | 446.836 | 668.104 | 664.596 | 516.392 | 500.923 | 714.497 | 705.816 | 990.54 | 680.709 | 704.775 | 469.141 | -203.957 |
Bedrijfsresultaat ratio
| 0.159 | 0.076 | 0.037 | 0.096 | 0.129 | 0.169 | 0.167 | 0.103 | 0.183 | 0.232 | 0.197 | 0.177 | 0.133 | 0.132 | 0.113 | 0.062 | 0.092 | 0.092 | 0.111 | 0.125 | 0.087 | 0.188 | 0.168 | 0.176 | 0.132 | 0.114 | 0.101 | 0.147 | 0.131 | 0.142 | 0.132 | 0.027 | -0.045 | 0.106 | 0.016 | 0.006 | 0.08 | 0.112 | 0.098 | 0.13 | 0.139 | 0.082 | 0.058 | 0.036 | 0.096 | 0.082 | 0.132 | 0.196 | 0.217 | 0.204 | 0.156 | 0.224 | 0.209 | 0.181 | 0.18 | 0.243 | 0.247 | 0.295 | 0.252 | 0.261 | 0.19 | -0.109 |
Totaal overige inkomsten en kosten netto
| 40.257 | 5.121 | -58.97 | 12.688 | 23 | 28.545 | -192.263 | 15.415 | 20.745 | 10 | 15 | 16 | 70 | 14.925 | 22.062 | 12.636 | 658.223 | 26.951 | 10.087 | 14.822 | -13.986 | 35.706 | -43.557 | 138.123 | 96.372 | 58.08 | 22.696 | 23.943 | 285.701 | 63.078 | -134.247 | 38.71 | 146.628 | -472.072 | -241.053 | 78.205 | 101.647 | 26.424 | -118.927 | 18.494 | 46.13 | 121.285 | 45.788 | 13.94 | 69.082 | 14.126 | 43.063 | 11.269 | 11.37 | -72.373 | 15.153 | -34.767 | 117.194 | -14.153 | -49.964 | 45.822 | 202.637 | 352.637 | 184.369 | -380.601 | 75.188 | 60.982 |
Inkomen voor belasting
| 602.119 | 271.864 | 51.961 | 268.794 | 458.073 | 741.776 | 425.687 | 369.478 | 651.852 | 862.841 | 678.458 | 545.931 | 437.304 | 344.549 | 292.953 | 175.237 | 878.103 | 242.435 | 266.213 | 306.384 | 182.274 | 542.009 | 364.829 | 607.346 | 445.954 | 317.866 | 258.834 | 313.174 | 557.779 | 364.196 | 156.435 | 82.709 | 86.874 | -277.077 | -212.819 | 88.878 | 265.299 | 294.05 | 102.163 | 323.166 | 395.945 | 309.537 | 182.416 | 82.594 | 272.292 | 178.973 | 380.351 | 554.647 | 659.737 | 601.99 | 461.987 | 633.338 | 781.791 | 502.239 | 450.959 | 760.319 | 908.455 | 1,343.179 | 865.078 | 324.176 | 544.331 | -142.975 |
Inkomen voor belasting ratio
| 0.17 | 0.077 | 0.018 | 0.1 | 0.135 | 0.175 | 0.115 | 0.107 | 0.189 | 0.235 | 0.201 | 0.182 | 0.158 | 0.138 | 0.123 | 0.067 | 0.367 | 0.104 | 0.116 | 0.132 | 0.08 | 0.202 | 0.15 | 0.228 | 0.169 | 0.139 | 0.111 | 0.159 | 0.269 | 0.172 | 0.071 | 0.05 | 0.066 | -0.151 | -0.119 | 0.047 | 0.13 | 0.123 | 0.045 | 0.138 | 0.158 | 0.135 | 0.078 | 0.043 | 0.129 | 0.089 | 0.149 | 0.2 | 0.221 | 0.182 | 0.161 | 0.212 | 0.246 | 0.177 | 0.162 | 0.258 | 0.318 | 0.399 | 0.321 | 0.12 | 0.221 | -0.076 |
Belastingkosten
| 184.803 | 85.468 | 23.301 | 97.842 | 140.076 | 233.544 | 146.681 | 118.102 | 214.382 | 260.168 | 207.611 | 167.149 | 127.535 | 105.972 | 85.367 | 68.157 | 306.624 | 119.4 | 71.502 | 91.898 | 59.932 | 160.516 | 109.749 | 164.141 | 126.426 | 80.48 | 51.394 | 83.322 | 173.226 | 100.717 | 9.568 | 24.371 | 34.758 | -68.741 | -22.515 | 20.578 | 74.859 | 104.298 | 37.536 | 119.027 | 104.546 | 100.686 | 92.402 | 31.484 | 82.398 | 67.03 | 141.276 | 232.754 | 114.136 | 278.063 | 137.816 | 254.969 | 335.189 | 307.085 | 177.44 | 279.929 | 321.041 | 503.244 | 343.191 | 176.187 | 174.899 | 52.752 |
Nettowinst
| 417.316 | 186.395 | 28.661 | 170.952 | 317.996 | 508.232 | 279.006 | 251.376 | 437.469 | 602.673 | 470.848 | 378.781 | 309.769 | 238.577 | 207.586 | 107.08 | 571.478 | 123.035 | 194.712 | 214.486 | 122.342 | 381.492 | 255.081 | 443.205 | 319.528 | 237.385 | 207.439 | 229.853 | 384.552 | 263.479 | 146.866 | 58.338 | 52.117 | -208.336 | -190.304 | 68.301 | 190.439 | 189.752 | 64.627 | 204.139 | 291.399 | 208.85 | 90.014 | 51.11 | 189.894 | 111.943 | 239.075 | 321.893 | 545.602 | 323.926 | 324.171 | 378.368 | 446.602 | 199.466 | 275.685 | 484.063 | 618.606 | 813.315 | 501.303 | 213.593 | 399.201 | -160.428 |
Nettowinstmarge
| 0.118 | 0.053 | 0.01 | 0.064 | 0.094 | 0.12 | 0.075 | 0.073 | 0.127 | 0.164 | 0.139 | 0.126 | 0.112 | 0.095 | 0.087 | 0.041 | 0.239 | 0.053 | 0.085 | 0.092 | 0.054 | 0.142 | 0.105 | 0.166 | 0.121 | 0.104 | 0.089 | 0.117 | 0.186 | 0.124 | 0.067 | 0.036 | 0.04 | -0.114 | -0.106 | 0.036 | 0.093 | 0.08 | 0.029 | 0.087 | 0.116 | 0.091 | 0.038 | 0.027 | 0.09 | 0.056 | 0.093 | 0.116 | 0.183 | 0.098 | 0.113 | 0.127 | 0.141 | 0.07 | 0.099 | 0.165 | 0.217 | 0.242 | 0.186 | 0.079 | 0.162 | -0.086 |
WPA (Winst Per Aandeel)
| 46.26 | 20.69 | 3.18 | 18.96 | 35.29 | 56.41 | 30.97 | 27.9 | 48.59 | 66.94 | 52.29 | 42.07 | 34.41 | 26.51 | 23.07 | 11.9 | 63.58 | 13.69 | 21.66 | 23.86 | 13.61 | 42.44 | 28.38 | 49.31 | 35.55 | 26.41 | 23.08 | 25.57 | 42.79 | 29.31 | 16.34 | 6.49 | 5.8 | -23.18 | -21.17 | 7.6 | 21.19 | 21.11 | 7.19 | 22.71 | 32.42 | 23.23 | 10.01 | 5.69 | 18.77 | 11.06 | 23.63 | 31.81 | 53.92 | 32.01 | 32.04 | 37.39 | 44.13 | 19.71 | 27.24 | 47.83 | 61.13 | 80.37 | 49.54 | 21.11 | 39.45 | -15.85 |
Verwaterde WPA
| 46.26 | 20.69 | 3.18 | 18.96 | 35.29 | 56.41 | 30.97 | 27.9 | 48.57 | 66.94 | 52.29 | 42.07 | 34.41 | 26.51 | 23.07 | 11.9 | 63.58 | 13.69 | 21.66 | 23.86 | 13.61 | 42.44 | 28.38 | 49.31 | 35.55 | 26.41 | 23.08 | 25.57 | 42.79 | 29.31 | 16.34 | 6.49 | 5.8 | -23.18 | -21.17 | 7.6 | 21.19 | 21.11 | 7.19 | 22.71 | 32.42 | 23.23 | 10.01 | 5.69 | 18.77 | 11.06 | 23.63 | 31.81 | 53.92 | 32.01 | 32.04 | 37.39 | 44.13 | 19.71 | 27.24 | 47.83 | 61.13 | 80.37 | 49.54 | 21.11 | 39.45 | -15.85 |
EBITDA
| 846.585 | 521.775 | 439.176 | 258.656 | 437.373 | 699.434 | 842.796 | 356.792 | 631.835 | 856.629 | 776.542 | 536.451 | 325.944 | 328.548 | 294.285 | 178.746 | 245.815 | 227.035 | 273.935 | 309.913 | 223.672 | 540.346 | 426.58 | 488.724 | 379.724 | 273.642 | 259.544 | 310.821 | 303.234 | 317.197 | 304.687 | 68.048 | -35.221 | 211.548 | 45.709 | 69.293 | 204.873 | 283.958 | 237.697 | 323.881 | 390.714 | 209.838 | 193.495 | 86.789 | 212.711 | 177.484 | 332.844 | 553.675 | 671.449 | 685.089 | 571.884 | 759.682 | 886.821 | 629.77 | 677.717 | 870.093 | 873.907 | 1,267.476 | 952.625 | 975.65 | 767.204 | 54.377 |
EBITDA ratio
| 0.239 | 0.148 | 0.148 | 0.097 | 0.129 | 0.165 | 0.228 | 0.104 | 0.184 | 0.233 | 0.23 | 0.178 | 0.118 | 0.131 | 0.123 | 0.068 | 0.103 | 0.097 | 0.119 | 0.133 | 0.099 | 0.201 | 0.176 | 0.183 | 0.144 | 0.12 | 0.111 | 0.158 | 0.146 | 0.15 | 0.138 | 0.042 | -0.027 | 0.115 | 0.026 | 0.036 | 0.1 | 0.119 | 0.106 | 0.138 | 0.156 | 0.092 | 0.083 | 0.046 | 0.101 | 0.089 | 0.13 | 0.2 | 0.225 | 0.208 | 0.2 | 0.254 | 0.28 | 0.221 | 0.244 | 0.296 | 0.306 | 0.377 | 0.353 | 0.361 | 0.311 | 0.029 |