EM Systems Co., Ltd.
TSE:4820.T
536 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 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
| 5,380 | 4,941 | 4,877 | 4,428 | 4,327 | 4,179 | 3,985 | 4,050 | 3,714 | 3,378 | 3,294 | 3,395 | 2,928 | 3,713 | 3,224 | 3,802 | 3,284 | 3,516 | 3,023 | 3,402 | 3,192 | 3,505 | 3,575 | 3,760 | 3,113 | 3,833 | 3,321 | 3,497 | 3,025 | 3,702 | 3,248 | 3,481 | 2,768 | 3,393 | 2,732 | 2,693 | 2,439 | 3,521.134 | 2,899.493 | 2,792.344 | 2,156.027 | 3,018.04 | 2,299.865 | 2,594.425 | 2,345.12 | 2,684.682 | 2,094.564 | 2,226.31 | 2,008.161 | 2,330.053 | 1,793.42 | 1,693.646 | 2,385.192 | 2,811.216 | 2,521.591 | 2,358.381 | 2,127.14 | 2,450.082 | 1,902.802 | 2,452.609 |
Kosten van de omzet
| 2,806 | 2,728 | 2,232 | 2,414 | 2,179 | 2,121 | 1,930 | 1,978 | 1,816 | 1,885 | 1,666 | 1,612 | 1,460 | 1,966 | 1,572 | 1,944 | 1,489 | 1,620 | 1,322 | 1,415 | 1,366 | 1,516 | 1,605 | 1,629 | 1,327 | 1,752 | 1,483 | 1,531 | 1,296 | 1,674 | 1,480 | 1,714 | 1,251 | 1,379 | 1,262 | 1,195 | 1,156 | 1,601.84 | 1,267.792 | 1,220.646 | 1,008.721 | 1,344.792 | 1,114.879 | 1,257.867 | 1,150.941 | 1,246.624 | 1,029.914 | 1,079.038 | 1,010.996 | 1,115.297 | 880.124 | 886.268 | 1,429.865 | 1,626.19 | 1,502.423 | 1,425.514 | 1,368.289 | 1,416.785 | 1,080.085 | 1,281.713 |
Brutowinst
| 2,574 | 2,213 | 2,645 | 2,014 | 2,148 | 2,058 | 2,055 | 2,072 | 1,898 | 1,493 | 1,628 | 1,783 | 1,468 | 1,747 | 1,652 | 1,858 | 1,795 | 1,896 | 1,701 | 1,987 | 1,826 | 1,989 | 1,970 | 2,131 | 1,786 | 2,081 | 1,838 | 1,966 | 1,729 | 2,028 | 1,768 | 1,767 | 1,517 | 2,014 | 1,470 | 1,498 | 1,283 | 1,919.294 | 1,631.701 | 1,571.698 | 1,147.306 | 1,673.248 | 1,184.986 | 1,336.558 | 1,194.179 | 1,438.058 | 1,064.65 | 1,147.272 | 997.165 | 1,214.756 | 913.296 | 807.378 | 955.327 | 1,185.026 | 1,019.168 | 932.867 | 758.851 | 1,033.297 | 822.717 | 1,170.896 |
Brutowinstmarge
| 0.478 | 0.448 | 0.542 | 0.455 | 0.496 | 0.492 | 0.516 | 0.512 | 0.511 | 0.442 | 0.494 | 0.525 | 0.501 | 0.471 | 0.512 | 0.489 | 0.547 | 0.539 | 0.563 | 0.584 | 0.572 | 0.567 | 0.551 | 0.567 | 0.574 | 0.543 | 0.553 | 0.562 | 0.572 | 0.548 | 0.544 | 0.508 | 0.548 | 0.594 | 0.538 | 0.556 | 0.526 | 0.545 | 0.563 | 0.563 | 0.532 | 0.554 | 0.515 | 0.515 | 0.509 | 0.536 | 0.508 | 0.515 | 0.497 | 0.521 | 0.509 | 0.477 | 0.401 | 0.422 | 0.404 | 0.396 | 0.357 | 0.422 | 0.432 | 0.477 |
Onderzoek- en ontwikkelingskosten
| 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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,269 | 1,156 | 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- 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,156 | 1,156 | 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 |
Overige kosten
| 146 | 138 | 1,793 | 1,722 | 1,394 | 1,378 | 1,375 | 147 | 149 | 123 | 126 | 156 | 150 | 114 | 165 | 147 | 171 | 145 | 163 | 157 | 162 | 89 | 154 | 149 | 170 | 155 | 135 | 139 | 155 | 158 | 127 | 128 | 137 | 64 | 124 | 135 | 160 | 145.723 | 143.186 | 155.621 | 153.742 | 136.836 | 139.089 | 147.548 | 155.971 | 139.436 | 111.872 | 88.576 | 96.11 | 85.802 | 89.713 | 107.166 | 105.224 | 83.498 | 85.04 | 91.892 | 83.987 | -103.448 | 73.705 | 63.471 |
Bedrijfskosten
| 1,915 | 1,920 | 1,793 | 1,722 | 1,394 | 1,378 | 1,375 | 1,365 | 1,308 | 1,232 | 1,305 | 1,193 | 1,205 | 1,420 | 1,350 | 1,440 | 1,249 | 1,281 | 1,156 | 1,202 | 1,141 | 1,234 | 1,163 | 1,196 | 1,212 | 1,251 | 1,213 | 1,335 | 1,211 | 1,304 | 1,308 | 1,260 | 1,339 | 1,225 | 1,319 | 1,190 | 1,288 | 1,227.772 | 1,259.648 | 1,023.586 | 1,083.265 | 1,000.401 | 1,048.314 | 1,053.508 | 1,077.021 | 453.108 | 966.635 | 925.204 | 932.264 | 311.046 | 894.374 | 922.23 | 1,151.947 | 436.957 | 1,122.359 | 1,094.696 | 1,231.41 | 121.578 | 1,372.476 | 1,274.189 |
Bedrijfsresultaat
| 660 | 293 | 851 | 282 | 753 | 681 | 679 | 698 | 590 | 260 | 322 | 590 | 262 | 318 | 301 | 420 | 544 | 608 | 546 | 784 | 684 | 748 | 806 | 935 | 574 | 824 | 625 | 631 | 517 | 717 | 459 | 508 | 177 | 778 | 152 | 306 | -4 | 682.523 | 372.053 | 548.11 | 64.04 | 672.84 | 136.67 | 283.049 | 117.158 | 442.655 | 98.014 | 222.066 | 64.9 | 378.532 | 18.921 | -114.852 | -196.621 | 10.033 | -103.191 | -161.829 | -472.559 | -65.357 | -549.758 | -103.293 |
Bedrijfsresultaat ratio
| 0.123 | 0.059 | 0.174 | 0.064 | 0.174 | 0.163 | 0.17 | 0.172 | 0.159 | 0.077 | 0.098 | 0.174 | 0.089 | 0.086 | 0.093 | 0.11 | 0.166 | 0.173 | 0.181 | 0.23 | 0.214 | 0.213 | 0.225 | 0.249 | 0.184 | 0.215 | 0.188 | 0.18 | 0.171 | 0.194 | 0.141 | 0.146 | 0.064 | 0.229 | 0.056 | 0.114 | -0.002 | 0.194 | 0.128 | 0.196 | 0.03 | 0.223 | 0.059 | 0.109 | 0.05 | 0.165 | 0.047 | 0.1 | 0.032 | 0.162 | 0.011 | -0.068 | -0.082 | 0.004 | -0.041 | -0.069 | -0.222 | -0.027 | -0.289 | -0.042 |
Totaal overige inkomsten en kosten netto
| 177 | 131 | -31 | 50 | 101 | 98 | 145 | 141 | 149 | 314 | 125 | 156 | 165 | 60 | 165 | 159 | 164 | -52 | 161 | 137 | 162 | 90 | 153 | 128 | 159 | 162 | 129 | 132 | 151 | -20 | 134 | 126 | 348 | 0 | 124 | 121 | 160 | 137.679 | 146.089 | 156.11 | 159.395 | 149.628 | 131.403 | 137.258 | 136.849 | -27.377 | 66.95 | 66.238 | 46.8 | -564.12 | -17.182 | 980.002 | -35.561 | -692.74 | -30.167 | -18.233 | 58.652 | -968.178 | 59.264 | 94.323 |
Inkomen voor belasting
| 837 | 424 | 820 | 332 | 854 | 779 | 824 | 839 | 739 | 574 | 447 | 746 | 427 | 378 | 466 | 579 | 708 | 556 | 707 | 921 | 846 | 838 | 959 | 1,063 | 733 | 986 | 754 | 763 | 668 | 697 | 593 | 634 | 525 | 778 | 276 | 427 | 156 | 820.202 | 518.142 | 704.22 | 223.435 | 822.468 | 268.073 | 420.307 | 254.007 | 415.278 | 164.964 | 288.304 | 111.7 | 406.371 | 73.401 | 952.656 | -150.854 | 121.667 | -48.082 | -87.908 | -413.907 | -159.581 | -490.495 | -8.97 |
Inkomen voor belasting ratio
| 0.156 | 0.086 | 0.168 | 0.075 | 0.197 | 0.186 | 0.207 | 0.207 | 0.199 | 0.17 | 0.136 | 0.22 | 0.146 | 0.102 | 0.145 | 0.152 | 0.216 | 0.158 | 0.234 | 0.271 | 0.265 | 0.239 | 0.268 | 0.283 | 0.235 | 0.257 | 0.227 | 0.218 | 0.221 | 0.188 | 0.183 | 0.182 | 0.19 | 0.229 | 0.101 | 0.159 | 0.064 | 0.233 | 0.179 | 0.252 | 0.104 | 0.273 | 0.117 | 0.162 | 0.108 | 0.155 | 0.079 | 0.129 | 0.056 | 0.174 | 0.041 | 0.562 | -0.063 | 0.043 | -0.019 | -0.037 | -0.195 | -0.065 | -0.258 | -0.004 |
Belastingkosten
| 266 | 149 | 310 | 86 | 306 | 257 | 265 | 265 | 181 | 192 | 149 | 242 | 129 | 156 | 157 | 189 | 236 | 259 | 230 | 292 | 277 | 329 | 313 | 345 | 236 | 307 | 274 | 248 | 226 | 278 | 195 | 186 | 168 | 353 | 115 | 144 | 60 | 305.581 | 191.925 | 262.36 | 85.134 | 330.753 | 97.375 | 164.889 | 95.359 | 243.287 | 106.712 | 130.613 | 52.042 | 226.061 | 33.236 | 411.256 | -538.854 | 31.044 | 23.473 | 18.947 | 14.839 | 397.21 | -195.511 | -5.743 |
Nettowinst
| 568 | 278 | 511 | 249 | 555 | 526 | 563 | 578 | 564 | 388 | 299 | 505 | 297 | 222 | 309 | 391 | 471 | 296 | 478 | 628 | 569 | 508 | 647 | 717 | 497 | 680 | 479 | 516 | 441 | 419 | 397 | 448 | 357 | 425 | 162 | 282 | 96 | 513.621 | 326.217 | 441.86 | 138.301 | 491.715 | 170.697 | 255.418 | 158.647 | 171.992 | 58.252 | 157.69 | 59.658 | 180.308 | 40.164 | 541.399 | 387.999 | 90.624 | -71.555 | -106.856 | -428.747 | -556.792 | -294.984 | -3.227 |
Nettowinstmarge
| 0.106 | 0.056 | 0.105 | 0.056 | 0.128 | 0.126 | 0.141 | 0.143 | 0.152 | 0.115 | 0.091 | 0.149 | 0.101 | 0.06 | 0.096 | 0.103 | 0.143 | 0.084 | 0.158 | 0.185 | 0.178 | 0.145 | 0.181 | 0.191 | 0.16 | 0.177 | 0.144 | 0.148 | 0.146 | 0.113 | 0.122 | 0.129 | 0.129 | 0.125 | 0.059 | 0.105 | 0.039 | 0.146 | 0.113 | 0.158 | 0.064 | 0.163 | 0.074 | 0.098 | 0.068 | 0.064 | 0.028 | 0.071 | 0.03 | 0.077 | 0.022 | 0.32 | 0.163 | 0.032 | -0.028 | -0.045 | -0.202 | -0.227 | -0.155 | -0.001 |
WPA (Winst Per Aandeel)
| 0 | 3.93 | 7.24 | 3.52 | 7.81 | 7.4 | 7.86 | 7.13 | 7.94 | 5.46 | 4.22 | 7.09 | 4.18 | 3.12 | 4.34 | 5.56 | 6.73 | 4.21 | 6.8 | 8.83 | 16 | 7.14 | 9.1 | 10.13 | 7.03 | 9.6 | 6.77 | 7.38 | 6.32 | 6 | 5.68 | 6.46 | 5.16 | 6.13 | 2.34 | 4.4 | 1.5 | 8.25 | 5.24 | 7.1 | 2.23 | 7.99 | 2.78 | 4.16 | 2.59 | 2.8 | 0.95 | 2.54 | 0.96 | 2.9 | 1.26 | 17.02 | 12.2 | 1.42 | -2.25 | -3.36 | -13.48 | -8.75 | -9.27 | -0.051 |
Verwaterde WPA
| 0 | 3.91 | 7.22 | 3.52 | 7.8 | 7.39 | 7.85 | 7.13 | 7.94 | 5.46 | 4.21 | 7.09 | 4.15 | 3.12 | 4.34 | 5.56 | 6.63 | 4.21 | 6.8 | 8.83 | 16 | 7.14 | 9.1 | 10.13 | 6.99 | 9.6 | 6.77 | 7.38 | 6.27 | 6 | 5.68 | 6.46 | 5.11 | 6.13 | 2.34 | 4.4 | 1.49 | 8.25 | 5.24 | 7.1 | 2.2 | 7.99 | 2.78 | 4.16 | 2.53 | 2.8 | 0.95 | 2.54 | 0.95 | 2.9 | 1.26 | 17.02 | 12.13 | 1.42 | -2.25 | -3.36 | -13.48 | -8.75 | -9.27 | -0.051 |
EBITDA
| 806 | 434 | 963 | 334 | 854 | 779 | 828 | 846 | 739 | 574 | 448 | 746 | 412 | 429 | 465 | 576 | 708 | 754 | 707 | 942 | 846 | 835 | 960 | 1,084 | 743 | 977 | 759 | 770 | 672 | 887 | 596 | 638 | 314 | 842 | 285 | 438 | 165 | 844.941 | 526.891 | 712.179 | 236.985 | 832.629 | 276.087 | 430.48 | 265.99 | 994.02 | 176.28 | 278.649 | 114.212 | 1,176.431 | 295.302 | 187.507 | 108.409 | 1,079.954 | 252.101 | 192.878 | -139.286 | 1,071.35 | -240.353 | -39.187 |
EBITDA ratio
| 0.15 | 0.088 | 0.197 | 0.075 | 0.197 | 0.186 | 0.208 | 0.209 | 0.199 | 0.17 | 0.136 | 0.22 | 0.141 | 0.116 | 0.144 | 0.151 | 0.216 | 0.214 | 0.234 | 0.277 | 0.265 | 0.238 | 0.269 | 0.288 | 0.239 | 0.255 | 0.229 | 0.22 | 0.222 | 0.24 | 0.183 | 0.183 | 0.113 | 0.248 | 0.104 | 0.163 | 0.068 | 0.24 | 0.182 | 0.255 | 0.11 | 0.276 | 0.12 | 0.166 | 0.113 | 0.37 | 0.084 | 0.125 | 0.057 | 0.505 | 0.165 | 0.111 | 0.045 | 0.384 | 0.1 | 0.082 | -0.065 | 0.437 | -0.126 | -0.016 |