Dentsu Group Inc.
TSE:4324.T
4831 (JPY) • At close November 8, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 348,031 | 332,905 | 369,695 | 331,528 | 297,520 | 305,246 | 358,769 | 309,080 | 288,388 | 287,645 | 311,044 | 281,834 | 243,863 | 248,850 | 262,881 | 217,280 | 206,344 | 252,737 | 301,271 | 249,542 | 246,489 | 250,578 | 293,344 | 243,514 | 239,546 | 242,107 | 271,698 | 217,658 | 209,672 | 229,813 | 250,081 | 195,111 | 193,625 | 199,542 | 332,521 | 201,920 | 172,027 | -1,014,967 | 606,715 | 598,622 | 538,256 | 646,874 | 580,125 | 568,131 | 514,229 | 529,028 | 491,159 | 473,567 | 447,469 | 535,715 | 494,000 | 461,209 | 402,131 | 484,805 | 480,236 | 451,409 | 416,998 | 464,792 | 427,968 | 404,770 | 381,087 | 456,944 | 481,604 | 482,890 |
Kosten van de omzet
| 55,385 | 43,955 | 38,120 | 50,206 | 35,821 | 35,584 | 36,124 | 33,671 | 28,308 | 28,778 | 30,862 | 26,008 | 25,772 | 26,372 | 29,766 | 24,220 | 24,647 | 25,567 | 36,091 | 24,579 | 25,221 | 22,604 | 28,964 | 20,951 | 20,472 | 15,442 | 14,447 | 11,896 | 12,322 | 12,552 | 13,145 | 11,622 | 11,996 | 12,552 | 12,239 | 13,825 | 10,915 | -1,237,049 | 447,546 | 437,864 | 403,340 | 467,176 | 434,945 | 421,819 | 391,347 | 432,050 | 404,851 | 387,394 | 370,987 | 437,683 | 408,589 | 379,992 | 333,984 | 395,791 | 397,450 | 373,213 | 349,298 | 378,266 | 352,926 | 333,011 | 317,923 | 375,980 | 404,558 | 399,705 |
Brutowinst
| 292,646 | 288,950 | 331,575 | 281,322 | 261,699 | 269,662 | 322,645 | 275,409 | 260,080 | 258,867 | 280,182 | 255,826 | 218,091 | 222,478 | 233,115 | 193,060 | 181,697 | 227,170 | 265,180 | 224,963 | 221,268 | 227,974 | 264,380 | 222,563 | 219,074 | 226,665 | 257,251 | 205,762 | 197,350 | 217,261 | 236,936 | 183,489 | 181,629 | 186,990 | 320,282 | 188,095 | 161,112 | 222,082 | 159,169 | 160,758 | 134,916 | 179,698 | 145,180 | 146,312 | 122,882 | 96,978 | 86,308 | 86,173 | 76,482 | 98,032 | 85,411 | 81,217 | 68,147 | 89,014 | 82,786 | 78,196 | 67,700 | 86,526 | 75,042 | 71,759 | 63,164 | 80,964 | 77,046 | 83,185 |
Brutowinstmarge
| 0.841 | 0.868 | 0.897 | 0.849 | 0.88 | 0.883 | 0.899 | 0.891 | 0.902 | 0.9 | 0.901 | 0.908 | 0.894 | 0.894 | 0.887 | 0.889 | 0.881 | 0.899 | 0.88 | 0.902 | 0.898 | 0.91 | 0.901 | 0.914 | 0.915 | 0.936 | 0.947 | 0.945 | 0.941 | 0.945 | 0.947 | 0.94 | 0.938 | 0.937 | 0.963 | 0.932 | 0.937 | -0.219 | 0.262 | 0.269 | 0.251 | 0.278 | 0.25 | 0.258 | 0.239 | 0.183 | 0.176 | 0.182 | 0.171 | 0.183 | 0.173 | 0.176 | 0.169 | 0.184 | 0.172 | 0.173 | 0.162 | 0.186 | 0.175 | 0.177 | 0.166 | 0.177 | 0.16 | 0.172 |
Onderzoek- en ontwikkelingskosten
| 515 | 3,048 | 568 | 447 | 652 | 381 | 630 | 405 | 445 | 261 | 380 | 476 | 484 | 395 | 1,952 | 0 | 0 | 0 | 1,544 | 0 | 0 | 0 | 1,110 | 0 | 0 | 0 | 1,134 | 0 | 0 | 0 | 936 | 0 | 0 | 0 | 0 | 0 | 0 | 938 | 0 | 0 | 0 | 1,073 | 0 | 0 | 0 | 1,747 | 0 | 0 | 0 | 1,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 268,352 | 267,323 | 275,050 | 254,324 | 247,986 | 241,369 | 260,441 | 244,084 | 234,386 | 211,857 | 242,733 | 205,118 | 199,937 | 186,125 | 189,308 | 177,062 | 174,351 | 199,660 | 203,305 | 203,934 | 211,308 | 216,646 | 211,928 | 203,643 | 200,319 | 204,166 | 195,471 | 188,107 | 183,180 | 185,198 | 187,428 | 158,546 | 155,916 | 157,994 | 261,061 | 157,600 | 147,825 | 571,788 | 101 | 0 | 96 | 2,825 | 2,787 | 2,847 | 2,818 | 2,905 | 2,935 | -3,173 | -2,911 | 3,077 | 2,842 | 2,922 | 2,973 | 2,886 | 2,870 | 2,855 | 2,851 | 3,045 | 2,985 | 2,972 | 2,958 | 2,320 | 2,437 | 2,493 |
Verkoop- en marketingkosten
| -515 | -3,048 | -568 | 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
| 267,837 | 264,275 | 274,482 | 254,324 | 247,986 | 241,369 | 260,441 | 244,084 | 234,386 | 211,857 | 242,733 | 205,118 | 199,937 | 186,125 | 189,308 | 177,062 | 174,351 | 199,660 | 203,305 | 203,934 | 211,308 | 216,646 | 211,928 | 203,643 | 200,319 | 204,166 | 195,471 | 188,107 | 183,180 | 185,198 | 187,428 | 158,546 | 155,916 | 157,994 | 261,061 | 157,600 | 147,825 | 571,788 | 101 | 129,926 | 96 | 2,825 | 2,787 | 2,847 | 2,818 | 2,905 | 2,935 | -3,173 | -2,911 | 3,077 | 2,842 | 2,922 | 2,973 | 2,886 | 2,870 | 2,855 | 2,851 | 3,045 | 2,985 | 2,972 | 2,958 | 2,320 | 2,437 | 2,493 |
Overige kosten
| 1,924 | 0 | 0 | 0 | 0 | 0 | -2,361 | -45 | -952 | -1,113 | -2,287 | 251 | 538 | 458 | 4,994 | 2,885 | 3,294 | 2,816 | 8,930 | 2,054 | 1,178 | 2,034 | -1,195 | 1,459 | 614 | 105 | -1 | -813 | 981 | -56 | -4,177 | -405 | 1 | -2,800 | -4,215 | 1 | 1 | -29,392 | 2,056 | 1,316 | 1,598 | 2,613 | 2,778 | 2,932 | 943 | 779 | -720 | -86 | 1,906 | -1,748 | 1,230 | 608 | 1,642 | 251 | 451 | -493 | 1,471 | -25 | 258 | 255 | 1,360 | 419 | 552 | 340 |
Bedrijfskosten
| 268,352 | 267,323 | 275,050 | 252,044 | 248,759 | 240,011 | 258,080 | 244,039 | 233,434 | 210,744 | 240,446 | 205,369 | 200,475 | 186,583 | 194,302 | 179,947 | 177,645 | 202,476 | 212,235 | 205,988 | 212,486 | 218,680 | 210,733 | 205,102 | 200,933 | 204,271 | 183,633 | 187,294 | 184,161 | 185,142 | 183,251 | 158,141 | 154,773 | 155,194 | 256,846 | 156,521 | 148,856 | 119,446 | 144,110 | 145,996 | 135,068 | 142,949 | 129,726 | 126,309 | 123,595 | 76,628 | 111,210 | 52,129 | 47,504 | 54,322 | 49,911 | 50,035 | 44,995 | 51,332 | 47,132 | 47,913 | 42,755 | 47,459 | 44,464 | 45,895 | 42,377 | 44,882 | 44,563 | 45,415 |
Bedrijfsresultaat
| 24,294 | 21,627 | 56,525 | 26,900 | -4,318 | 25,778 | 67,349 | 37,150 | 37,938 | 40,722 | 41,999 | 127,496 | 55,569 | 28,811 | -159,128 | -10,241 | 4,051 | 24,694 | -40,408 | 18,974 | 8,781 | 9,294 | 53,645 | 17,459 | 18,139 | 22,393 | 73,618 | 18,467 | 13,188 | 32,119 | 53,683 | 25,347 | 26,854 | 31,796 | 63,435 | 31,575 | 12,254 | 102,641 | 15,058 | 14,759 | -153 | 36,751 | 15,455 | 20,001 | -717 | 20,350 | 16,006 | 12,539 | 9,571 | 21,254 | 37,498 | 10,329 | 4,227 | 15,629 | 17,721 | 10,533 | 6,997 | 18,360 | 12,111 | 5,472 | 1,361 | 14,318 | 11,070 | 13,124 |
Bedrijfsresultaat ratio
| 0.07 | 0.065 | 0.153 | 0.081 | -0.015 | 0.084 | 0.188 | 0.12 | 0.132 | 0.142 | 0.135 | 0.452 | 0.228 | 0.116 | -0.605 | -0.047 | 0.02 | 0.098 | -0.134 | 0.076 | 0.036 | 0.037 | 0.183 | 0.072 | 0.076 | 0.092 | 0.271 | 0.085 | 0.063 | 0.14 | 0.215 | 0.13 | 0.139 | 0.159 | 0.191 | 0.156 | 0.071 | -0.101 | 0.025 | 0.025 | -0 | 0.057 | 0.027 | 0.035 | -0.001 | 0.038 | 0.033 | 0.026 | 0.021 | 0.04 | 0.076 | 0.022 | 0.011 | 0.032 | 0.037 | 0.023 | 0.017 | 0.04 | 0.028 | 0.014 | 0.004 | 0.031 | 0.023 | 0.027 |
Totaal overige inkomsten en kosten netto
| -21,977 | -4,636 | -69,182 | -4,836 | 5,070 | -2,646 | -55,868 | -18,301 | -9,285 | 1,202 | -13,399 | 65,566 | 23,759 | -8,787 | -203,333 | -29,345 | -4,277 | -8,641 | -112,231 | -5,571 | -10,094 | -10,778 | -3,381 | 47,762 | -14,260 | -3,370 | 6,008 | -3,240 | -3,219 | -3,556 | -2,867 | -54 | 1,541 | -3,384 | 1,107 | -804 | -1,525 | -29,188 | 24,645 | 1,880 | -7,191 | -25 | 5,043 | 4,359 | -3,835 | 6,439 | 43,695 | -22,708 | -21,062 | -20,179 | -20,819 | -22,691 | -22,119 | -23,306 | -23,168 | -32,272 | -19,793 | -24,991 | -19,669 | -20,908 | -20,414 | -64,643 | -32,657 | -31,905 |
Inkomen voor belasting
| 2,317 | 16,991 | -12,657 | 22,064 | 752 | 23,132 | 11,481 | 18,849 | 28,653 | 41,924 | 28,600 | 117,128 | 43,080 | 20,024 | -166,200 | -7,063 | 2,380 | 29,750 | -58,865 | 13,403 | 4,177 | -1,484 | 50,264 | 75,583 | 3,879 | 19,023 | 79,626 | 21,619 | 19,854 | 28,563 | 50,816 | 25,293 | 28,395 | 28,412 | 64,542 | 30,771 | 10,729 | 73,453 | 39,703 | 16,639 | 4,500 | 36,726 | 20,498 | 24,360 | -412 | 26,789 | 18,794 | 7,471 | 10,256 | 26,256 | 16,679 | 11,816 | 3,708 | 19,787 | 12,309 | 1,738 | 1,544 | 18,500 | 11,442 | 7,895 | 2,209 | -20,974 | 299 | 9,308 |
Inkomen voor belasting ratio
| 0.007 | 0.051 | -0.034 | 0.067 | 0.003 | 0.076 | 0.032 | 0.061 | 0.099 | 0.146 | 0.092 | 0.416 | 0.177 | 0.08 | -0.632 | -0.033 | 0.012 | 0.118 | -0.195 | 0.054 | 0.017 | -0.006 | 0.171 | 0.31 | 0.016 | 0.079 | 0.293 | 0.099 | 0.095 | 0.124 | 0.203 | 0.13 | 0.147 | 0.142 | 0.194 | 0.152 | 0.062 | -0.072 | 0.065 | 0.028 | 0.008 | 0.057 | 0.035 | 0.043 | -0.001 | 0.051 | 0.038 | 0.016 | 0.023 | 0.049 | 0.034 | 0.026 | 0.009 | 0.041 | 0.026 | 0.004 | 0.004 | 0.04 | 0.027 | 0.02 | 0.006 | -0.046 | 0.001 | 0.019 |
Belastingkosten
| 2,616 | 7,785 | 20,162 | 13,403 | -3,732 | 8,740 | 8,880 | 1,858 | 9,566 | 14,678 | 20,036 | 49,838 | 11,110 | 12,994 | 1,629 | -2,911 | 851 | 11,593 | 23,305 | 5,720 | 1,664 | -553 | 15,505 | 26,756 | 2,207 | 6,781 | 14,572 | 6,584 | 5,623 | 9,741 | 16,964 | 8,854 | 8,150 | 9,603 | 15,344 | 9,635 | 3,359 | 17,203 | 16,614 | 10,682 | 5,150 | 17,149 | 9,345 | 9,808 | 3,439 | 9,097 | 8,016 | 3,082 | 4,366 | 8,903 | 11,322 | 4,378 | 2,351 | 5,612 | 6,188 | -1,115 | 1,781 | 5,416 | -485 | 2,525 | 919 | 2,926 | 4,110 | 2,749 |
Nettowinst
| 9 | 5,554 | -32,705 | 6,670 | 3,442 | 11,878 | 2,601 | 15,932 | 18,579 | 23,903 | 6,643 | 65,641 | 31,219 | 4,885 | -169,882 | -5,508 | 438 | 15,356 | -85,635 | 6,017 | 1,308 | -2,583 | 32,116 | 47,414 | -1 | 10,788 | 60,965 | 13,800 | 12,769 | 17,943 | 32,350 | 15,366 | 18,569 | 17,215 | 46,598 | 19,216 | 6,838 | 54,227 | 22,797 | 3,557 | -735 | 18,106 | 10,560 | 13,832 | -3,698 | 16,397 | 10,590 | 3,463 | 5,886 | 16,299 | 5,271 | 6,695 | 1,308 | 12,925 | 5,851 | 2,509 | 349 | 11,624 | 12,367 | 5,224 | 1,913 | -24,595 | -3,969 | 6,556 |
Nettowinstmarge
| 0 | 0.017 | -0.088 | 0.02 | 0.012 | 0.039 | 0.007 | 0.052 | 0.064 | 0.083 | 0.021 | 0.233 | 0.128 | 0.02 | -0.646 | -0.025 | 0.002 | 0.061 | -0.284 | 0.024 | 0.005 | -0.01 | 0.109 | 0.195 | -0 | 0.045 | 0.224 | 0.063 | 0.061 | 0.078 | 0.129 | 0.079 | 0.096 | 0.086 | 0.14 | 0.095 | 0.04 | -0.053 | 0.038 | 0.006 | -0.001 | 0.028 | 0.018 | 0.024 | -0.007 | 0.031 | 0.022 | 0.007 | 0.013 | 0.03 | 0.011 | 0.015 | 0.003 | 0.027 | 0.012 | 0.006 | 0.001 | 0.025 | 0.029 | 0.013 | 0.005 | -0.054 | -0.008 | 0.014 |
WPA (Winst Per Aandeel)
| 0.034 | 21 | -119.29 | 25.23 | 13.02 | 44.94 | 9.49 | 60.11 | 68.43 | 86.83 | 31.34 | 236.4 | 110.97 | 17.37 | -603.86 | -19.58 | 1.57 | 55.89 | -307.6 | 21.37 | 4.64 | -9.17 | 113.93 | 168.2 | -0.004 | 38.27 | 216.27 | 48.95 | 45.23 | 63.02 | 113.45 | 53.11 | 65.12 | 60.38 | 163.42 | 67.38 | 23.77 | 188.53 | 79.26 | 59.39 | -2.55 | 62.79 | 36.62 | 55.52 | -13.49 | 65.81 | 42.51 | 13.9 | 23.63 | 65.42 | 21.16 | 26.87 | 5.25 | 51.88 | 23.48 | 10.07 | 1.4 | 46.65 | 49.82 | 21.05 | 7.71 | -89.71 | -14.48 | 23.88 |
Verwaterde WPA
| 0.034 | 20.96 | -119.29 | 25.19 | 12.97 | 44.65 | 9.49 | 59.64 | 68.43 | 86.83 | 31.11 | 235.73 | 110.79 | 17.34 | -603.86 | -19.58 | 1.56 | 55.85 | -304.06 | 21.36 | 4.63 | -9.16 | 113.93 | 168.2 | -0.004 | 38.27 | 216.27 | 48.95 | 45.23 | 63.02 | 113.45 | 53.11 | 65.12 | 60.37 | 163.42 | 67.37 | 23.76 | 188.53 | 79.26 | 59.37 | -2.55 | 62.79 | 36.62 | 55.52 | -13.49 | 65.81 | 42.51 | 13.9 | 23.54 | 65.42 | 21.16 | 26.87 | 5.2 | 51.88 | 23.48 | 10.07 | 1.36 | 46.65 | 49.82 | 21.05 | 7.71 | -89.71 | -14.48 | 23.88 |
EBITDA
| 45,115 | 41,582 | 77,044 | 53,255 | 47,525 | 53,114 | 85,859 | 55,917 | 56,581 | 72,167 | 58,476 | 69,761 | 39,597 | 58,055 | 59,229 | 43,419 | 27,522 | 60,261 | 75,368 | 43,595 | 36,936 | 33,664 | 70,635 | 42,676 | 36,011 | 39,441 | 96,189 | 39,674 | 37,252 | 47,600 | 70,495 | 38,585 | 41,306 | 44,444 | 68,019 | 44,605 | 26,479 | 80,530 | 35,396 | 43,920 | 20,958 | 55,500 | 34,498 | 38,011 | 17,483 | 22,036 | -18,305 | 33,602 | 34,618 | 49,826 | 41,030 | 38,244 | 29,346 | 47,758 | 39,823 | 46,838 | 25,779 | 47,970 | 35,601 | 33,430 | 27,202 | 50,244 | 38,055 | 45,187 |
EBITDA ratio
| 0.13 | 0.125 | 0.208 | 0.161 | 0.16 | 0.174 | 0.239 | 0.181 | 0.196 | 0.251 | 0.188 | 0.248 | 0.162 | 0.233 | 0.225 | 0.2 | 0.133 | 0.238 | 0.25 | 0.175 | 0.15 | 0.134 | 0.241 | 0.175 | 0.15 | 0.163 | 0.354 | 0.182 | 0.178 | 0.207 | 0.282 | 0.198 | 0.213 | 0.223 | 0.205 | 0.221 | 0.154 | -0.079 | 0.058 | 0.073 | 0.039 | 0.086 | 0.059 | 0.067 | 0.034 | 0.042 | -0.037 | 0.071 | 0.077 | 0.093 | 0.083 | 0.083 | 0.073 | 0.099 | 0.083 | 0.104 | 0.062 | 0.103 | 0.083 | 0.083 | 0.071 | 0.11 | 0.079 | 0.094 |