KYORIN Holdings, Inc.
TSE:4569.T
1494 (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
| 28,419 | 32,265 | 32,330 | 27,083 | 27,854 | 32,563 | 31,614 | 24,474 | 24,619 | 27,817 | 28,615 | 24,407 | 24,695 | 27,949 | 27,220 | 23,046 | 24,689 | 31,369 | 30,315 | 22,550 | 25,749 | 31,603 | 31,657 | 25,229 | 25,131 | 27,717 | 32,165 | 24,300 | 26,458 | 28,537 | 32,208 | 26,921 | 27,707 | 30,014 | 37,083 | 25,819 | 26,567 | 29,519 | 32,490 | 24,715 | 26,397 | 27,970 | 32,579 | 24,612 | 26,239 | 27,802 | 31,275 | 22,532 | 25,422 | 25,819 | 31,026 | 21,578 | 24,809 | 28,248 | 29,113 | 22,052 | 24,655 | 25,185 | 28,864 | 22,425 | 23,289 | 24,528 | 26,100 | 19,504 |
Kosten van de omzet
| 16,067 | 19,173 | 17,663 | 15,671 | 15,621 | 19,450 | 16,171 | 13,901 | 13,580 | 14,616 | 14,745 | 13,050 | 13,682 | 15,120 | 13,243 | 11,318 | 11,595 | 15,450 | 13,750 | 11,327 | 12,423 | 17,045 | 15,407 | 11,786 | 11,972 | 12,641 | 13,295 | 11,230 | 11,898 | 12,576 | 14,441 | 12,184 | 11,646 | 12,193 | 13,606 | 10,650 | 10,911 | 11,864 | 13,394 | 10,477 | 10,863 | 11,294 | 12,656 | 9,540 | 9,557 | 10,573 | 11,467 | 8,513 | 9,580 | 9,495 | 10,820 | 8,334 | 8,277 | 9,846 | 10,624 | 7,912 | 9,171 | 10,055 | 10,387 | 8,364 | 8,671 | 9,058 | 10,014 | 8,729 |
Brutowinst
| 12,352 | 13,092 | 14,667 | 11,412 | 12,233 | 13,113 | 15,443 | 10,573 | 11,039 | 13,201 | 13,870 | 11,357 | 11,013 | 12,829 | 13,977 | 11,728 | 13,094 | 15,919 | 16,565 | 11,223 | 13,326 | 14,558 | 16,250 | 13,443 | 13,159 | 15,076 | 18,870 | 13,070 | 14,560 | 15,961 | 17,767 | 14,737 | 16,061 | 17,821 | 23,477 | 15,169 | 15,656 | 17,655 | 19,096 | 14,238 | 15,534 | 16,676 | 19,923 | 15,072 | 16,682 | 17,229 | 19,808 | 14,019 | 15,842 | 16,324 | 20,206 | 13,244 | 16,532 | 18,402 | 18,489 | 14,140 | 15,484 | 15,130 | 18,477 | 14,061 | 14,618 | 15,470 | 16,086 | 10,775 |
Brutowinstmarge
| 0.435 | 0.406 | 0.454 | 0.421 | 0.439 | 0.403 | 0.488 | 0.432 | 0.448 | 0.475 | 0.485 | 0.465 | 0.446 | 0.459 | 0.513 | 0.509 | 0.53 | 0.507 | 0.546 | 0.498 | 0.518 | 0.461 | 0.513 | 0.533 | 0.524 | 0.544 | 0.587 | 0.538 | 0.55 | 0.559 | 0.552 | 0.547 | 0.58 | 0.594 | 0.633 | 0.588 | 0.589 | 0.598 | 0.588 | 0.576 | 0.588 | 0.596 | 0.612 | 0.612 | 0.636 | 0.62 | 0.633 | 0.622 | 0.623 | 0.632 | 0.651 | 0.614 | 0.666 | 0.651 | 0.635 | 0.641 | 0.628 | 0.601 | 0.64 | 0.627 | 0.628 | 0.631 | 0.616 | 0.552 |
Onderzoek- en ontwikkelingskosten
| 0 | 2,309 | 1,868 | 1,849 | 1,993 | 3,747 | 2,658 | 2,232 | 2,266 | 8,897 | 2,207 | 2,244 | 2,120 | 2,100 | 0 | 0 | 0 | 10,987 | 0 | 0 | 0 | 10,790 | 0 | 0 | 0 | 14,243 | 0 | 0 | 0 | 13,569 | 0 | 0 | 0 | 13,019 | 0 | 0 | 0 | 13,514 | 0 | 0 | 0 | 11,356 | 0 | 0 | 0 | 11,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 3,644 | 0 | 0 | 0 | 4,230 | 0 | 0 | 0 | -2,508 | 0 | 0 | 0 | 3,273 | 0 | 0 | 0 | -4,448 | 0 | 0 | 0 | -5,339 | 0 | 0 | 0 | -7,299 | 0 | 0 | 0 | -6,758 | 0 | 0 | 0 | -6,715 | 0 | 0 | 0 | -6,511 | 0 | 0 | 0 | -6,699 | 0 | 0 | 0 | -5,252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 5,593 | 0 | 0 | 0 | 4,714 | 0 | 0 | 0 | 4,731 | 0 | 0 | 0 | 5,784 | 0 | 0 | 0 | 7,148 | 0 | 0 | 0 | 6,928 | 0 | 0 | 0 | 7,483 | 0 | 0 | 0 | 7,465 | 0 | 0 | 0 | 6,884 | 0 | 0 | 0 | 6,606 | 0 | 0 | 0 | 7,911 | 0 | 0 | 0 | 7,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 11,201 | 9,237 | 9,480 | 9,130 | 11,521 | 8,944 | 8,861 | 8,052 | 10,549 | 2,223 | 10,875 | 10,669 | 9,649 | 9,057 | 11,364 | 12,240 | 11,080 | 2,700 | 12,076 | 12,014 | 11,751 | 1,589 | 12,308 | 11,911 | 11,838 | 184 | 12,508 | 14,221 | 11,965 | 707 | 14,117 | 14,317 | 12,817 | 169 | 12,910 | 13,244 | 13,482 | 95 | 12,993 | 13,225 | 11,958 | 1,212 | 12,632 | 13,325 | 12,216 | 1,932 | 12,367 | 11,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | -71 | 66 | 6 | 5 | 109 | 25 | 75 | 23 | -26 | 22 | 66 | 35 | 103 | -5 | 13 | 32 | 84 | 81 | 1 | 42 | 118 | -214 | 55 | 80 | 52 | 25 | 38 | 74 | 17 | 16 | 16 | 48 | 136 | 35 | 18 | 25 | 185 | 75 | 15 | 83 | 171 | 80 | 88 | 93 | 104 | 5 | 133 | 194 | 98 | 296 | 122 | 159 | 124 | 109 | 86 | 125 | 92 | 107 | 199 | 192 | 68 | 122 | 86 |
Bedrijfskosten
| 11,202 | 11,546 | 11,348 | 10,979 | 11,521 | 12,691 | 11,519 | 10,284 | 10,549 | 11,120 | 10,875 | 10,669 | 11,769 | 11,157 | 11,364 | 12,240 | 11,080 | 13,687 | 12,076 | 12,014 | 11,751 | 12,379 | 12,308 | 11,911 | 11,838 | 14,059 | 12,508 | 14,221 | 11,965 | 12,862 | 14,117 | 14,317 | 12,817 | 12,850 | 12,910 | 13,244 | 13,482 | 13,609 | 12,993 | 13,225 | 11,958 | 12,571 | 12,632 | 13,325 | 12,216 | 12,991 | 12,367 | 11,829 | 11,762 | 13,528 | 13,439 | 12,444 | 12,431 | 13,271 | 11,381 | 12,155 | 13,267 | 12,915 | 12,008 | 12,650 | 11,461 | 11,858 | 11,990 | 10,528 |
Bedrijfsresultaat
| 1,150 | 1,546 | 3,319 | 434 | 710 | 421 | 3,925 | 288 | 489 | 2,081 | 2,994 | 688 | -756 | 1,672 | 2,612 | -512 | 2,014 | 2,232 | 4,488 | -792 | 1,575 | 2,178 | 3,942 | 1,532 | 1,320 | 1,017 | 6,362 | -1,152 | 2,595 | 3,100 | 3,650 | 419 | 3,244 | 4,970 | 10,567 | 1,926 | 2,173 | 4,046 | 6,104 | 1,012 | 3,575 | 4,104 | 7,290 | 1,748 | 4,465 | 4,237 | 7,442 | 2,189 | 4,080 | 2,796 | 6,768 | 800 | 4,100 | 5,131 | 7,107 | 1,984 | 2,216 | 2,216 | 6,469 | 1,410 | 3,156 | 3,613 | 4,095 | 246 |
Bedrijfsresultaat ratio
| 0.04 | 0.048 | 0.103 | 0.016 | 0.025 | 0.013 | 0.124 | 0.012 | 0.02 | 0.075 | 0.105 | 0.028 | -0.031 | 0.06 | 0.096 | -0.022 | 0.082 | 0.071 | 0.148 | -0.035 | 0.061 | 0.069 | 0.125 | 0.061 | 0.053 | 0.037 | 0.198 | -0.047 | 0.098 | 0.109 | 0.113 | 0.016 | 0.117 | 0.166 | 0.285 | 0.075 | 0.082 | 0.137 | 0.188 | 0.041 | 0.135 | 0.147 | 0.224 | 0.071 | 0.17 | 0.152 | 0.238 | 0.097 | 0.16 | 0.108 | 0.218 | 0.037 | 0.165 | 0.182 | 0.244 | 0.09 | 0.09 | 0.088 | 0.224 | 0.063 | 0.136 | 0.147 | 0.157 | 0.013 |
Totaal overige inkomsten en kosten netto
| 154 | 323 | -518 | 1,002 | 202 | 524 | 224 | -134 | 1,168 | -362 | 236 | 78 | 260 | 596 | 598 | 1,130 | 242 | 88 | 269 | 143 | 251 | 115 | 13 | 34 | 224 | -380 | 162 | -375 | 831 | 24 | -891 | -71 | 241 | -1,041 | 160 | -80 | 140 | -439 | 2,957 | 23 | 283 | 197 | 136 | 246 | 125 | 84 | 235 | 60 | 276 | 108 | 351 | 149 | 190 | 192 | 148 | 146 | 208 | 39 | 127 | 299 | 264 | -1,105 | 91 | -3,350 |
Inkomen voor belasting
| 1,304 | 1,869 | 2,801 | 1,436 | 913 | 945 | 4,149 | 154 | 1,658 | 1,718 | 3,229 | 766 | -497 | 2,268 | 3,210 | 618 | 2,256 | 2,320 | 4,757 | -648 | 1,826 | 2,294 | 3,954 | 1,567 | 1,544 | 637 | 6,524 | -1,526 | 3,426 | 3,124 | 2,759 | 348 | 3,485 | 3,929 | 10,727 | 1,845 | 2,314 | 3,606 | 9,061 | 1,036 | 3,858 | 4,301 | 7,427 | 1,993 | 4,591 | 4,321 | 7,676 | 2,250 | 4,356 | 2,904 | 7,118 | 949 | 4,291 | 5,323 | 7,256 | 2,131 | 2,425 | 2,254 | 6,596 | 1,710 | 3,421 | 2,507 | 4,187 | -3,103 |
Inkomen voor belasting ratio
| 0.046 | 0.058 | 0.087 | 0.053 | 0.033 | 0.029 | 0.131 | 0.006 | 0.067 | 0.062 | 0.113 | 0.031 | -0.02 | 0.081 | 0.118 | 0.027 | 0.091 | 0.074 | 0.157 | -0.029 | 0.071 | 0.073 | 0.125 | 0.062 | 0.061 | 0.023 | 0.203 | -0.063 | 0.129 | 0.109 | 0.086 | 0.013 | 0.126 | 0.131 | 0.289 | 0.071 | 0.087 | 0.122 | 0.279 | 0.042 | 0.146 | 0.154 | 0.228 | 0.081 | 0.175 | 0.155 | 0.245 | 0.1 | 0.171 | 0.112 | 0.229 | 0.044 | 0.173 | 0.188 | 0.249 | 0.097 | 0.098 | 0.089 | 0.229 | 0.076 | 0.147 | 0.102 | 0.16 | -0.159 |
Belastingkosten
| 419 | 461 | 644 | 355 | 236 | 599 | 1,014 | 95 | 474 | 269 | 868 | 182 | -35 | 643 | 823 | 109 | 647 | 546 | 1,216 | -201 | 545 | 537 | 1,059 | 428 | 466 | 182 | 1,645 | -374 | 1,033 | 542 | 721 | 244 | 904 | 1,121 | 2,862 | 635 | 557 | 1,113 | 2,985 | 222 | 1,177 | 1,549 | 2,551 | 593 | 1,594 | 1,161 | 2,709 | 794 | 1,517 | 900 | 3,246 | 292 | 1,593 | 1,932 | 2,680 | 971 | 626 | 943 | 2,352 | 393 | 1,445 | 1,312 | 1,738 | -956 |
Nettowinst
| 885 | 1,408 | 2,157 | 1,081 | 676 | 346 | 3,135 | 59 | 1,183 | 1,449 | 2,362 | 583 | -462 | 1,626 | 2,386 | 509 | 1,609 | 1,775 | 3,540 | -446 | 1,280 | 1,757 | 2,895 | 1,140 | 1,077 | 455 | 4,879 | -1,153 | 2,393 | 2,582 | 2,039 | 104 | 2,580 | 2,808 | 7,864 | 1,210 | 1,757 | 2,493 | 6,076 | 814 | 2,681 | 2,753 | 4,875 | 1,401 | 2,996 | 3,160 | 4,967 | 1,457 | 2,838 | 2,004 | 3,872 | 658 | 2,697 | 3,392 | 4,576 | 1,160 | 1,799 | 1,311 | 4,244 | 1,316 | 1,976 | 1,195 | 2,449 | -2,147 |
Nettowinstmarge
| 0.031 | 0.044 | 0.067 | 0.04 | 0.024 | 0.011 | 0.099 | 0.002 | 0.048 | 0.052 | 0.083 | 0.024 | -0.019 | 0.058 | 0.088 | 0.022 | 0.065 | 0.057 | 0.117 | -0.02 | 0.05 | 0.056 | 0.091 | 0.045 | 0.043 | 0.016 | 0.152 | -0.047 | 0.09 | 0.09 | 0.063 | 0.004 | 0.093 | 0.094 | 0.212 | 0.047 | 0.066 | 0.084 | 0.187 | 0.033 | 0.102 | 0.098 | 0.15 | 0.057 | 0.114 | 0.114 | 0.159 | 0.065 | 0.112 | 0.078 | 0.125 | 0.03 | 0.109 | 0.12 | 0.157 | 0.053 | 0.073 | 0.052 | 0.147 | 0.059 | 0.085 | 0.049 | 0.094 | -0.11 |
WPA (Winst Per Aandeel)
| 15.41 | 24.51 | 37.55 | 18.85 | 11.8 | 6.04 | 54.71 | 1.03 | 20.65 | 25.29 | 41.22 | 10.18 | -8.06 | 28.38 | 41.64 | 8.89 | 28.1 | 30.98 | 61.8 | -7.79 | 22.36 | 30.67 | 50.54 | 15.45 | 14.6 | 6.17 | 66.13 | -15.68 | 32.54 | 35.11 | 27.72 | 1.42 | 35.15 | 38.24 | 107.1 | 16.36 | 23.76 | 33.7 | 82.14 | 10.89 | 35.88 | 36.85 | 65.25 | 18.75 | 40.11 | 42.29 | 66.48 | 19.5 | 38 | 26.82 | 51.82 | 8.81 | 36.1 | 45.39 | 61.22 | 15.52 | 24.07 | 17.54 | 56.76 | 17.6 | 26.43 | 15.98 | 32.71 | -28.72 |
Verwaterde WPA
| 15.41 | 24.51 | 37.55 | 18.85 | 11.8 | 6.04 | 54.71 | 1.03 | 20.65 | 25.27 | 41.22 | 10.17 | -8.06 | 28.38 | 41.64 | 8.89 | 28.1 | 30.98 | 61.8 | -7.79 | 22.36 | 30.67 | 50.54 | 15.45 | 14.6 | 6.17 | 66.13 | -15.68 | 32.54 | 35.11 | 27.72 | 1.42 | 35.15 | 38.24 | 107.1 | 16.36 | 23.76 | 33.7 | 82.14 | 10.89 | 35.88 | 36.85 | 65.25 | 18.75 | 40.11 | 42.29 | 66.48 | 19.5 | 38 | 26.82 | 51.82 | 8.81 | 36.1 | 45.39 | 61.22 | 15.52 | 24.07 | 17.54 | 56.76 | 17.6 | 26.43 | 15.98 | 32.71 | -28.72 |
EBITDA
| 2,217.5 | 2,610 | 4,373 | 493 | 932 | 509 | 4,181 | 408 | 798 | 2,069 | 3,248 | 794 | -473 | 1,811 | 2,864 | -430 | 2,284 | 2,356 | 4,785 | -725 | 1,849 | 2,337 | 3,980 | 1,594 | 1,604 | 1,117 | 6,560 | -1,105 | 2,811 | 3,165 | 3,803 | 443 | 3,492 | 5,055 | 10,686 | 1,955 | 2,315 | 4,309 | 6,286 | 1,051 | 3,849 | 4,322 | 7,434 | 1,852 | 4,685 | 4,381 | 7,682 | 2,310 | 4,358 | 2,925 | 7,113 | 989 | 4,312 | 6,191 | 7,943 | 2,739 | 3,001 | 3,549 | 7,378 | 2,479 | 4,100 | 4,989 | 5,164 | -43 |
EBITDA ratio
| 0.078 | 0.081 | 0.135 | 0.018 | 0.033 | 0.016 | 0.132 | 0.017 | 0.032 | 0.074 | 0.114 | 0.033 | -0.019 | 0.065 | 0.105 | -0.019 | 0.093 | 0.075 | 0.158 | -0.032 | 0.072 | 0.074 | 0.126 | 0.063 | 0.064 | 0.04 | 0.204 | -0.045 | 0.106 | 0.111 | 0.118 | 0.016 | 0.126 | 0.168 | 0.288 | 0.076 | 0.087 | 0.146 | 0.193 | 0.043 | 0.146 | 0.155 | 0.228 | 0.075 | 0.179 | 0.158 | 0.246 | 0.103 | 0.171 | 0.113 | 0.229 | 0.046 | 0.174 | 0.219 | 0.273 | 0.124 | 0.122 | 0.141 | 0.256 | 0.111 | 0.176 | 0.203 | 0.198 | -0.002 |