Kao Corporation
TSE:4452.T
6580 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 422,191 | 365,797 | 406,696 | 387,355 | 390,734 | 347,794 | 423,349 | 393,809 | 387,106 | 346,795 | 397,809 | 345,780 | 354,621 | 320,558 | 376,737 | 338,102 | 329,391 | 337,767 | 392,911 | 387,931 | 374,495 | 346,904 | 410,198 | 368,779 | 378,385 | 350,645 | 409,171 | 362,946 | 372,125 | 345,179 | 402,521 | 355,560 | 364,437 | 335,092 | 409,314 | 367,981 | 367,043 | 328,777 | 394,462 | 341,305 | 324,740 | 341,200 | 364,679 | 325,585 | 335,908 | 289,045 | 0 | 314,446 | 294,530 | 281,291 | 319,919 | 319,946 | 294,939 | 272,387 | 313,092 | 311,382 | 289,969 | 273,750 | 311,582 | 311,837 | 287,213 | 272,210 | 346,200 | 341,057 |
Kosten van de omzet
| 262,536 | 235,891 | 261,764 | 238,408 | 246,689 | 232,905 | 276,372 | 258,604 | 247,117 | 220,624 | 241,399 | 206,421 | 207,932 | 189,822 | 212,561 | 194,532 | 190,779 | 193,432 | 218,948 | 218,143 | 210,906 | 200,726 | 226,700 | 210,776 | 212,114 | 204,399 | 224,041 | 206,961 | 206,302 | 196,803 | 174,379 | 154,489 | 158,286 | 150,348 | 175,409 | 163,311 | 163,741 | 154,804 | 175,292 | 157,236 | 148,895 | 150,782 | 157,273 | 139,508 | 148,640 | 127,348 | 0 | 134,397 | 128,545 | 125,537 | 135,973 | 138,974 | 124,527 | 123,188 | 127,279 | 129,665 | 118,837 | 117,550 | 124,302 | 131,503 | 119,648 | 120,644 | 152,022 | 151,431 |
Brutowinst
| 159,655 | 129,906 | 144,932 | 148,947 | 144,045 | 114,889 | 146,977 | 135,205 | 139,989 | 126,171 | 156,410 | 139,359 | 146,689 | 130,736 | 164,176 | 143,570 | 138,612 | 144,335 | 173,963 | 169,788 | 163,589 | 146,178 | 183,498 | 158,003 | 166,271 | 146,246 | 185,130 | 155,985 | 165,823 | 148,376 | 228,142 | 201,071 | 206,151 | 184,744 | 233,905 | 204,670 | 203,302 | 173,973 | 219,170 | 184,069 | 175,845 | 190,418 | 207,406 | 186,077 | 187,268 | 161,697 | 0 | 180,049 | 165,985 | 155,754 | 183,946 | 180,972 | 170,412 | 149,199 | 185,813 | 181,717 | 171,132 | 156,200 | 187,280 | 180,334 | 167,565 | 151,566 | 194,178 | 189,626 |
Brutowinstmarge
| 0.378 | 0.355 | 0.356 | 0.385 | 0.369 | 0.33 | 0.347 | 0.343 | 0.362 | 0.364 | 0.393 | 0.403 | 0.414 | 0.408 | 0.436 | 0.425 | 0.421 | 0.427 | 0.443 | 0.438 | 0.437 | 0.421 | 0.447 | 0.428 | 0.439 | 0.417 | 0.452 | 0.43 | 0.446 | 0.43 | 0.567 | 0.566 | 0.566 | 0.551 | 0.571 | 0.556 | 0.554 | 0.529 | 0.556 | 0.539 | 0.541 | 0.558 | 0.569 | 0.572 | 0.557 | 0.559 | 0 | 0.573 | 0.564 | 0.554 | 0.575 | 0.566 | 0.578 | 0.548 | 0.593 | 0.584 | 0.59 | 0.571 | 0.601 | 0.578 | 0.583 | 0.557 | 0.561 | 0.556 |
Onderzoek- en ontwikkelingskosten
| 15,320 | 16,199 | 16,037 | 15,409 | 15,393 | 15,736 | 15,443 | 14,678 | 14,902 | 15,578 | 15,225 | 14,175 | 14,685 | 14,908 | 58,500 | 0 | 0 | 0 | 59,100 | 0 | 0 | 0 | 57,700 | 0 | 0 | 0 | 56,700 | 0 | 0 | 0 | 54,600 | 0 | 0 | 0 | 52,000 | 0 | 0 | 0 | 51,700 | 0 | 0 | 0 | 49,700 | 0 | 0 | 0 | 0 | 0 | 0 | 48,171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 129,820 | 115,405 | 126,080 | 113,652 | 119,471 | 107,567 | 113,761 | 112,132 | 111,440 | 103,577 | 117,060 | 101,232 | 108,065 | 100,688 | 108,154 | 97,904 | 103,525 | 106,243 | 113,071 | 105,277 | 116,183 | 108,381 | 117,590 | 105,989 | 114,938 | 106,328 | 118,825 | 106,262 | 117,327 | 110,252 | 171,907 | 151,074 | 159,835 | 150,552 | -130,593 | 152,513 | 161,424 | 151,032 | -131,792 | 0 | 0 | 0 | -118,249 | 0 | 0 | 0 | 0 | 0 | 0 | -120,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 39,154 | 27,481 | -23,651 | 30,250 | 0 | 0 | 121,704 | 0 | 0 | 0 | 121,951 | 0 | 0 | 0 | 117,527 | 0 | 0 | 0 | 134,488 | 0 | 0 | 0 | 135,582 | 0 | 0 | 0 | 148,930 | 0 | 0 | 0 | 238,766 | 0 | 0 | 0 | 258,369 | 0 | 0 | 0 | 246,873 | 0 | 0 | 0 | 233,213 | 0 | 0 | 0 | 0 | 0 | 0 | 213,576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 107,461 | 92,148 | 102,429 | 113,652 | 119,471 | 107,567 | 113,761 | 112,132 | 111,440 | 103,577 | 117,060 | 101,232 | 108,065 | 100,688 | 108,154 | 97,904 | 103,525 | 106,243 | 113,071 | 105,277 | 116,183 | 108,381 | 117,590 | 105,989 | 114,938 | 106,328 | 118,825 | 106,262 | 117,327 | 110,252 | 171,907 | 151,074 | 159,835 | 150,552 | 127,776 | 152,513 | 161,424 | 151,032 | 115,081 | 152,498 | 166,138 | 150,776 | 114,964 | 147,157 | 162,660 | 143,361 | 0 | 0 | 0 | 93,061 | 147,386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 919 | 0 | 0 | 0 | 0 | 35 | 62 | -183 | -2,160 | -358 | 4,834 | -316 | -990 | -889 | 521 | 88 | -118 | -1,187 | 141 | -75 | -773 | -410 | 392 | 582 | 23 | 473 | -695 | -714 | -249 | -485 | 1,866 | -110 | -330 | -257 | 597 | -256 | 578 | 708 | 643 | 31 | 863 | 862 | 431 | 435 | 68 | 591 | 0 | 330 | 626 | 318 | 318 | 464 | 594 | 686 | 468 | 451 | 911 | 542 | 382 | 466 | 611 | 550 | 438 | 562 |
Bedrijfskosten
| 122,781 | 108,347 | 118,466 | 124,142 | 125,432 | 107,602 | 113,823 | 111,949 | 109,280 | 103,219 | 121,894 | 100,916 | 107,075 | 99,799 | 108,675 | 97,992 | 103,407 | 105,056 | 113,212 | 105,202 | 115,410 | 107,971 | 117,982 | 106,571 | 114,961 | 106,801 | 118,130 | 105,548 | 117,078 | 109,767 | 173,773 | 150,964 | 159,505 | 150,295 | 179,763 | 152,257 | 162,002 | 150,564 | 166,820 | 152,498 | 166,138 | 150,776 | 164,614 | 147,157 | 162,660 | 143,361 | 0 | 147,402 | 145,255 | 141,232 | 147,386 | 152,710 | 141,166 | 144,836 | 143,458 | 150,013 | 144,961 | 146,955 | 148,078 | 154,188 | 148,126 | 146,179 | 157,584 | 160,591 |
Bedrijfsresultaat
| 36,874 | 21,559 | 26,466 | 24,805 | 18,613 | 7,287 | 33,154 | 23,256 | 30,709 | 22,952 | 34,516 | 38,443 | 39,614 | 30,937 | 55,501 | 45,578 | 35,205 | 39,279 | 60,751 | 64,586 | 48,179 | 38,207 | 65,516 | 51,432 | 51,310 | 39,445 | 67,000 | 50,437 | 48,745 | 38,609 | 54,369 | 50,107 | 46,646 | 34,449 | 54,142 | 52,413 | 41,300 | 23,409 | 52,350 | 31,571 | 9,707 | 39,642 | 42,792 | 38,920 | 24,608 | 18,336 | 0 | 32,647 | 20,730 | 14,522 | 36,561 | 28,262 | 29,245 | 4,363 | 42,355 | 31,702 | 26,170 | 9,246 | 39,202 | 26,146 | 19,438 | 5,387 | 36,593 | 29,035 |
Bedrijfsresultaat ratio
| 0.087 | 0.059 | 0.065 | 0.064 | 0.048 | 0.021 | 0.078 | 0.059 | 0.079 | 0.066 | 0.087 | 0.111 | 0.112 | 0.097 | 0.147 | 0.135 | 0.107 | 0.116 | 0.155 | 0.166 | 0.129 | 0.11 | 0.16 | 0.139 | 0.136 | 0.112 | 0.164 | 0.139 | 0.131 | 0.112 | 0.135 | 0.141 | 0.128 | 0.103 | 0.132 | 0.142 | 0.113 | 0.071 | 0.133 | 0.093 | 0.03 | 0.116 | 0.117 | 0.12 | 0.073 | 0.063 | 0 | 0.104 | 0.07 | 0.052 | 0.114 | 0.088 | 0.099 | 0.016 | 0.135 | 0.102 | 0.09 | 0.034 | 0.126 | 0.084 | 0.068 | 0.02 | 0.106 | 0.085 |
Totaal overige inkomsten en kosten netto
| 2,272 | 2,081 | -17,575 | 1,138 | 1,587 | 1,152 | -2,401 | 1,367 | 4,109 | 2,702 | 1,977 | 933 | 618 | 2,964 | -678 | -160 | 1,248 | -2,002 | 457 | -664 | -1,267 | 396 | -158 | 557 | -69 | -782 | -72 | 214 | -47 | -596 | 2,091 | -286 | -2,424 | -1,522 | -3,297 | -319 | -1,931 | 1,133 | -8,450 | 910 | 95 | 936 | -2,342 | -2,786 | -5,512 | 923 | 0 | 218 | 1,104 | -1,761 | 81 | -763 | -889 | -4,004 | -301 | -1,240 | -3,028 | -3,589 | -2,495 | -4,875 | -112 | -2,737 | -992 | -817 |
Inkomen voor belasting
| 39,146 | 23,640 | 8,891 | 25,943 | 20,200 | 8,439 | 30,753 | 24,623 | 34,818 | 25,654 | 36,493 | 39,376 | 40,232 | 33,901 | 54,823 | 45,418 | 36,453 | 37,277 | 61,208 | 63,922 | 46,912 | 38,603 | 65,358 | 51,989 | 51,241 | 38,663 | 66,928 | 50,651 | 48,698 | 38,013 | 56,460 | 49,821 | 44,222 | 32,927 | 50,845 | 52,094 | 39,369 | 24,542 | 43,900 | 32,481 | 9,802 | 40,578 | 40,450 | 36,134 | 19,096 | 19,259 | 0 | 32,865 | 21,834 | 12,761 | 36,642 | 27,499 | 28,356 | 359 | 42,054 | 30,462 | 23,142 | 5,657 | 36,707 | 21,271 | 19,326 | 2,650 | 35,601 | 28,218 |
Inkomen voor belasting ratio
| 0.093 | 0.065 | 0.022 | 0.067 | 0.052 | 0.024 | 0.073 | 0.063 | 0.09 | 0.074 | 0.092 | 0.114 | 0.113 | 0.106 | 0.146 | 0.134 | 0.111 | 0.11 | 0.156 | 0.165 | 0.125 | 0.111 | 0.159 | 0.141 | 0.135 | 0.11 | 0.164 | 0.14 | 0.131 | 0.11 | 0.14 | 0.14 | 0.121 | 0.098 | 0.124 | 0.142 | 0.107 | 0.075 | 0.111 | 0.095 | 0.03 | 0.119 | 0.111 | 0.111 | 0.057 | 0.067 | 0 | 0.105 | 0.074 | 0.045 | 0.115 | 0.086 | 0.096 | 0.001 | 0.134 | 0.098 | 0.08 | 0.021 | 0.118 | 0.068 | 0.067 | 0.01 | 0.103 | 0.083 |
Belastingkosten
| 12,151 | 7,438 | -2,351 | 9,128 | 7,840 | 3,068 | 2,481 | 4,912 | 13,829 | 6,884 | 8,440 | 9,469 | 13,005 | 7,673 | 14,108 | 9,609 | 12,069 | 10,118 | 15,930 | 17,083 | 15,686 | 11,597 | 10,633 | 14,871 | 15,909 | 10,507 | 15,543 | 10,377 | 16,374 | 13,389 | 15,656 | 13,381 | 14,624 | 11,880 | 19,415 | 16,038 | 14,592 | 12,518 | 14,962 | 13,203 | 3,388 | 14,786 | 15,215 | 14,616 | 11,041 | 8,261 | 0 | 12,424 | 5,791 | 9,293 | 17,289 | 11,485 | 12,705 | 4,603 | 18,288 | 14,935 | 10,350 | 9,594 | 16,983 | 7,778 | 7,284 | -7,537 | 13,388 | 12,737 |
Nettowinst
| 26,944 | 16,470 | 11,328 | 15,918 | 11,807 | 4,817 | 27,718 | 19,432 | 20,644 | 18,244 | 27,566 | 29,532 | 26,819 | 25,719 | 40,201 | 35,341 | 23,935 | 26,665 | 44,634 | 46,284 | 30,855 | 26,440 | 54,262 | 36,631 | 35,031 | 27,774 | 50,587 | 39,955 | 32,299 | 24,169 | 40,194 | 36,353 | 29,203 | 20,801 | 30,662 | 36,236 | 24,856 | 12,020 | 28,920 | 19,024 | 6,451 | 25,195 | 25,212 | 21,290 | 7,740 | 10,522 | 0 | 20,185 | 15,676 | 3,058 | 18,634 | 15,559 | 15,183 | -4,474 | 23,373 | 15,361 | 12,476 | -4,150 | 19,419 | 13,436 | 11,800 | 10,253 | 21,817 | 15,295 |
Nettowinstmarge
| 0.064 | 0.045 | 0.028 | 0.041 | 0.03 | 0.014 | 0.065 | 0.049 | 0.053 | 0.053 | 0.069 | 0.085 | 0.076 | 0.08 | 0.107 | 0.105 | 0.073 | 0.079 | 0.114 | 0.119 | 0.082 | 0.076 | 0.132 | 0.099 | 0.093 | 0.079 | 0.124 | 0.11 | 0.087 | 0.07 | 0.1 | 0.102 | 0.08 | 0.062 | 0.075 | 0.098 | 0.068 | 0.037 | 0.073 | 0.056 | 0.02 | 0.074 | 0.069 | 0.065 | 0.023 | 0.036 | 0 | 0.064 | 0.053 | 0.011 | 0.058 | 0.049 | 0.051 | -0.016 | 0.075 | 0.049 | 0.043 | -0.015 | 0.062 | 0.043 | 0.041 | 0.038 | 0.063 | 0.045 |
WPA (Winst Per Aandeel)
| 57.99 | 35.43 | 24.37 | 34.24 | 25.4 | 10.36 | 59.63 | 41.65 | 43.68 | 38.5 | 59.2 | 62.32 | 56.53 | 53.61 | 83.8 | 73.48 | 49.77 | 55.45 | 92.81 | 96.24 | 63.67 | 54.33 | 111.5 | 75.27 | 71.44 | 56.36 | 102.65 | 81.09 | 65.53 | 49.03 | 81.54 | 72.58 | 58.22 | 41.47 | 61.13 | 72.27 | 49.58 | 23.98 | 57.7 | 37.96 | 12.87 | 49.19 | 49.22 | 41.56 | 15.11 | 20.26 | 32.39 | 38.68 | 30.04 | 5.86 | 35.71 | 29.82 | 29.08 | -8.57 | 43.83 | 28.66 | 23.28 | -7.74 | 36.23 | 25.07 | 22.02 | 19.13 | 40.7 | 28.53 |
Verwaterde WPA
| 57.99 | 35.43 | 24.37 | 34.24 | 25.4 | 10.36 | 59.45 | 41.65 | 43.67 | 38.5 | 59.19 | 62.32 | 56.52 | 53.6 | 83.79 | 73.47 | 49.76 | 55.44 | 92.79 | 96.22 | 63.66 | 54.32 | 111.47 | 75.24 | 71.4 | 56.33 | 102.6 | 81.03 | 65.48 | 48.99 | 81.48 | 72.52 | 58.16 | 41.43 | 61.07 | 72.17 | 49.51 | 23.95 | 57.62 | 37.9 | 12.85 | 49.13 | 49.16 | 41.52 | 15.09 | 20.25 | 32.39 | 38.67 | 30.04 | 5.86 | 35.7 | 29.81 | 29.07 | -8.57 | 43.82 | 28.65 | 23.27 | -7.74 | 36.22 | 25.06 | 22.01 | 19.12 | 40.69 | 28.52 |
EBITDA
| 59,167 | 43,624 | 49,053 | 49,173 | 43,571 | 31,367 | 54,231 | 48,079 | 57,873 | 47,821 | 58,813 | 62,057 | 62,801 | 56,270 | 78,268 | 68,207 | 58,510 | 61,980 | 80,410 | 87,905 | 70,461 | 60,703 | 82,480 | 67,688 | 67,050 | 54,946 | 82,038 | 65,173 | 62,983 | 52,564 | 68,065 | 63,283 | 59,237 | 49,385 | 75,564 | 71,633 | 59,927 | 43,064 | 76,754 | 52,476 | 29,751 | 60,758 | 64,943 | 58,814 | 44,552 | 38,254 | 0 | 53,076 | 41,302 | 35,041 | 57,558 | 49,297 | 50,130 | 26,065 | 63,341 | 52,138 | 46,513 | 31,160 | 61,828 | 48,262 | 41,328 | 27,288 | 59,270 | 30,667 |
EBITDA ratio
| 0.14 | 0.119 | 0.121 | 0.127 | 0.112 | 0.09 | 0.128 | 0.122 | 0.15 | 0.138 | 0.148 | 0.179 | 0.177 | 0.176 | 0.208 | 0.202 | 0.178 | 0.183 | 0.205 | 0.227 | 0.188 | 0.175 | 0.201 | 0.184 | 0.177 | 0.157 | 0.2 | 0.18 | 0.169 | 0.152 | 0.169 | 0.178 | 0.163 | 0.147 | 0.185 | 0.195 | 0.163 | 0.131 | 0.195 | 0.154 | 0.092 | 0.178 | 0.178 | 0.181 | 0.133 | 0.132 | 0 | 0.169 | 0.14 | 0.125 | 0.18 | 0.154 | 0.17 | 0.096 | 0.202 | 0.167 | 0.16 | 0.114 | 0.198 | 0.155 | 0.144 | 0.1 | 0.171 | 0.09 |