Duskin Co., Ltd.
TSE:4665.T
3828 (JPY) • At close November 13, 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 | 2008 Q1 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 45,216 | 44,031 | 48,930 | 42,190 | 43,631 | 42,314 | 46,267 | 40,973 | 40,940 | 39,916 | 43,081 | 40,752 | 39,461 | 38,035 | 41,675 | 37,979 | 36,081 | 37,434 | 42,511 | 39,856 | 39,301 | 37,731 | 42,617 | 38,950 | 39,401 | 38,061 | 42,704 | 40,048 | 40,218 | 38,204 | 42,585 | 40,471 | 40,620 | 39,936 | 42,737 | 41,515 | 41,015 | 39,786 | 44,570 | 42,023 | 41,608 | 39,780 | 44,655 | 41,492 | 41,818 | 41,297 | 44,778 | 41,453 | 40,635 | 40,484 | 45,235 | 42,490 | 42,909 | 42,499 | 47,021 | 43,850 | 43,950 | 43,224 | 47,827 | 44,661 | 45,567 | 44,498 | 50,192 | 46,939 | 46,922 | 0 |
Kosten van de omzet
| 24,974 | 25,254 | 28,117 | 24,295 | 24,638 | 24,346 | 25,973 | 22,131 | 22,025 | 22,027 | 23,356 | 21,952 | 20,967 | 20,576 | 23,063 | 20,735 | 19,961 | 20,841 | 23,202 | 21,881 | 21,119 | 20,428 | 23,438 | 21,028 | 21,244 | 20,436 | 23,366 | 21,828 | 22,178 | 20,675 | 23,653 | 22,196 | 22,680 | 22,478 | 24,530 | 24,063 | 23,669 | 22,791 | 26,392 | 24,740 | 24,242 | 22,861 | 26,214 | 23,432 | 23,442 | 23,643 | 26,143 | 23,389 | 22,537 | 22,632 | 26,120 | 24,261 | 23,149 | 23,504 | 26,879 | 24,266 | 23,724 | 23,691 | 27,065 | 24,625 | 24,807 | 24,967 | 29,466 | 26,729 | 25,940 | 0 |
Brutowinst
| 20,242 | 18,777 | 20,813 | 17,895 | 18,993 | 17,968 | 20,294 | 18,842 | 18,915 | 17,889 | 19,725 | 18,800 | 18,494 | 17,459 | 18,612 | 17,244 | 16,120 | 16,593 | 19,309 | 17,975 | 18,182 | 17,303 | 19,179 | 17,922 | 18,157 | 17,625 | 19,338 | 18,220 | 18,040 | 17,529 | 18,932 | 18,275 | 17,940 | 17,458 | 18,207 | 17,452 | 17,346 | 16,995 | 18,178 | 17,283 | 17,366 | 16,919 | 18,441 | 18,060 | 18,376 | 17,654 | 18,635 | 18,064 | 18,098 | 17,852 | 19,115 | 18,229 | 19,760 | 18,995 | 20,142 | 19,584 | 20,226 | 19,533 | 20,762 | 20,036 | 20,760 | 19,531 | 20,726 | 20,210 | 20,982 | 0 |
Brutowinstmarge
| 0.448 | 0.426 | 0.425 | 0.424 | 0.435 | 0.425 | 0.439 | 0.46 | 0.462 | 0.448 | 0.458 | 0.461 | 0.469 | 0.459 | 0.447 | 0.454 | 0.447 | 0.443 | 0.454 | 0.451 | 0.463 | 0.459 | 0.45 | 0.46 | 0.461 | 0.463 | 0.453 | 0.455 | 0.449 | 0.459 | 0.445 | 0.452 | 0.442 | 0.437 | 0.426 | 0.42 | 0.423 | 0.427 | 0.408 | 0.411 | 0.417 | 0.425 | 0.413 | 0.435 | 0.439 | 0.427 | 0.416 | 0.436 | 0.445 | 0.441 | 0.423 | 0.429 | 0.461 | 0.447 | 0.428 | 0.447 | 0.46 | 0.452 | 0.434 | 0.449 | 0.456 | 0.439 | 0.413 | 0.431 | 0.447 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 131 | 164 | 170 | 179 | 199 | 188 | 172 | 168 | 644 | 158 | 146 | 142 | 206 | 0 | 0 | 0 | 561 | 0 | 0 | 0 | 682 | 0 | 0 | 0 | 643 | 0 | 0 | 0 | 662 | 0 | 0 | 0 | 949 | 0 | 0 | 0 | 948 | 0 | 0 | 0 | 854 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 16,679 | 0 | 0 | 0 | 16,370 | 0 | 0 | 0 | 11,701 | 0 | 0 | 0 | 16,953 | 0 | 0 | 0 | 10,496 | 0 | 0 | 0 | 11,148 | 0 | 0 | 0 | 11,801 | 0 | 0 | 0 | 10,248 | 0 | 0 | 0 | 10,199 | 0 | 0 | 0 | 9,576 | 0 | 0 | 0 | 10,049 | 0 | 0 | 0 | 9,788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 1,819 | 0 | 0 | 0 | 1,748 | 0 | 0 | 0 | 1,690 | 0 | 0 | 0 | 1,668 | 0 | 0 | 0 | 1,717 | 0 | 0 | 0 | 1,723 | 0 | 0 | 0 | 1,780 | 0 | 0 | 0 | 1,803 | 0 | 0 | 0 | 1,634 | 0 | 0 | 0 | 1,546 | 0 | 0 | 0 | 1,635 | 0 | 0 | 0 | 1,563 | 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
| 18,395 | 18,498 | 18,662 | 16,763 | 16,972 | 18,118 | 16,356 | 16,014 | 16,240 | 13,391 | 15,762 | 15,201 | 15,541 | 18,621 | 15,366 | 15,199 | 15,326 | 12,213 | 16,619 | 16,321 | 16,136 | 12,871 | 16,205 | 15,860 | 15,840 | 13,581 | 16,476 | 15,667 | 16,242 | 12,051 | 16,314 | 16,185 | 17,514 | 11,833 | 16,386 | 15,881 | 16,235 | 11,122 | 15,895 | 15,861 | 16,929 | 11,684 | 16,524 | 15,233 | 16,851 | 11,351 | 15,489 | 15,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -22 | 222 | 237 | 241 | 230 | 233 | 225 | 349 | 421 | 124 | 276 | 384 | 345 | 124 | 214 | 354 | 153 | -18 | 210 | 84 | 157 | 120 | 164 | 284 | 178 | 13 | 102 | 258 | 145 | 75 | 38 | 303 | 173 | 80 | 82 | 75 | 161 | 118 | 106 | 169 | 140 | 141 | 90 | 235 | 181 | 193 | 26 | 162 | 432 | 136 | 206 | 207 | 423 | 144 | 257 | 185 | 294 | 989 | 260 | 104 | 297 | 852 | 311 | 310 | 428 | 0 |
Bedrijfskosten
| 18,373 | 18,629 | 18,826 | 16,967 | 16,972 | 18,351 | 16,574 | 16,216 | 16,240 | 18,301 | 15,762 | 15,201 | 15,745 | 18,892 | 15,366 | 15,199 | 15,326 | 16,406 | 16,619 | 16,321 | 16,136 | 16,701 | 16,205 | 15,860 | 15,840 | 17,279 | 16,476 | 15,667 | 16,242 | 16,593 | 16,314 | 16,185 | 17,514 | 16,588 | 16,386 | 15,881 | 16,235 | 16,068 | 15,895 | 15,861 | 16,929 | 16,546 | 16,524 | 15,233 | 16,851 | 16,353 | 15,489 | 15,840 | 15,571 | 15,840 | 15,523 | 16,450 | 17,301 | 16,597 | 16,757 | 17,253 | 17,400 | 18,051 | 16,619 | 16,933 | 17,356 | 16,948 | 17,092 | 17,996 | 17,105 | 0 |
Bedrijfsresultaat
| 1,869 | 148 | 1,987 | 927 | 2,020 | -383 | 3,720 | 2,626 | 2,674 | -411 | 3,964 | 3,598 | 2,748 | -1,433 | 3,247 | 2,044 | 793 | 188 | 2,691 | 1,652 | 2,046 | 603 | 2,973 | 2,063 | 2,315 | 345 | 2,863 | 2,552 | 1,797 | 937 | 2,618 | 2,088 | 426 | 869 | 1,822 | 1,570 | 1,111 | 926 | 2,283 | 1,422 | 436 | 373 | 1,917 | 2,826 | 1,525 | 1,301 | 3,145 | 2,225 | 2,526 | 2,011 | 3,592 | 1,780 | 2,458 | 2,398 | 3,384 | 2,330 | 2,824 | 1,482 | 4,142 | 3,102 | 3,403 | 2,583 | 3,633 | 2,214 | 3,876 | 0 |
Bedrijfsresultaat ratio
| 0.041 | 0.003 | 0.041 | 0.022 | 0.046 | -0.009 | 0.08 | 0.064 | 0.065 | -0.01 | 0.092 | 0.088 | 0.07 | -0.038 | 0.078 | 0.054 | 0.022 | 0.005 | 0.063 | 0.041 | 0.052 | 0.016 | 0.07 | 0.053 | 0.059 | 0.009 | 0.067 | 0.064 | 0.045 | 0.025 | 0.061 | 0.052 | 0.01 | 0.022 | 0.043 | 0.038 | 0.027 | 0.023 | 0.051 | 0.034 | 0.01 | 0.009 | 0.043 | 0.068 | 0.036 | 0.032 | 0.07 | 0.054 | 0.062 | 0.05 | 0.079 | 0.042 | 0.057 | 0.056 | 0.072 | 0.053 | 0.064 | 0.034 | 0.087 | 0.069 | 0.075 | 0.058 | 0.072 | 0.047 | 0.083 | 0 |
Totaal overige inkomsten en kosten netto
| 772 | 67 | 657 | 556 | 556 | 125 | 680 | 612 | 659 | 234 | 687 | 186 | 621 | -29 | 335 | 558 | -1,200 | 120 | 1,349 | 476 | -51 | -335 | 136 | 285 | 431 | -634 | 280 | 329 | 381 | -447 | 268 | 348 | 372 | -986 | 841 | 25 | 403 | 301 | 679 | 362 | 452 | 358 | 318 | 375 | 508 | -423 | 771 | 1,107 | -341 | 372 | -836 | 312 | 511 | -1,507 | 217 | 200 | -832 | 923 | 33 | -104 | -138 | -520 | -2,614 | -598 | -85 | 0 |
Inkomen voor belasting
| 2,641 | 215 | 2,644 | 1,483 | 2,576 | -258 | 4,400 | 3,238 | 3,333 | -177 | 4,651 | 3,784 | 3,369 | -1,462 | 3,582 | 2,602 | -407 | 308 | 4,040 | 2,128 | 1,995 | 268 | 3,109 | 2,348 | 2,746 | -289 | 3,143 | 2,881 | 2,178 | 490 | 2,886 | 2,436 | 798 | -117 | 2,664 | 1,593 | 1,515 | 1,225 | 2,961 | 1,784 | 890 | 730 | 2,236 | 3,200 | 2,033 | 878 | 3,916 | 3,332 | 2,185 | 2,383 | 2,756 | 2,092 | 2,969 | 891 | 3,601 | 2,530 | 1,992 | 2,405 | 4,175 | 2,998 | 3,265 | 2,063 | 1,019 | 1,616 | 3,791 | 0 |
Inkomen voor belasting ratio
| 0.058 | 0.005 | 0.054 | 0.035 | 0.059 | -0.006 | 0.095 | 0.079 | 0.081 | -0.004 | 0.108 | 0.093 | 0.085 | -0.038 | 0.086 | 0.069 | -0.011 | 0.008 | 0.095 | 0.053 | 0.051 | 0.007 | 0.073 | 0.06 | 0.07 | -0.008 | 0.074 | 0.072 | 0.054 | 0.013 | 0.068 | 0.06 | 0.02 | -0.003 | 0.062 | 0.038 | 0.037 | 0.031 | 0.066 | 0.042 | 0.021 | 0.018 | 0.05 | 0.077 | 0.049 | 0.021 | 0.087 | 0.08 | 0.054 | 0.059 | 0.061 | 0.049 | 0.069 | 0.021 | 0.077 | 0.058 | 0.045 | 0.056 | 0.087 | 0.067 | 0.072 | 0.046 | 0.02 | 0.034 | 0.081 | 0 |
Belastingkosten
| 1,115 | 323 | 582 | 507 | 881 | 114 | 1,317 | 755 | 1,259 | 20 | 1,466 | 865 | 1,097 | -421 | 1,098 | 815 | -27 | 265 | 1,272 | 537 | 801 | -285 | 1,122 | 809 | 899 | 36 | 1,051 | 931 | 575 | 576 | 608 | 802 | 339 | 728 | 866 | 670 | 596 | 1,219 | 1,068 | 769 | 415 | 523 | 971 | 1,285 | 854 | 192 | 1,447 | 1,307 | 1,208 | 851 | 2,531 | 953 | 1,214 | 297 | 1,531 | 768 | 1,121 | 61 | 1,960 | 1,443 | 1,657 | -632 | 31 | 794 | 1,908 | 0 |
Nettowinst
| 1,512 | -121 | 2,046 | 970 | 1,678 | -398 | 3,061 | 2,474 | 2,059 | -211 | 3,168 | 2,912 | 2,263 | -1,044 | 2,472 | 1,779 | -386 | 53 | 2,755 | 1,590 | 1,193 | 545 | 2,045 | 1,546 | 1,848 | -335 | 2,089 | 1,959 | 1,611 | -53 | 2,266 | 1,644 | 461 | -841 | 1,862 | 1,046 | 916 | 43 | 1,929 | 1,038 | 431 | 226 | 1,163 | 1,909 | 1,150 | 673 | 2,452 | 2,019 | 948 | 1,514 | 203 | 1,174 | 1,692 | 584 | 2,040 | 1,761 | 863 | 2,351 | 2,291 | 1,562 | 1,619 | 2,684 | 1,004 | 856 | 1,916 | 0 |
Nettowinstmarge
| 0.033 | -0.003 | 0.042 | 0.023 | 0.038 | -0.009 | 0.066 | 0.06 | 0.05 | -0.005 | 0.074 | 0.071 | 0.057 | -0.027 | 0.059 | 0.047 | -0.011 | 0.001 | 0.065 | 0.04 | 0.03 | 0.014 | 0.048 | 0.04 | 0.047 | -0.009 | 0.049 | 0.049 | 0.04 | -0.001 | 0.053 | 0.041 | 0.011 | -0.021 | 0.044 | 0.025 | 0.022 | 0.001 | 0.043 | 0.025 | 0.01 | 0.006 | 0.026 | 0.046 | 0.028 | 0.016 | 0.055 | 0.049 | 0.023 | 0.037 | 0.004 | 0.028 | 0.039 | 0.014 | 0.043 | 0.04 | 0.02 | 0.054 | 0.048 | 0.035 | 0.036 | 0.06 | 0.02 | 0.018 | 0.041 | 0 |
WPA (Winst Per Aandeel)
| 31.46 | -2.51 | 42.56 | 20.18 | 34.73 | -8.15 | 62.04 | 50 | 41.65 | -4.28 | 64.57 | 58.59 | 45.86 | -21.16 | 50.1 | 36.06 | -7.82 | 1.07 | 55.84 | 30.83 | 23.14 | 10.57 | 39.65 | 28.93 | 34.6 | -6.27 | 39.09 | 36.65 | 30.15 | -0.99 | 42.4 | 29.6 | 8.3 | -15.14 | 33.52 | 17.28 | 15.14 | 0.71 | 31.86 | 16.86 | 7.01 | 3.67 | 18.89 | 30.32 | 18.27 | 10.69 | 38.95 | 31.41 | 14.75 | 23.55 | 3.16 | 18.11 | 26.11 | 8.94 | 30.8 | 26.59 | 13.03 | 35.17 | 34.28 | 23.37 | 24.22 | 39.95 | 14.91 | 12.71 | 28.53 | 0 |
Verwaterde WPA
| 31.46 | -2.51 | 42.49 | 20.18 | 34.72 | -8.15 | 62.03 | 49.96 | 41.64 | -4.27 | 64.53 | 58.57 | 45.84 | -21.16 | 50.1 | 36.06 | -7.82 | 1.07 | 55.84 | 30.83 | 23.13 | 10.57 | 39.65 | 28.93 | 34.59 | -6.27 | 39.09 | 36.65 | 30.15 | -0.99 | 42.4 | 29.6 | 8.3 | -15.14 | 33.52 | 17.28 | 15.14 | 0.71 | 31.86 | 16.86 | 7.01 | 3.67 | 18.89 | 30.32 | 18.27 | 10.69 | 38.95 | 31.41 | 14.75 | 23.55 | 3.16 | 18.11 | 26.11 | 8.94 | 30.8 | 26.59 | 13.03 | 35.17 | 34.28 | 23.37 | 24.22 | 39.95 | 14.91 | 12.71 | 28.53 | 0 |
EBITDA
| 3,841.25 | 215 | 2,644 | 3,464 | 4,575 | 1,671 | 6,305 | 5,133 | 5,221 | 1,790 | 6,562 | 5,703 | 5,294 | 512 | 5,500 | 4,520 | 1,475 | 1,998.5 | 5,888 | 3,939 | 3,728.75 | 1,216 | 3,522 | 2,454 | 2,748 | 517 | 3,146 | 2,882 | 2,294 | 1,170 | 2,886 | 2,436 | 798 | 1,079 | 2,664 | 1,815 | 1,515 | 1,226 | 2,961 | 1,784 | 890 | 731 | 2,237 | 3,201 | 2,033 | 1,720 | 3,917 | 4,006.5 | 3,188 | 2,385 | 2,757 | 2,206 | 3,127 | 4,374 | 5,203 | 4,104 | 4,911 | 3,910 | 5,659 | 4,489 | 4,703 | 4,040 | 8,406.765 | 3,368 | 5,487 | 0 |
EBITDA ratio
| 0.085 | 0.049 | 0.081 | 0.036 | 0.059 | 0.008 | 0.095 | 0.08 | 0.082 | 0.002 | 0.108 | 0.101 | 0.086 | -0.029 | 0.09 | 0.07 | 0.037 | 0.017 | 0.075 | 0.049 | 0.055 | 0.032 | 0.083 | 0.063 | 0.072 | 0.014 | 0.075 | 0.074 | 0.057 | 0.031 | 0.07 | 0.062 | 0.022 | 0.027 | 0.051 | 0.044 | 0.039 | 0.032 | 0.061 | 0.044 | 0.023 | 0.018 | 0.051 | 0.079 | 0.049 | 0.042 | 0.08 | 0.062 | 0.078 | 0.058 | 0.087 | 0.052 | 0.073 | 0.103 | 0.115 | 0.097 | 0.112 | 0.081 | 0.127 | 0.109 | 0.116 | 0.091 | 0.167 | 0.059 | 0.133 | 0 |