DIC Corporation
TSE:4631.T
3263 (JPY) • At close November 14, 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
| 283,053 | 255,788 | 257,118 | 266,307 | 260,074 | 255,237 | 259,050 | 273,740 | 270,453 | 250,958 | 239,537 | 224,049 | 201,531 | 190,262 | 186,915 | 170,560 | 162,093 | 181,655 | 191,981 | 191,573 | 194,306 | 190,708 | 204,750 | 201,960 | 202,591 | 196,197 | 206,117 | 200,570 | 193,730 | 189,010 | 191,923 | 181,820 | 189,467 | 188,228 | 203,573 | 206,806 | 209,033 | 200,587 | 215,550 | 206,143 | 206,821 | 201,564 | 0 | 198,452 | 186,503 | 173,300 | 180,641 | 173,721 | 176,119 | 172,827 | 182,577 | 187,368 | 191,504 | 191,358 | 194,533 | 196,267 | 196,806 | 197,887 | 200,101 | 188,672 | 171,189 | 180,467 | 240,026 | 254,012 |
Kosten van de omzet
| 222,300 | 203,416 | 212,378 | 219,347 | 213,324 | 207,311 | 215,888 | 223,671 | 215,456 | 199,964 | 195,464 | 181,466 | 156,152 | 144,979 | 143,933 | 134,238 | 125,634 | 140,625 | 150,195 | 149,819 | 152,069 | 151,116 | 162,143 | 157,794 | 156,921 | 152,992 | 158,175 | 154,042 | 148,920 | 144,672 | 146,590 | 138,035 | 143,717 | 143,553 | 156,311 | 158,515 | 163,859 | 156,421 | 169,888 | 163,839 | 164,544 | 159,523 | 0 | 156,717 | 146,968 | 138,483 | 143,335 | 138,771 | 139,915 | 139,536 | 146,767 | 151,860 | 152,553 | 157,359 | 153,386 | 154,108 | 154,779 | 157,478 | 157,591 | 151,339 | 138,400 | 150,777 | 196,683 | 203,537 |
Brutowinst
| 60,753 | 52,372 | 44,740 | 46,960 | 46,750 | 47,926 | 43,162 | 50,069 | 54,997 | 50,994 | 44,073 | 42,583 | 45,379 | 45,283 | 42,982 | 36,322 | 36,459 | 41,030 | 41,786 | 41,754 | 42,237 | 39,592 | 42,607 | 44,166 | 45,670 | 43,205 | 47,942 | 46,528 | 44,810 | 44,338 | 45,333 | 43,785 | 45,750 | 44,675 | 47,262 | 48,291 | 45,174 | 44,166 | 45,662 | 42,304 | 42,277 | 42,041 | 0 | 41,735 | 39,535 | 34,817 | 37,306 | 34,950 | 36,204 | 33,291 | 35,810 | 35,508 | 38,951 | 33,999 | 41,147 | 42,159 | 42,027 | 40,409 | 42,510 | 37,333 | 32,789 | 29,690 | 43,343 | 50,475 |
Brutowinstmarge
| 0.215 | 0.205 | 0.174 | 0.176 | 0.18 | 0.188 | 0.167 | 0.183 | 0.203 | 0.203 | 0.184 | 0.19 | 0.225 | 0.238 | 0.23 | 0.213 | 0.225 | 0.226 | 0.218 | 0.218 | 0.217 | 0.208 | 0.208 | 0.219 | 0.225 | 0.22 | 0.233 | 0.232 | 0.231 | 0.235 | 0.236 | 0.241 | 0.241 | 0.237 | 0.232 | 0.234 | 0.216 | 0.22 | 0.212 | 0.205 | 0.204 | 0.209 | 0 | 0.21 | 0.212 | 0.201 | 0.207 | 0.201 | 0.206 | 0.193 | 0.196 | 0.19 | 0.203 | 0.178 | 0.212 | 0.215 | 0.214 | 0.204 | 0.212 | 0.198 | 0.192 | 0.165 | 0.181 | 0.199 |
Onderzoek- en ontwikkelingskosten
| 4,391 | 3,847 | 4,960 | 4,245 | 4,081 | 3,903 | 4,086 | 3,846 | 3,758 | 3,454 | 2,764 | 4,591 | 3,193 | 2,955 | 12,029 | 0 | 0 | 0 | 12,505 | 0 | 0 | 0 | 12,923 | 0 | 0 | 0 | 12,427 | 0 | 0 | 0 | 11,206 | 0 | 0 | 0 | 12,163 | 0 | 0 | 0 | 10,945 | 0 | 0 | 0 | 0 | 0 | 0 | 8,798 | 0 | 0 | 0 | 9,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 20,796 | 0 | 0 | 0 | 15,547 | 0 | 0 | 0 | 15,805 | 0 | 0 | 0 | 3,953 | 0 | 0 | 0 | 4,316 | 0 | 0 | 0 | 4,481 | 0 | 0 | 0 | 8,869 | 1,160 | 1,307 | 1,260 | 11,184 | 1,243 | 1,267 | 1,137 | 11,475 | 993 | 1,213 | 1,175 | 10,529 | 0 | 1,053 | 1,376 | 0 | -195 | 1,503 | 11,567 | 500 | -4 | 1,239 | 11,107 | 529 | -324 | 1,191 | 13,334 | 1,142 | 927 | 947 | 13,425 | 1,041 | 560 | 847 | 14,365 | 832 | 771 |
Verkoop- en marketingkosten
| 0 | 0 | 14,206 | 0 | 0 | 0 | 16,701 | 0 | 0 | 0 | 15,870 | 0 | 0 | 0 | 12,914 | 0 | 0 | 0 | 13,104 | 0 | 0 | 0 | 13,230 | 0 | 0 | 0 | 12,596 | 0 | 0 | 0 | 12,050 | 0 | 0 | 0 | 12,236 | 0 | 0 | 0 | 11,686 | 0 | 0 | 0 | 0 | 0 | 0 | 11,904 | 0 | 0 | 0 | 12,503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 47,285 | 40,048 | 35,002 | 39,512 | 38,690 | 38,040 | 32,248 | 37,334 | 38,996 | 35,817 | 31,675 | 32,037 | 28,849 | 28,361 | 16,867 | 28,581 | 28,547 | 31,106 | 17,420 | 30,675 | 31,931 | 31,506 | 17,711 | 32,072 | 32,376 | 32,181 | 8,869 | 1,160 | 1,307 | 1,260 | 11,184 | 1,243 | 1,267 | 1,137 | 11,475 | 993 | 1,213 | 1,175 | 10,529 | 32,436 | 1,053 | 1,376 | 0 | -195 | 1,503 | 11,567 | 500 | -4 | 1,239 | 11,107 | 529 | -324 | 1,191 | 13,334 | 1,142 | 927 | 947 | 13,425 | 1,041 | 560 | 847 | 14,365 | 832 | 771 |
Overige kosten
| 0 | -777 | -1,460 | -464 | -249 | 41,943 | 36,334 | 41,179 | 42,755 | 39,271 | -471 | -1,061 | -488 | 243 | -501 | -357 | -72 | -1,121 | -841 | -176 | 183 | 30 | -404 | -315 | -489 | -584 | 16 | -354 | -220 | -277 | -379 | 250 | 96 | 26 | -167 | -172 | 95 | -75 | -21 | -18 | 158 | 83 | 0 | -11 | -546 | 69 | 89 | -15 | 86 | -691 | -239 | 1 | 97 | -1,191 | -80 | -527 | -6 | -1,847 | -675 | -862 | -394 | -1,372 | -1,292 | -762 |
Bedrijfskosten
| 47,285 | 43,895 | 39,962 | 43,758 | 42,771 | 41,943 | 36,334 | 41,179 | 42,755 | 39,271 | 34,437 | 36,628 | 32,043 | 31,316 | 28,895 | 28,582 | 28,548 | 31,105 | 29,924 | 30,675 | 31,931 | 31,506 | 30,634 | 32,072 | 32,376 | 32,181 | 32,014 | 32,011 | 31,902 | 31,208 | 31,488 | 29,520 | 32,021 | 32,332 | 33,095 | 33,960 | 33,119 | 33,651 | 34,261 | 32,436 | 31,867 | 32,644 | 0 | 29,325 | 29,164 | 26,158 | 26,113 | 25,990 | 26,532 | 76,273 | 10,280 | 10,313 | 11,734 | 24,088 | 12,324 | 13,315 | 12,569 | 23,799 | 14,403 | 13,992 | 13,461 | 27,241 | 16,052 | 17,047 |
Bedrijfsresultaat
| 13,468 | 8,477 | 4,778 | 3,203 | 3,979 | 5,983 | 6,827 | 8,889 | 12,243 | 11,723 | 9,634 | 5,956 | 13,336 | 13,967 | 14,086 | 7,742 | 7,911 | 9,924 | 11,861 | 11,079 | 10,306 | 8,086 | 11,973 | 12,094 | 13,294 | 11,024 | 15,928 | 14,517 | 12,908 | 13,130 | 13,845 | 14,265 | 13,729 | 12,343 | 14,167 | 14,331 | 12,055 | 10,515 | 11,401 | 9,868 | 10,410 | 9,397 | 0 | 12,410 | 10,371 | 8,659 | 11,193 | 8,960 | 9,672 | 7,952 | 9,076 | 7,588 | 10,344 | 5,060 | 11,282 | 10,596 | 10,214 | 10,578 | 9,537 | 5,592 | 2,107 | 4,289 | 3,849 | 8,455 |
Bedrijfsresultaat ratio
| 0.048 | 0.033 | 0.019 | 0.012 | 0.015 | 0.023 | 0.026 | 0.032 | 0.045 | 0.047 | 0.04 | 0.027 | 0.066 | 0.073 | 0.075 | 0.045 | 0.049 | 0.055 | 0.062 | 0.058 | 0.053 | 0.042 | 0.058 | 0.06 | 0.066 | 0.056 | 0.077 | 0.072 | 0.067 | 0.069 | 0.072 | 0.078 | 0.072 | 0.066 | 0.07 | 0.069 | 0.058 | 0.052 | 0.053 | 0.048 | 0.05 | 0.047 | 0 | 0.063 | 0.056 | 0.05 | 0.062 | 0.052 | 0.055 | 0.046 | 0.05 | 0.04 | 0.054 | 0.026 | 0.058 | 0.054 | 0.052 | 0.053 | 0.048 | 0.03 | 0.012 | 0.024 | 0.016 | 0.033 |
Totaal overige inkomsten en kosten netto
| 2,938 | -9,200 | -38,234 | -1,528 | -2,600 | -2,049 | -3,808 | -697 | -251 | 253 | -2,521 | -3,204 | -4,956 | -100 | -9,451 | -2,697 | 880 | -3,293 | -3,261 | -3,167 | 255 | -483 | 2,790 | -613 | -989 | -737 | 498 | -756 | -711 | -685 | -393 | -489 | 7 | -3,411 | 8,855 | -907 | -1,789 | 1,339 | 2,952 | -258 | -2,302 | -2,574 | 0 | -3,036 | -2,840 | -2,675 | -545 | -972 | -86 | -3,796 | -3,013 | -2,495 | 1,423 | -4,667 | -2,348 | -1,253 | -2,581 | -10,017 | -2,836 | -4,487 | -2,430 | -9,374 | -5,832 | -1,213 |
Inkomen voor belasting
| 16,406 | -723 | -33,456 | 1,675 | 1,379 | 3,934 | 3,019 | 8,192 | 11,992 | 11,976 | 7,113 | 2,752 | 8,380 | 13,867 | 4,635 | 5,045 | 8,791 | 6,631 | 8,600 | 7,912 | 10,561 | 7,603 | 14,763 | 11,481 | 12,305 | 10,287 | 16,426 | 13,761 | 12,197 | 12,445 | 13,452 | 13,776 | 13,736 | 8,932 | 23,022 | 13,424 | 10,266 | 11,854 | 14,353 | 9,610 | 8,108 | 6,823 | 0 | 9,374 | 7,531 | 5,984 | 10,648 | 7,988 | 9,586 | 4,156 | 6,063 | 5,093 | 11,767 | 393 | 8,934 | 9,343 | 7,633 | 561 | 6,701 | 1,105 | -323 | -5,085 | -1,983 | 7,242 |
Inkomen voor belasting ratio
| 0.058 | -0.003 | -0.13 | 0.006 | 0.005 | 0.015 | 0.012 | 0.03 | 0.044 | 0.048 | 0.03 | 0.012 | 0.042 | 0.073 | 0.025 | 0.03 | 0.054 | 0.037 | 0.045 | 0.041 | 0.054 | 0.04 | 0.072 | 0.057 | 0.061 | 0.052 | 0.08 | 0.069 | 0.063 | 0.066 | 0.07 | 0.076 | 0.072 | 0.047 | 0.113 | 0.065 | 0.049 | 0.059 | 0.067 | 0.047 | 0.039 | 0.034 | 0 | 0.047 | 0.04 | 0.035 | 0.059 | 0.046 | 0.054 | 0.024 | 0.033 | 0.027 | 0.061 | 0.002 | 0.046 | 0.048 | 0.039 | 0.003 | 0.033 | 0.006 | -0.002 | -0.028 | -0.008 | 0.029 |
Belastingkosten
| 6,919 | 1,758 | 3,316 | 5,067 | 2,145 | 1,865 | 3,295 | 4,391 | 4,665 | 4,180 | 17,580 | 3,024 | 2,142 | 2,904 | 3,830 | 982 | 2,368 | 1,505 | 2,864 | 2,513 | 2,192 | 1,761 | 4,692 | 3,582 | 4,396 | 2,364 | 12,433 | -4,474 | 3,016 | 2,930 | 3,254 | 4,701 | 2,995 | 1,382 | 8,029 | 5,172 | 3,035 | 2,749 | 5,123 | 3,154 | 2,823 | 1,496 | 0 | 2,854 | 2,405 | 4,547 | 3,244 | 2,302 | 2,896 | 1,667 | 2,170 | 783 | 2,832 | 933 | 3,943 | 2,388 | 1,126 | 803 | 3,679 | 424 | -662 | 1,512 | -1,133 | 2,160 |
Nettowinst
| 9,194 | -2,779 | -37,098 | -3,756 | -900 | 1,897 | -276 | 3,416 | 6,986 | 7,404 | -10,920 | -743 | 5,831 | 10,197 | -680 | 3,579 | 5,729 | 4,605 | 5,173 | 5,197 | 7,828 | 5,302 | 9,586 | 7,537 | 7,495 | 7,410 | 3,484 | 17,679 | 8,601 | 8,839 | 9,489 | 8,309 | 10,103 | 6,866 | 14,400 | 7,709 | 6,797 | 8,488 | 8,756 | 6,119 | 5,179 | 5,140 | 0 | 6,017 | 4,665 | 1,027 | 6,602 | 5,259 | 6,176 | 2,268 | 3,361 | 4,032 | 8,497 | -876 | 4,406 | 6,203 | 6,028 | -309 | 2,285 | 376 | 188 | -6,660 | -881 | 4,887 |
Nettowinstmarge
| 0.032 | -0.011 | -0.144 | -0.014 | -0.003 | 0.007 | -0.001 | 0.012 | 0.026 | 0.03 | -0.046 | -0.003 | 0.029 | 0.054 | -0.004 | 0.021 | 0.035 | 0.025 | 0.027 | 0.027 | 0.04 | 0.028 | 0.047 | 0.037 | 0.037 | 0.038 | 0.017 | 0.088 | 0.044 | 0.047 | 0.049 | 0.046 | 0.053 | 0.036 | 0.071 | 0.037 | 0.033 | 0.042 | 0.041 | 0.03 | 0.025 | 0.026 | 0 | 0.03 | 0.025 | 0.006 | 0.037 | 0.03 | 0.035 | 0.013 | 0.018 | 0.022 | 0.044 | -0.005 | 0.023 | 0.032 | 0.031 | -0.002 | 0.011 | 0.002 | 0.001 | -0.037 | -0.004 | 0.019 |
WPA (Winst Per Aandeel)
| 97.1 | -29.36 | -391.91 | -39.68 | -9.51 | 20.04 | -2.92 | 36.09 | 73.81 | 78.22 | -103.79 | -7.85 | 61.6 | 107.73 | -7.18 | 37.81 | 60.53 | 48.65 | 54.65 | 54.91 | 82.71 | 56.02 | 101.28 | 79.63 | 79.19 | 78.29 | 36.81 | 186.79 | 90.73 | 93.24 | 100.09 | 87.65 | 106.56 | 72.42 | 151.89 | 81.31 | 70.66 | 88.2 | 91.03 | 63.61 | 56.54 | 56.1 | 0 | 65.69 | 65.7 | 15.69 | 72.07 | 57.32 | 67.3 | 24.72 | 36.63 | 43.95 | 92.6 | -9.55 | 55.7 | 78.41 | 72.6 | -3.37 | 28.88 | 4.75 | 2.38 | -84.19 | -11.14 | 61.77 |
Verwaterde WPA
| 97.1 | -29.36 | -391.91 | -39.68 | -9.51 | 20.04 | -2.92 | 36.09 | 73.8 | 78.22 | -101.48 | -7.85 | 61.6 | 107.73 | -7.18 | 37.81 | 60.53 | 48.65 | 54.65 | 54.91 | 82.71 | 56.02 | 101.28 | 79.63 | 79.19 | 78.29 | 36.81 | 186.79 | 90.73 | 93.24 | 100.09 | 87.65 | 106.56 | 72.42 | 151.89 | 81.31 | 70.66 | 88.2 | 91.03 | 63.61 | 56.54 | 56.1 | 0 | 65.69 | 65.7 | 15.69 | 72.07 | 57.32 | 67.3 | 24.72 | 36.63 | 43.95 | 92.6 | -9.55 | 55.7 | 78.41 | 72.6 | -3.37 | 28.88 | 4.75 | 2.38 | -84.19 | -11.14 | 61.77 |
EBITDA
| 26,499.5 | 1,880 | -16,638 | 18,781 | 17,507 | 18,252 | 18,110 | 21,719 | 24,753 | 23,901 | 18,526 | 13,911 | 17,500 | 22,399 | 13,715 | 13,743 | 17,291 | 15,302 | 12,143 | 17,213 | 19,680 | 16,421 | 24,273 | 21,297 | 21,913 | 19,448 | 25,956 | 22,386 | 21,129 | 20,792 | 22,342 | 22,060 | 14,523 | 9,882 | 24,296 | 14,738 | 11,651 | 13,366 | 15,981 | 11,277 | 9,885 | 8,535 | 0 | 12,672 | 9,232 | 7,695 | 12,412 | 9,808 | 11,384 | 6,049 | 26,987 | 26,263 | 13,590 | 18,496 | 18,900 | 19,510 | 17,700 | 24,529 | 18,026 | 12,083 | 10,663 | 7,551 | 12,288 | 34,249 |
EBITDA ratio
| 0.094 | 0.083 | 0.073 | 0.02 | 0.022 | 0.026 | 0.023 | 0.04 | 0.054 | 0.052 | 0.044 | 0.028 | 0.069 | 0.08 | 0.075 | 0.046 | 0.048 | 0.049 | 0.063 | 0.062 | 0.061 | 0.048 | 0.066 | 0.067 | 0.073 | 0.061 | 0.084 | 0.079 | 0.072 | 0.074 | 0.077 | 0.087 | 0.081 | 0.069 | 0.072 | 0.073 | 0.061 | 0.06 | 0.061 | 0.057 | 0.057 | 0.05 | 0 | 0.064 | 0.061 | 0.055 | 0.07 | 0.057 | 0.058 | -0.245 | 0.148 | 0.14 | 0.144 | 0.097 | 0.191 | 0.194 | 0.196 | 0.124 | 0.189 | 0.166 | 0.167 | 0.057 | 0.162 | 0.135 |