ITOCHU Techno-Solutions Corporation
TSE:4739.T
4320 (JPY) • At close November 30, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 142,190 | 132,445 | 171,950 | 144,542 | 137,664 | 116,779 | 163,322 | 125,571 | 124,899 | 108,564 | 148,995 | 115,833 | 110,974 | 104,075 | 159,654 | 116,979 | 113,411 | 96,973 | 151,948 | 107,859 | 101,175 | 90,974 | 134,918 | 104,413 | 104,239 | 86,054 | 135,915 | 96,116 | 93,418 | 82,399 | 139,855 | 86,521 | 88,301 | 76,929 | 126,107 | 94,704 | 87,056 | 74,071 | 124,829 | 79,874 | 82,919 | 65,248 | 102,556 | 73,614 | 80,654 | 65,651 | 94,434 | 72,888 | 73,340 | 57,086 | 90,276 | 65,468 | 71,038 | 56,286 | 93,023 | 66,334 | 71,342 | 59,691 | 104,940 | 70,687 |
Kosten van de omzet
| 105,769 | 99,660 | 127,050 | 110,906 | 104,875 | 89,026 | 119,639 | 93,692 | 93,283 | 81,063 | 108,356 | 86,379 | 84,581 | 79,094 | 120,279 | 88,503 | 86,095 | 74,090 | 115,315 | 82,467 | 76,443 | 70,022 | 101,052 | 80,926 | 79,500 | 66,545 | 100,964 | 74,529 | 71,322 | 64,317 | 105,873 | 66,342 | 68,354 | 59,510 | 95,134 | 72,516 | 65,613 | 57,395 | 95,506 | 61,139 | 62,682 | 49,587 | 75,830 | 54,758 | 59,573 | 49,028 | 69,346 | 53,652 | 53,430 | 41,704 | 65,057 | 48,565 | 52,505 | 42,065 | 68,055 | 47,704 | 53,238 | 44,546 | 75,725 | 52,299 |
Brutowinst
| 36,421 | 32,785 | 44,900 | 33,636 | 32,789 | 27,753 | 43,683 | 31,879 | 31,616 | 27,501 | 40,639 | 29,454 | 26,393 | 24,981 | 39,375 | 28,476 | 27,316 | 22,883 | 36,633 | 25,392 | 24,732 | 20,952 | 33,866 | 23,487 | 24,739 | 19,509 | 34,951 | 21,587 | 22,096 | 18,082 | 33,982 | 20,179 | 19,947 | 17,419 | 30,973 | 22,188 | 21,443 | 16,676 | 29,323 | 18,735 | 20,237 | 15,661 | 26,726 | 18,856 | 21,081 | 16,623 | 25,088 | 19,236 | 19,910 | 15,382 | 25,219 | 16,903 | 18,533 | 14,221 | 24,968 | 18,630 | 18,104 | 15,145 | 29,215 | 18,388 |
Brutowinstmarge
| 0.256 | 0.248 | 0.261 | 0.233 | 0.238 | 0.238 | 0.267 | 0.254 | 0.253 | 0.253 | 0.273 | 0.254 | 0.238 | 0.24 | 0.247 | 0.243 | 0.241 | 0.236 | 0.241 | 0.235 | 0.244 | 0.23 | 0.251 | 0.225 | 0.237 | 0.227 | 0.257 | 0.225 | 0.237 | 0.219 | 0.243 | 0.233 | 0.226 | 0.226 | 0.246 | 0.234 | 0.246 | 0.225 | 0.235 | 0.235 | 0.244 | 0.24 | 0.261 | 0.256 | 0.261 | 0.253 | 0.266 | 0.264 | 0.271 | 0.269 | 0.279 | 0.258 | 0.261 | 0.253 | 0.268 | 0.281 | 0.254 | 0.254 | 0.278 | 0.26 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24,645 | 24,550 | 22,992 | 23,581 | 21,972 | 22,477 | 23,735 | 21,059 | 19,848 | 19,883 | 21,021 | 19,935 | 19,178 | 19,194 | 20,607 | 19,031 | 17,716 | 18,124 | 18,445 | 18,193 | 17,285 | 17,872 | 17,893 | 17,417 | 17,059 | 16,795 | 18,561 | 15,886 | 15,272 | 15,793 | 15,577 | 16,238 | 15,840 | 15,808 | 16,466 | 15,517 | 14,963 | 15,553 | 0 | 15,047 | 14,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24,645 | 24,550 | 22,992 | 23,581 | 21,972 | 22,477 | 23,735 | 21,059 | 19,848 | 19,883 | 21,021 | 19,935 | 19,178 | 19,194 | 20,607 | 19,031 | 17,716 | 18,124 | 18,445 | 18,193 | 17,285 | 17,872 | 17,893 | 17,417 | 17,059 | 16,795 | 18,561 | 15,886 | 15,272 | 15,793 | 15,577 | 16,238 | 15,840 | 15,808 | 16,466 | 15,517 | 14,963 | 15,553 | 0 | 15,047 | 14,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 61 | -272 | 79 | 40 | 63 | 38 | 125 | 23 | 52 | 64 | 116 | 63 | 70 | 109 | 84 | 58 | 75 | 42 | 100 |
Bedrijfskosten
| 24,195 | 24,004 | 26,163 | 23,198 | 21,581 | 21,660 | 28,056 | 16,612 | 19,687 | 19,841 | 19,968 | 19,810 | 18,928 | 19,134 | 21,879 | 18,974 | 17,473 | 18,056 | 18,603 | 18,099 | 17,281 | 17,829 | 17,856 | 17,357 | 16,997 | 16,766 | 18,570 | 15,729 | 15,189 | 16,098 | 15,950 | 16,119 | 15,789 | 15,723 | 17,017 | 14,786 | 14,606 | 15,530 | 14,759 | 15,145 | 14,582 | 15,308 | 14,250 | 14,192 | 13,648 | 14,004 | -4,487 | 13,501 | 13,100 | 13,405 | -6,485 | 13,627 | 13,106 | 13,820 | -6,698 | 13,889 | 13,688 | 14,214 | -8,545 | 14,809 |
Bedrijfsresultaat
| 12,225 | 8,780 | 18,737 | 10,436 | 11,207 | 6,092 | 15,627 | 15,267 | 11,929 | 7,660 | 20,673 | 9,642 | 7,463 | 5,846 | 17,497 | 9,501 | 9,842 | 4,826 | 18,032 | 7,292 | 7,450 | 3,122 | 16,010 | 6,129 | 7,740 | 2,741 | 16,382 | 5,857 | 6,906 | 1,983 | 18,031 | 4,058 | 4,157 | 1,695 | 13,958 | 7,400 | 6,835 | 1,146 | 14,561 | 3,590 | 5,654 | 352 | 12,472 | 4,664 | 7,433 | 2,618 | 10,277 | 5,735 | 6,809 | 1,977 | 12,205 | 3,275 | 5,426 | 400 | 11,480 | 4,740 | 4,415 | 929 | 15,302 | 3,578 |
Bedrijfsresultaat ratio
| 0.086 | 0.066 | 0.109 | 0.072 | 0.081 | 0.052 | 0.096 | 0.122 | 0.096 | 0.071 | 0.139 | 0.083 | 0.067 | 0.056 | 0.11 | 0.081 | 0.087 | 0.05 | 0.119 | 0.068 | 0.074 | 0.034 | 0.119 | 0.059 | 0.074 | 0.032 | 0.121 | 0.061 | 0.074 | 0.024 | 0.129 | 0.047 | 0.047 | 0.022 | 0.111 | 0.078 | 0.079 | 0.015 | 0.117 | 0.045 | 0.068 | 0.005 | 0.122 | 0.063 | 0.092 | 0.04 | 0.109 | 0.079 | 0.093 | 0.035 | 0.135 | 0.05 | 0.076 | 0.007 | 0.123 | 0.071 | 0.062 | 0.016 | 0.146 | 0.051 |
Totaal overige inkomsten en kosten netto
| 269 | 536 | -93 | 336 | 26 | 183 | 122 | 319 | 786 | 166 | 232 | 45 | 1 | 49 | -26 | -80 | -63 | 43 | 2 | 142 | 11 | 234 | -628 | 251 | 1,101 | 383 | -13 | 161 | 16 | 7 | -164 | 62 | -83 | 186 | 139 | 43 | -56 | 28 | 202 | 35 | 3 | -284 | -247 | 245 | -284 | -135 | -351 | 15 | -20 | -106 | -45 | -54 | -104 | -699 | -80 | 46 | -249 | -86 | -152 | 157 |
Inkomen voor belasting
| 12,494 | 9,317 | 18,644 | 10,772 | 11,233 | 6,275 | 15,749 | 15,586 | 12,715 | 7,826 | 20,905 | 9,687 | 7,464 | 5,895 | 17,471 | 9,421 | 9,779 | 4,869 | 18,034 | 7,434 | 7,461 | 3,356 | 15,382 | 6,380 | 8,841 | 3,124 | 16,369 | 6,018 | 6,922 | 1,990 | 17,867 | 4,120 | 4,074 | 1,881 | 14,097 | 7,443 | 6,779 | 1,174 | 14,763 | 3,625 | 5,657 | 68 | 12,225 | 4,909 | 7,149 | 2,483 | 9,926 | 5,750 | 6,789 | 1,871 | 12,160 | 3,221 | 5,322 | -299 | 11,400 | 4,786 | 4,166 | 843 | 15,150 | 3,735 |
Inkomen voor belasting ratio
| 0.088 | 0.07 | 0.108 | 0.075 | 0.082 | 0.054 | 0.096 | 0.124 | 0.102 | 0.072 | 0.14 | 0.084 | 0.067 | 0.057 | 0.109 | 0.081 | 0.086 | 0.05 | 0.119 | 0.069 | 0.074 | 0.037 | 0.114 | 0.061 | 0.085 | 0.036 | 0.12 | 0.063 | 0.074 | 0.024 | 0.128 | 0.048 | 0.046 | 0.024 | 0.112 | 0.079 | 0.078 | 0.016 | 0.118 | 0.045 | 0.068 | 0.001 | 0.119 | 0.067 | 0.089 | 0.038 | 0.105 | 0.079 | 0.093 | 0.033 | 0.135 | 0.049 | 0.075 | -0.005 | 0.123 | 0.072 | 0.058 | 0.014 | 0.144 | 0.053 |
Belastingkosten
| 3,789 | 2,882 | 4,520 | 3,258 | 3,430 | 1,946 | 6,273 | 4,768 | 3,940 | 2,429 | 6,135 | 2,914 | 2,231 | 1,828 | 5,491 | 2,963 | 3,071 | 1,554 | 5,606 | 2,359 | 2,331 | 1,109 | 4,006 | 2,081 | 2,818 | 1,048 | 4,466 | 1,912 | 2,185 | 741 | 6,041 | 1,550 | 1,473 | 739 | 6,174 | 2,768 | 2,475 | 426 | 5,747 | 1,429 | 2,167 | 253 | 4,628 | 1,987 | 2,827 | 1,201 | 4,127 | 3,112 | 2,783 | 897 | 5,097 | 1,510 | 2,158 | 91 | 4,358 | 1,983 | 1,811 | 483 | 5,555 | 1,710 |
Nettowinst
| 8,483 | 6,373 | 14,962 | 7,289 | 7,654 | 4,303 | 10,713 | 10,606 | 8,659 | 5,395 | 14,618 | 6,639 | 5,135 | 4,092 | 12,285 | 6,272 | 6,647 | 3,246 | 12,283 | 4,994 | 5,070 | 2,267 | 11,254 | 4,223 | 6,036 | 2,067 | 11,911 | 4,037 | 4,666 | 1,246 | 11,761 | 2,468 | 2,596 | 1,192 | 7,818 | 4,601 | 4,263 | 722 | 8,988 | 2,146 | 3,423 | -281 | 7,609 | 2,870 | 4,293 | 1,253 | 5,819 | 2,576 | 3,970 | 962 | 7,067 | 1,674 | 3,136 | -425 | 7,013 | 2,772 | 2,322 | 353 | 9,592 | 2,008 |
Nettowinstmarge
| 0.06 | 0.048 | 0.087 | 0.05 | 0.056 | 0.037 | 0.066 | 0.084 | 0.069 | 0.05 | 0.098 | 0.057 | 0.046 | 0.039 | 0.077 | 0.054 | 0.059 | 0.033 | 0.081 | 0.046 | 0.05 | 0.025 | 0.083 | 0.04 | 0.058 | 0.024 | 0.088 | 0.042 | 0.05 | 0.015 | 0.084 | 0.029 | 0.029 | 0.015 | 0.062 | 0.049 | 0.049 | 0.01 | 0.072 | 0.027 | 0.041 | -0.004 | 0.074 | 0.039 | 0.053 | 0.019 | 0.062 | 0.035 | 0.054 | 0.017 | 0.078 | 0.026 | 0.044 | -0.008 | 0.075 | 0.042 | 0.033 | 0.006 | 0.091 | 0.028 |
WPA (Winst Per Aandeel)
| 36.71 | 27.58 | 64.75 | 31.54 | 33.12 | 18.62 | 46.35 | 45.9 | 37.47 | 23.35 | 63.27 | 28.74 | 22.23 | 17.71 | 53.18 | 27.15 | 28.77 | 14.05 | 53.17 | 21.62 | 21.95 | 9.82 | 48.71 | 18.28 | 26.11 | 8.94 | 51.52 | 17.46 | 20.18 | 5.39 | 50.87 | 10.68 | 11.23 | 5.16 | 33.57 | 19.69 | 18.11 | 3.07 | 36.52 | 9.07 | 14.39 | -1.18 | 31.91 | 12.06 | 18.04 | 5.21 | 46.65 | 10.59 | 16.11 | 3.86 | 27.94 | 6.54 | 12.24 | -1.66 | 27.38 | 10.82 | 9.07 | 1.38 | 37.45 | 7.84 |
Verwaterde WPA
| 36.71 | 27.58 | 64.74 | 31.54 | 33.12 | 18.62 | 46.35 | 45.9 | 37.47 | 23.35 | 63.26 | 28.74 | 22.23 | 17.71 | 53.18 | 27.15 | 28.77 | 14.05 | 53.17 | 21.62 | 21.95 | 9.82 | 48.67 | 18.28 | 26.11 | 8.94 | 51.51 | 17.46 | 20.18 | 5.39 | 50.86 | 10.68 | 11.23 | 5.16 | 33.57 | 19.69 | 18.11 | 3.07 | 36.52 | 9.07 | 14.39 | -1.18 | 31.91 | 11.8 | 18.04 | 5.21 | 23.28 | 10.59 | 16.11 | 3.86 | 27.94 | 6.54 | 12.24 | -1.66 | 27.38 | 10.82 | 9.07 | 1.38 | 37.45 | 7.84 |
EBITDA
| 16,527 | 13,273 | 23,243 | 14,911 | 15,368 | 10,331 | 19,901 | 20,069 | 17,290 | 13,613 | 28,370 | 14,017 | 11,759 | 10,157 | 22,003 | 13,611 | 13,913 | 8,868 | 20,466 | 9,671 | 9,696 | 5,587 | 18,343 | 8,429 | 9,886 | 5,367 | 18,668 | 8,097 | 9,034 | 4,118 | 20,044 | 6,314 | 6,279 | 4,110 | 16,287 | 9,556 | 8,868 | 3,160 | 16,603 | 5,520 | 7,541 | 2,363 | 13,860 | 6,369 | 8,935 | 4,149 | 31,696 | 7,800 | 8,774 | 3,853 | 33,597 | 5,089 | 7,311 | 2,026 | 33,422 | 6,439 | 6,016 | 2,368 | 39,422 | 3,813 |
EBITDA ratio
| 0.116 | 0.1 | 0.135 | 0.103 | 0.112 | 0.088 | 0.122 | 0.16 | 0.138 | 0.125 | 0.19 | 0.121 | 0.106 | 0.098 | 0.138 | 0.116 | 0.123 | 0.091 | 0.135 | 0.09 | 0.096 | 0.061 | 0.136 | 0.081 | 0.095 | 0.062 | 0.137 | 0.084 | 0.097 | 0.05 | 0.143 | 0.073 | 0.071 | 0.053 | 0.129 | 0.101 | 0.102 | 0.043 | 0.133 | 0.069 | 0.091 | 0.036 | 0.135 | 0.087 | 0.111 | 0.063 | 0.336 | 0.107 | 0.12 | 0.067 | 0.372 | 0.078 | 0.103 | 0.036 | 0.359 | 0.097 | 0.084 | 0.04 | 0.376 | 0.054 |