FALCO HOLDINGS Co., Ltd.
TSE:4671.T
2320 (JPY) • At close November 12, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 10,720 | 10,693 | 10,989 | 10,687 | 10,638 | 11,035 | 11,727 | 12,585 | 11,566 | 13,566 | 11,748 | 12,672 | 12,021 | 11,659 | 11,558 | 10,640 | 9,751 | 10,398 | 10,854 | 11,022 | 10,911 | 10,619 | 11,455 | 10,766 | 11,316 | 11,378 | 11,650 | 11,329 | 11,605 | 11,227 | 11,504 | 11,470 | 11,770 | 12,281 | 12,439 | 11,833 | 12,174 | 11,686 | 11,718 | 11,487 | 11,702 | 11,355 | 15,706 | 15,499 | 15,841 | 16,451 | 15,383 | 15,378 | 15,546 | 14,417 | 15,333 | 15,630 | 15,448 | 13,646 | 14,397 | 14,606 | 14,377 | 0 | 9,753 | 9,128 | 9,840 |
Kosten van de omzet
| 7,504 | 7,487 | 7,719 | 7,352 | 7,532 | 7,700 | 8,079 | 8,533 | 7,957 | 8,678 | 8,132 | 8,021 | 7,852 | 7,792 | 7,863 | 7,161 | 7,094 | 7,378 | 7,901 | 7,812 | 7,757 | 7,726 | 8,080 | 7,553 | 8,023 | 8,093 | 8,224 | 7,894 | 8,068 | 7,982 | 8,033 | 7,930 | 8,298 | 8,770 | 8,656 | 8,395 | 8,559 | 8,416 | 8,287 | 8,013 | 8,352 | 8,415 | 11,639 | 11,388 | 11,473 | 11,839 | 11,146 | 11,235 | 11,247 | 10,668 | 10,886 | 11,338 | 11,049 | 9,581 | 10,156 | 10,467 | 10,360 | 0 | 6,704 | 6,474 | 6,608 |
Brutowinst
| 3,216 | 3,206 | 3,270 | 3,335 | 3,106 | 3,335 | 3,648 | 4,052 | 3,609 | 4,888 | 3,616 | 4,651 | 4,169 | 3,867 | 3,695 | 3,479 | 2,657 | 3,020 | 2,953 | 3,210 | 3,154 | 2,893 | 3,375 | 3,213 | 3,293 | 3,285 | 3,426 | 3,435 | 3,537 | 3,245 | 3,471 | 3,540 | 3,472 | 3,511 | 3,783 | 3,438 | 3,615 | 3,270 | 3,431 | 3,474 | 3,350 | 2,940 | 4,067 | 4,111 | 4,368 | 4,612 | 4,237 | 4,143 | 4,299 | 3,749 | 4,447 | 4,292 | 4,399 | 4,065 | 4,241 | 4,139 | 4,017 | 0 | 3,049 | 2,654 | 3,232 |
Brutowinstmarge
| 0.3 | 0.3 | 0.298 | 0.312 | 0.292 | 0.302 | 0.311 | 0.322 | 0.312 | 0.36 | 0.308 | 0.367 | 0.347 | 0.332 | 0.32 | 0.327 | 0.272 | 0.29 | 0.272 | 0.291 | 0.289 | 0.272 | 0.295 | 0.298 | 0.291 | 0.289 | 0.294 | 0.303 | 0.305 | 0.289 | 0.302 | 0.309 | 0.295 | 0.286 | 0.304 | 0.291 | 0.297 | 0.28 | 0.293 | 0.302 | 0.286 | 0.259 | 0.259 | 0.265 | 0.276 | 0.28 | 0.275 | 0.269 | 0.277 | 0.26 | 0.29 | 0.275 | 0.285 | 0.298 | 0.295 | 0.283 | 0.279 | 0 | 0.313 | 0.291 | 0.328 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 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 | 515 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 379 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 299 | 0 | 0 | 0 | 381 | 0 | 0 | 2,972 | 398 | 0 | 0 | 2,996 | 429 | 0 | 0 | 0 | 369 | 0 | 0 | 0 | 358 | 0 | 0 | 0 | 360 | 0 | 0 | 0 | 365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 278 | 0 | 0 | 0 | 285 | 0 | 0 | 0 | 273 | 0 | 0 | 0 | 234 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 256 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 263 | 0 | 0 | 0 | 329 | 0 | 0 | 0 | 369 | 0 | 0 | 0 | 383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 2,835 | 2,497 | 2,678 | 2,729 | 2,851 | 2,766 | 2,874 | 2,988 | 2,924 | 3,182 | 2,954 | 2,787 | 2,888 | 2,828 | 2,828 | 2,631 | 2,792 | 2,595 | 2,985 | 2,795 | 2,886 | 2,558 | 2,875 | 2,823 | 2,972 | 2,462 | 2,970 | 2,789 | 2,996 | 2,434 | 2,915 | 2,887 | 3,085 | 2,672 | 3,167 | 3,040 | 3,080 | 2,568 | 2,978 | 2,938 | 3,046 | 2,435 | 3,836 | 3,717 | 3,725 | 3,246 | 3,656 | 3,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 31 | -4 | 20 | 27 | 2,770 | 2,878 | 2,992 | 2,928 | 3,186 | 30 | 141 | 18 | 105 | 36 | -27 | -53 | -137 | -188 | -253 | -8 | 5 | 23 | 109 | 21 | -26 | 75 | 20 | 49 | 17 | 56 | 32 | 31 | 9 | 45 | 40 | 37 | 33 | 69 | 34 | 50 | -12 | -11 | 29 | 90 | 105 | 66 | -27 | 30 | -10 | 45 | -22 | 53 | 7 | 26 | -3 | 28 | 0 | -4 | -1 | -20 |
Bedrijfskosten
| 2,836 | 2,497 | 2,678 | 2,733 | 2,856 | 2,770 | 2,878 | 2,992 | 2,928 | 3,186 | 2,958 | 2,791 | 2,892 | 2,832 | 2,828 | 2,631 | 2,792 | 2,825 | 2,990 | 2,795 | 2,886 | 2,766 | 2,875 | 2,823 | 2,972 | 2,717 | 2,969 | 2,790 | 2,996 | 2,692 | 2,915 | 2,887 | 3,085 | 2,940 | 3,166 | 3,041 | 3,084 | 2,873 | 2,982 | 2,944 | 3,050 | 3,076 | 3,824 | 3,715 | 3,753 | 4,153 | 3,652 | 3,611 | 3,746 | 3,567 | 3,670 | 3,688 | 3,794 | 3,557 | 3,609 | 3,565 | 3,724 | 0 | 2,654 | 2,512 | 2,775 |
Bedrijfsresultaat
| 380 | 709 | 592 | 602 | 249 | 566 | 768 | 1,060 | 681 | 1,702 | 658 | 1,859 | 1,277 | 1,035 | 867 | 848 | -136 | 195 | -36 | 416 | 266 | 128 | 500 | 389 | 321 | 569 | 457 | 644 | 541 | 553 | 556 | 653 | 386 | 571 | 616 | 396 | 531 | 397 | 448 | 530 | 300 | -136 | 242 | 397 | 614 | 459 | 586 | 531 | 552 | 182 | 775 | 605 | 604 | 506 | 631 | 573 | 292 | 0 | 395 | 140 | 456 |
Bedrijfsresultaat ratio
| 0.035 | 0.066 | 0.054 | 0.056 | 0.023 | 0.051 | 0.065 | 0.084 | 0.059 | 0.125 | 0.056 | 0.147 | 0.106 | 0.089 | 0.075 | 0.08 | -0.014 | 0.019 | -0.003 | 0.038 | 0.024 | 0.012 | 0.044 | 0.036 | 0.028 | 0.05 | 0.039 | 0.057 | 0.047 | 0.049 | 0.048 | 0.057 | 0.033 | 0.046 | 0.05 | 0.033 | 0.044 | 0.034 | 0.038 | 0.046 | 0.026 | -0.012 | 0.015 | 0.026 | 0.039 | 0.028 | 0.038 | 0.035 | 0.036 | 0.013 | 0.051 | 0.039 | 0.039 | 0.037 | 0.044 | 0.039 | 0.02 | 0 | 0.041 | 0.015 | 0.046 |
Totaal overige inkomsten en kosten netto
| 58 | -87 | 308 | 156 | 43 | 428 | 9 | 116 | 67 | -129 | -8 | 147 | 61 | 292 | 77 | -15 | -77 | -338 | 1,627 | -297 | 18 | -345 | 55 | 107 | 48 | 197 | 169 | 37 | 44 | -17 | 30 | 92 | -26 | 97 | 79 | -6 | 27 | 68 | 143 | -126 | 113 | -330 | 3,268 | -1 | 105 | 177 | 39 | -118 | -2 | 89 | -210 | -126 | 54 | -175 | -14 | 86 | -140 | 0 | -126 | -117 | -407 |
Inkomen voor belasting
| 438 | 622 | 900 | 758 | 292 | 994 | 777 | 1,176 | 748 | 1,573 | 649 | 2,007 | 1,338 | 1,328 | 944 | 833 | -213 | -143 | 1,590 | 119 | 285 | -217 | 554 | 497 | 369 | 765 | 626 | 682 | 585 | 536 | 586 | 745 | 361 | 668 | 696 | 391 | 558 | 465 | 592 | 404 | 413 | -466 | 3,511 | 396 | 720 | 636 | 624 | 414 | 551 | 271 | 567 | 478 | 659 | 333 | 618 | 660 | 153 | 0 | 269 | 25 | 50 |
Inkomen voor belasting ratio
| 0.041 | 0.058 | 0.082 | 0.071 | 0.027 | 0.09 | 0.066 | 0.093 | 0.065 | 0.116 | 0.055 | 0.158 | 0.111 | 0.114 | 0.082 | 0.078 | -0.022 | -0.014 | 0.146 | 0.011 | 0.026 | -0.02 | 0.048 | 0.046 | 0.033 | 0.067 | 0.054 | 0.06 | 0.05 | 0.048 | 0.051 | 0.065 | 0.031 | 0.054 | 0.056 | 0.033 | 0.046 | 0.04 | 0.051 | 0.035 | 0.035 | -0.041 | 0.224 | 0.026 | 0.045 | 0.039 | 0.041 | 0.027 | 0.035 | 0.019 | 0.037 | 0.031 | 0.043 | 0.024 | 0.043 | 0.045 | 0.011 | 0 | 0.028 | 0.003 | 0.005 |
Belastingkosten
| 176 | 230 | 255 | 253 | 167 | 273 | 362 | 493 | 305 | 564 | 251 | 726 | 493 | 399 | 356 | 246 | 37 | 5 | 473 | 48 | 81 | -8 | 219 | 178 | 161 | 278 | 205 | 247 | 230 | 72 | 247 | 273 | 158 | 253 | 297 | 173 | 242 | 178 | 204 | 217 | 158 | -156 | 1,573 | 183 | 282 | 184 | 234 | 227 | 289 | 176 | 498 | 233 | 384 | 81 | 323 | 277 | 132 | 0 | 189 | -24 | 150 |
Nettowinst
| 262 | 391 | 646 | 505 | 124 | 721 | 415 | 683 | 442 | 1,010 | 398 | 1,280 | 845 | 928 | 588 | 587 | -250 | -149 | 1,117 | 71 | 204 | -208 | 335 | 318 | 208 | 486 | 422 | 435 | 354 | 465 | 339 | 472 | 202 | 415 | 398 | 218 | 316 | 288 | 388 | 187 | 254 | -310 | 1,937 | 214 | 437 | 452 | 389 | 187 | 262 | 95 | 69 | 244 | 275 | 251 | 296 | 382 | 20 | 0 | 79 | 49 | -100 |
Nettowinstmarge
| 0.024 | 0.037 | 0.059 | 0.047 | 0.012 | 0.065 | 0.035 | 0.054 | 0.038 | 0.074 | 0.034 | 0.101 | 0.07 | 0.08 | 0.051 | 0.055 | -0.026 | -0.014 | 0.103 | 0.006 | 0.019 | -0.02 | 0.029 | 0.03 | 0.018 | 0.043 | 0.036 | 0.038 | 0.031 | 0.041 | 0.029 | 0.041 | 0.017 | 0.034 | 0.032 | 0.018 | 0.026 | 0.025 | 0.033 | 0.016 | 0.022 | -0.027 | 0.123 | 0.014 | 0.028 | 0.027 | 0.025 | 0.012 | 0.017 | 0.007 | 0.005 | 0.016 | 0.018 | 0.018 | 0.021 | 0.026 | 0.001 | 0 | 0.008 | 0.005 | -0.01 |
WPA (Winst Per Aandeel)
| 24.55 | 36.64 | 59.3 | 45.34 | 11.05 | 68.3 | 39.44 | 65.28 | 42.24 | 97.28 | 38.33 | 123.29 | 81.41 | 89.38 | 56.63 | 56.16 | -23.92 | -14.26 | 106.87 | 6.54 | 18.79 | -19.15 | 30.84 | 29.18 | 19.1 | 44.59 | 38.72 | 40.04 | 32.64 | 42.8 | 31.2 | 42.35 | 18.21 | 37.24 | 35.71 | 19.45 | 28.23 | 25.69 | 34.61 | 16.23 | 22.13 | -26.9 | 168.11 | 17.51 | 35.82 | 36.98 | 31.83 | 15.17 | 21.3 | 7.71 | 5.6 | 19.07 | 21.5 | 19.57 | 23.54 | 30.38 | 1.59 | 5.52 | 6.61 | 4.1 | -8.37 |
Verwaterde WPA
| 24.55 | 36.25 | 58.46 | 45.06 | 11.03 | 67.76 | 39.09 | 65.28 | 42.24 | 97.28 | 38.33 | 123.29 | 81.28 | 89.38 | 56.63 | 56.16 | -23.92 | -14.26 | 106.87 | 6.54 | 18.75 | -19.15 | 30.84 | 29.18 | 19.08 | 44.59 | 38.72 | 40.04 | 32.63 | 42.8 | 31.2 | 42.35 | 18.21 | 37.24 | 35.71 | 19.45 | 28.23 | 25.69 | 34.61 | 16.23 | 22.13 | -26.9 | 168.11 | 17.51 | 35.82 | 36.98 | 31.83 | 15.17 | 21.3 | 7.71 | 5.6 | 19.07 | 21.5 | 19.57 | 23.54 | 30.38 | 1.59 | 5.52 | 6.61 | 4.1 | -8.37 |
EBITDA
| 625.5 | 957 | 838 | 648 | 304 | 621 | 820 | 1,112 | 774 | 1,738 | 736 | 2,014 | 1,341 | 1,153 | 948 | 835 | -152 | 329 | 40 | 403 | 503 | 357 | 768 | 701 | 569 | 835 | 761 | 878 | 800 | 802 | 847 | 888 | 607 | 816 | 892 | 659 | 790 | 695 | 782 | 824 | 599 | 158 | 641 | 836 | 1,094 | 1,087 | 1,076 | 936 | 1,011 | 692 | 1,327 | 1,091 | 1,154 | 1,127 | 1,221 | 1,143 | 883 | 0 | 791 | 639 | 915 |
EBITDA ratio
| 0.058 | 0.089 | 0.076 | 0.061 | 0.029 | 0.056 | 0.07 | 0.088 | 0.067 | 0.128 | 0.063 | 0.159 | 0.112 | 0.099 | 0.082 | 0.078 | -0.016 | 0.032 | 0.004 | 0.037 | 0.046 | 0.034 | 0.067 | 0.065 | 0.05 | 0.073 | 0.065 | 0.078 | 0.069 | 0.071 | 0.074 | 0.077 | 0.052 | 0.066 | 0.072 | 0.056 | 0.065 | 0.059 | 0.067 | 0.072 | 0.051 | 0.014 | 0.041 | 0.054 | 0.069 | 0.066 | 0.07 | 0.061 | 0.065 | 0.048 | 0.087 | 0.07 | 0.075 | 0.083 | 0.085 | 0.078 | 0.061 | 0 | 0.081 | 0.07 | 0.093 |