Cybozu, Inc.
TSE:4776.T
2172 (JPY) • At close November 8, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 7,180 | 6,907 | 6,696 | 6,448 | 6,229 | 6,059 | 5,874 | 5,630 | 5,379 | 5,184 | 4,879 | 4,637 | 4,525 | 4,448 | 4,139 | 3,864 | 3,867 | 3,804 | 3,527 | 3,340 | 3,336 | 3,211 | 3,011 | 2,769 | 2,828 | 2,695 | 2,591 | 2,298 | 2,298 | 2,315 | 2,124 | 1,903 | 1,961.367 | 2,050.633 | 1,801.312 | 1,649.163 | 1,765.32 | 1,797.751 | 1,494.931 | 1,453.863 | 1,434.039 | 1,582.234 | 1,418.746 | 1,223.043 | 1,260.278 | 1,295.035 | 1,041.715 | 1,028.281 | 1,214.001 | 1,087.278 | 1,002.604 | 1,002.066 | 1,133.394 | 1,257.158 | 1,237.621 | 1,258.072 | 1,559.224 | 1,425.002 | 1,293.021 | 1,669.595 | 2,257.724 |
Kosten van de omzet
| 762 | 567 | 616 | 630 | 594 | 524 | 587 | 508 | 455 | 401 | 379 | 348 | 345 | 267 | 283 | 278 | 263 | 262 | 363 | 242 | 242 | 220 | 198 | 183 | 196 | 172 | 176 | 154 | 167 | 144 | 144 | 112 | 122.311 | 117.689 | 144.738 | 126.038 | 149.263 | 129.661 | 152.843 | 121.438 | 119.562 | 162.862 | 142.923 | 119.068 | 105.778 | 96.726 | 90.334 | 72.677 | 92.177 | 89.824 | 48.535 | 90.435 | 95.155 | 156.767 | 181.714 | 170.228 | 215.316 | 258.15 | 222.641 | 543.02 | 725.09 |
Brutowinst
| 6,418 | 6,340 | 6,080 | 5,818 | 5,635 | 5,535 | 5,287 | 5,122 | 4,924 | 4,783 | 4,500 | 4,289 | 4,180 | 4,181 | 3,856 | 3,586 | 3,604 | 3,542 | 3,164 | 3,098 | 3,094 | 2,991 | 2,813 | 2,586 | 2,632 | 2,523 | 2,415 | 2,144 | 2,131 | 2,171 | 1,980 | 1,791 | 1,839.056 | 1,932.944 | 1,656.574 | 1,523.125 | 1,616.057 | 1,668.09 | 1,342.088 | 1,332.425 | 1,314.477 | 1,419.372 | 1,275.823 | 1,103.975 | 1,154.5 | 1,198.309 | 951.381 | 955.604 | 1,121.824 | 997.454 | 954.069 | 911.631 | 1,038.239 | 1,100.391 | 1,055.907 | 1,087.844 | 1,343.908 | 1,166.852 | 1,070.38 | 1,126.575 | 1,532.634 |
Brutowinstmarge
| 0.894 | 0.918 | 0.908 | 0.902 | 0.905 | 0.914 | 0.9 | 0.91 | 0.915 | 0.923 | 0.922 | 0.925 | 0.924 | 0.94 | 0.932 | 0.928 | 0.932 | 0.931 | 0.897 | 0.928 | 0.927 | 0.931 | 0.934 | 0.934 | 0.931 | 0.936 | 0.932 | 0.933 | 0.927 | 0.938 | 0.932 | 0.941 | 0.938 | 0.943 | 0.92 | 0.924 | 0.915 | 0.928 | 0.898 | 0.916 | 0.917 | 0.897 | 0.899 | 0.903 | 0.916 | 0.925 | 0.913 | 0.929 | 0.924 | 0.917 | 0.952 | 0.91 | 0.916 | 0.875 | 0.853 | 0.865 | 0.862 | 0.819 | 0.828 | 0.675 | 0.679 |
Onderzoek- en ontwikkelingskosten
| 335 | 247 | 403 | 153 | 195 | 138 | 100 | 67 | 60 | 43 | 41 | 61 | 88 | 76 | 72 | 64 | 99 | 106 | 80 | 161 | 141 | 99 | 441 | 0 | 0 | 101 | 284 | 0 | 0 | 0 | 274 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 240 | 0 | 0 | 0 | 234 | 0 | 0 | 0 | 0 | 0 | 0 | 470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 210 | 235 | 235 | 267 | 240 | 244 | 256 | 265 | 241 | 238 | 241 | 236 | 225 | 258 | 221 | 211 | 211 | 198 | 210 | 207 | 180 | 186 | 196 | 191 | 184 | 196 | 190 | 165 | 150 | 144 | 148 | 131 | 136.048 | 123.952 | 124.56 | 95.773 | 90.469 | 88.15 | 107.769 | 81.718 | 68.521 | 51.362 | 65.899 | 16.621 | 44.573 | 39.113 | 49.729 | 39.312 | 29.743 | 64.751 | 63.536 | 43.24 | 37.883 | 64.456 | 43.872 | 45.868 | 37.869 | 55.355 | 68.063 | 92.128 | 96.205 |
Verkoop- en marketingkosten
| 1,375 | 1,042 | 1,775 | 835 | 957 | 746 | 2,080 | 1,335 | 1,648 | 1,389 | 2,131 | 1,170 | 973 | 633 | 1,390 | 570 | 380 | 333 | 884 | 397 | 322 | 251 | 910 | 298 | 285 | 272 | 826 | 343 | 324 | 181 | 688 | 218 | 344.625 | 272.375 | 815.644 | 290.152 | 383.527 | 256.969 | 731.738 | 154.65 | 593.92 | 183.662 | 858.019 | 0 | 0 | 0 | 0 | 0 | 0 | 398.544 | 0 | 0 | 0 | 369.946 | 0 | 0 | 0 | 140.603 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5,146 | 4,782 | 5,407 | 1,102 | 1,197 | 990 | 2,336 | 1,600 | 1,889 | 1,627 | 2,372 | 1,406 | 1,198 | 891 | 1,611 | 781 | 591 | 531 | 1,094 | 604 | 502 | 437 | 1,106 | 489 | 469 | 468 | 1,016 | 508 | 474 | 325 | 836 | 349 | 480.673 | 396.327 | 940.204 | 385.925 | 473.996 | 345.119 | 839.507 | 236.368 | 662.441 | 51.362 | 923.918 | 16.621 | 44.573 | 39.113 | 49.729 | 39.312 | 29.743 | 463.295 | 63.536 | 43.24 | 37.883 | 434.402 | 43.872 | 45.868 | 37.869 | 195.958 | 68.063 | 92.128 | 96.205 |
Overige kosten
| 15 | 4 | 58 | 3 | 22 | 3,165 | 3,094 | 2,924 | 2,965 | 2,797 | 2,503 | 10 | 2 | 9 | 40 | 10 | 2 | 6 | 59 | 8 | 3 | 3 | 45 | 4 | 1 | 4 | 37 | 1 | 2 | 2 | 31 | 7 | -1.358 | 3.358 | 28.619 | 1.007 | 5.467 | 1.56 | 19.452 | 13.273 | 8.802 | 2.075 | 9.907 | 3.156 | 5.068 | 4.006 | 7.629 | 4.515 | 1.953 | 1.738 | 1.147 | 1.563 | 2.322 | 20.699 | 6.615 | 2.969 | 1.655 | 3.956 | 8.866 | 5.622 | 2.461 |
Bedrijfskosten
| 5,481 | 5,029 | 5,810 | 4,727 | 4,842 | 4,293 | 5,530 | 4,591 | 4,914 | 4,467 | 4,916 | 3,852 | 3,683 | 3,254 | 3,880 | 2,926 | 2,857 | 2,653 | 3,259 | 2,522 | 2,634 | 2,195 | 3,262 | 2,105 | 2,164 | 1,917 | 4,456 | 1,262 | 1,308 | 1,030 | 2,032 | 1,023 | 1,147.208 | 1,028.792 | 2,102.765 | 1,011.785 | 1,102.675 | 936.495 | 1,785.952 | 755.343 | 1,157.601 | 541.212 | 2,290.962 | 363.944 | 392.336 | 368.327 | 368.004 | 355.306 | 328.737 | 1,206.151 | 329.985 | 298.661 | 290.971 | 1,321.832 | 370.608 | 398.338 | 369.267 | 562.759 | 448.951 | 605.422 | 687.595 |
Bedrijfsresultaat
| 937 | 1,311 | 270 | 1,093 | 793 | 1,238 | -242 | 530 | 10 | 313 | -417 | 438 | 496 | 924 | -25 | 663 | 747 | 885 | -97 | 577 | 460 | 792 | -448 | 482 | 465 | 604 | -329 | 280 | 249 | 602 | -315 | 244 | 169.323 | 416.677 | -685.255 | -91.157 | -3.885 | 399.03 | -586.197 | 261.708 | -50.136 | 397.561 | -398.776 | 128.594 | 199.257 | 359.358 | 88.947 | 60.664 | 311.464 | 107.051 | 129.945 | 123.675 | 290.664 | 25.492 | 21.652 | 210.373 | 512.829 | 198.877 | 140.803 | -67.071 | 152.805 |
Bedrijfsresultaat ratio
| 0.131 | 0.19 | 0.04 | 0.17 | 0.127 | 0.204 | -0.041 | 0.094 | 0.002 | 0.06 | -0.085 | 0.094 | 0.11 | 0.208 | -0.006 | 0.172 | 0.193 | 0.233 | -0.028 | 0.173 | 0.138 | 0.247 | -0.149 | 0.174 | 0.164 | 0.224 | -0.127 | 0.122 | 0.108 | 0.26 | -0.148 | 0.128 | 0.086 | 0.203 | -0.38 | -0.055 | -0.002 | 0.222 | -0.392 | 0.18 | -0.035 | 0.251 | -0.281 | 0.105 | 0.158 | 0.277 | 0.085 | 0.059 | 0.257 | 0.098 | 0.13 | 0.123 | 0.256 | 0.02 | 0.017 | 0.167 | 0.329 | 0.14 | 0.109 | -0.04 | 0.068 |
Totaal overige inkomsten en kosten netto
| 82 | 118 | -49 | 78 | 86 | 19 | -103 | 142 | 167 | 121 | -3 | 15 | 10 | 24 | 4 | 370 | -5 | 13 | 39 | 27 | 1 | -14 | 34 | 37 | 47 | -30 | 26 | -8 | -30 | -1 | 53 | -5 | 20.476 | 7.524 | 30.219 | 153.211 | -4.854 | -6.941 | -18.749 | -32.412 | 8.566 | -910.957 | 676.64 | -1,236.257 | -1,130.603 | -972.522 | -1,047.475 | -1,131.261 | -968.784 | 316.604 | -982.724 | -1,059.648 | -653.406 | 220.973 | -666.879 | -590.5 | -465.493 | -509.262 | -523.965 | -425.13 | -700.236 |
Inkomen voor belasting
| 1,019 | 1,429 | 221 | 1,171 | 879 | 1,257 | -345 | 672 | 177 | 434 | -420 | 453 | 506 | 948 | -21 | 1,033 | 742 | 898 | -58 | 604 | 460 | 778 | -414 | 519 | 512 | 574 | -303 | 272 | 219 | 602 | -262 | 239 | 189.799 | 424.201 | -655.036 | 62.054 | -8.739 | 392.089 | -604.946 | 229.296 | -41.57 | 423.777 | -338.498 | 116.434 | 195.925 | 340.083 | 62.134 | 36.74 | 305.981 | 107.907 | 135.519 | 85.186 | 422.858 | -0.468 | 25.986 | 102.228 | 513.616 | 99.16 | 112.224 | 98.126 | 151.259 |
Inkomen voor belasting ratio
| 0.142 | 0.207 | 0.033 | 0.182 | 0.141 | 0.207 | -0.059 | 0.119 | 0.033 | 0.084 | -0.086 | 0.098 | 0.112 | 0.213 | -0.005 | 0.267 | 0.192 | 0.236 | -0.016 | 0.181 | 0.138 | 0.242 | -0.137 | 0.187 | 0.181 | 0.213 | -0.117 | 0.118 | 0.095 | 0.26 | -0.123 | 0.126 | 0.097 | 0.207 | -0.364 | 0.038 | -0.005 | 0.218 | -0.405 | 0.158 | -0.029 | 0.268 | -0.239 | 0.095 | 0.155 | 0.263 | 0.06 | 0.036 | 0.252 | 0.099 | 0.135 | 0.085 | 0.373 | -0 | 0.021 | 0.081 | 0.329 | 0.07 | 0.087 | 0.059 | 0.067 |
Belastingkosten
| 352 | 411 | 101 | 348 | 240 | 350 | 75 | 317 | 242 | 237 | 67 | 225 | 252 | 391 | 97 | 407 | 362 | 350 | 44 | 225 | 223 | 279 | -82 | 219 | 207 | 193 | -103 | 123 | 134 | 223 | -56 | 108 | 69.245 | 163.755 | -201.279 | 33.187 | 4.894 | 171.088 | -170.925 | 74.975 | -23.179 | 114.328 | -123.543 | 35.368 | 74.608 | 138.867 | 33.828 | 6.563 | 128.346 | 46.568 | 60.496 | 47.215 | 199.205 | -97.994 | 21.904 | 111.394 | 220.679 | -54.145 | 87.946 | 63.481 | 118.866 |
Nettowinst
| 667 | 1,018 | 119 | 824 | 638 | 907 | -420 | 356 | -65 | 196 | -487 | 228 | 254 | 556 | -118 | 625 | 380 | 548 | -103 | 380 | 237 | 498 | -332 | 300 | 304 | 381 | -199 | 149 | 86 | 378 | -207 | 131 | 120.555 | 260 | -453.758 | 28.868 | -13.634 | 221.001 | -434.019 | 154.321 | -18.391 | 309.448 | -214.955 | 81.066 | 121.317 | 201.215 | 28.306 | 30.178 | 177.634 | 61.339 | 75.022 | 37.97 | 223.653 | 109.751 | -1.382 | -8.252 | 292.432 | 146.691 | 22.641 | 35.749 | 77.481 |
Nettowinstmarge
| 0.093 | 0.147 | 0.018 | 0.128 | 0.102 | 0.15 | -0.072 | 0.063 | -0.012 | 0.038 | -0.1 | 0.049 | 0.056 | 0.125 | -0.029 | 0.162 | 0.098 | 0.144 | -0.029 | 0.114 | 0.071 | 0.155 | -0.11 | 0.108 | 0.107 | 0.141 | -0.077 | 0.065 | 0.037 | 0.163 | -0.097 | 0.069 | 0.061 | 0.127 | -0.252 | 0.018 | -0.008 | 0.123 | -0.29 | 0.106 | -0.013 | 0.196 | -0.152 | 0.066 | 0.096 | 0.155 | 0.027 | 0.029 | 0.146 | 0.056 | 0.075 | 0.038 | 0.197 | 0.087 | -0.001 | -0.007 | 0.188 | 0.103 | 0.018 | 0.021 | 0.034 |
WPA (Winst Per Aandeel)
| 14.01 | 21.38 | 2.5 | 17.3 | 13.4 | 19.08 | -9.15 | 3.31 | -0.6 | 4.27 | -4.63 | 4.97 | 5.54 | 12.13 | -2.57 | 13.62 | 8.28 | 11.95 | -2.25 | 8.28 | 5.17 | 10.87 | -7.24 | 6.54 | 6.63 | 8.31 | -4.34 | 3.25 | 1.87 | 8.24 | -4.51 | 2.86 | 2.63 | 5.68 | -9.89 | 0.63 | -0.3 | 4.82 | -9.46 | 3.36 | -0.4 | 6.74 | -4.69 | 1.77 | 2.53 | 4.19 | 0.59 | 0.62 | 3.55 | 1.16 | 1.42 | 0.72 | 4.24 | 2.08 | -0.026 | -0.16 | 5.55 | 2.78 | 0.43 | 0.68 | 1.47 |
Verwaterde WPA
| 14.01 | 21.38 | 2.5 | 17.3 | 13.4 | 19.08 | -9.15 | 3.31 | -0.6 | 4.27 | -4.53 | 4.97 | 5.54 | 12.13 | -2.57 | 13.62 | 8.28 | 11.95 | -2.25 | 8.28 | 5.17 | 10.87 | -7.24 | 6.54 | 6.63 | 8.31 | -4.34 | 3.25 | 1.87 | 8.24 | -4.51 | 2.86 | 2.63 | 5.68 | -9.89 | 0.63 | -0.3 | 4.82 | -9.46 | 3.36 | -0.4 | 6.74 | -4.69 | 1.77 | 2.53 | 4.19 | 0.59 | 0.62 | 3.55 | 1.16 | 1.42 | 0.72 | 4.24 | 2.08 | -0.026 | -0.16 | 5.55 | 2.78 | 0.43 | 0.68 | 1.47 |
EBITDA
| 1,534 | 1,743 | 794 | 1,152 | 898 | 1,259 | -294 | 683 | 186 | 437 | -400 | 451 | 490 | 948 | -20 | 652 | 744 | 899 | -53 | 607 | 461 | 780 | -410 | 522 | 509 | 578 | -2,014 | 878 | 817 | 1,136 | 18 | 761 | 704.948 | 908.052 | -200.598 | 965.626 | 1,035.453 | 1,072.159 | -297.066 | 911.777 | 364.687 | 1,335.053 | -1,695.559 | 1,353.169 | 1,327.007 | 1,313.083 | 1,110.216 | 1,168.608 | 1,275.371 | -457.571 | 1,163.971 | 1,213.078 | 1,145.99 | -98.178 | 795.376 | 777.317 | 1,065.556 | 744.734 | 771.104 | 713.243 | 1,124.369 |
EBITDA ratio
| 0.214 | 0.252 | 0.119 | 0.179 | 0.144 | 0.208 | -0.05 | 0.121 | 0.035 | 0.084 | -0.082 | 0.097 | 0.108 | 0.213 | -0.005 | 0.169 | 0.192 | 0.236 | -0.015 | 0.182 | 0.138 | 0.243 | -0.136 | 0.189 | 0.18 | 0.214 | -0.777 | 0.382 | 0.356 | 0.491 | 0.008 | 0.4 | 0.359 | 0.443 | -0.111 | 0.586 | 0.587 | 0.596 | -0.199 | 0.627 | 0.254 | 0.844 | -1.195 | 1.106 | 1.053 | 1.014 | 1.066 | 1.136 | 1.051 | -0.421 | 1.161 | 1.211 | 1.011 | -0.078 | 0.643 | 0.618 | 0.683 | 0.523 | 0.596 | 0.427 | 0.498 |