Shidax Corporation
TSE:4837.T
797 (JPY) • At close March 15, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 32,580 | 31,547 | 32,285 | 30,360 | 31,363 | 29,657 | 29,840 | 27,903 | 28,966 | 29,624 | 29,032 | 27,592 | 28,670 | 27,915 | 25,971 | 30,892 | 32,925 | 32,799 | 32,969 | 30,850 | 31,924 | 32,146 | 33,358 | 34,472 | 36,178 | 36,068 | 36,172 | 36,064 | 37,259 | 37,302 | 37,808 | 38,887 | 40,586 | 40,191 | 40,043 | 40,475 | 42,567 | 44,291 | 47,128 | 48,296 | 49,014 | 47,793 | 46,480 | 46,678 | 47,365 | 46,516 | 45,626 | 47,047 | 48,199 | 47,367 | 45,631 | 47,260 | 50,269 | 49,446 | 48,122 | 49,768 | 51,662 | 50,632 | 50,529 | 52,509 | 56,431 | 55,104 |
Kosten van de omzet
| 28,272 | 27,452 | 27,679 | 26,401 | 27,051 | 25,545 | 25,578 | 24,567 | 25,127 | 25,716 | 25,362 | 24,383 | 25,050 | 24,738 | 22,902 | 27,108 | 28,445 | 28,563 | 28,439 | 26,202 | 27,758 | 27,632 | 29,731 | 29,814 | 31,458 | 31,205 | 32,619 | 30,096 | 32,802 | 33,131 | 33,887 | 34,287 | 35,786 | 35,866 | 36,371 | 35,048 | 37,162 | 38,672 | 42,448 | 41,905 | 42,933 | 41,844 | 41,306 | 39,803 | 40,816 | 40,003 | 40,029 | 39,973 | 40,982 | 40,648 | 39,994 | 40,601 | 42,774 | 43,734 | 43,728 | 42,616 | 44,214 | 43,969 | 44,627 | 44,933 | 47,640 | 47,015 |
Brutowinst
| 4,308 | 4,095 | 4,606 | 3,959 | 4,312 | 4,112 | 4,262 | 3,336 | 3,839 | 3,908 | 3,670 | 3,209 | 3,620 | 3,177 | 3,069 | 3,784 | 4,480 | 4,236 | 4,530 | 4,648 | 4,166 | 4,514 | 3,627 | 4,658 | 4,720 | 4,863 | 3,553 | 5,968 | 4,457 | 4,171 | 3,921 | 4,600 | 4,800 | 4,325 | 3,672 | 5,427 | 5,405 | 5,619 | 4,680 | 6,391 | 6,081 | 5,949 | 5,174 | 6,875 | 6,549 | 6,513 | 5,597 | 7,074 | 7,217 | 6,719 | 5,637 | 6,659 | 7,495 | 5,712 | 4,394 | 7,152 | 7,448 | 6,663 | 5,902 | 7,576 | 8,791 | 8,089 |
Brutowinstmarge
| 0.132 | 0.13 | 0.143 | 0.13 | 0.137 | 0.139 | 0.143 | 0.12 | 0.133 | 0.132 | 0.126 | 0.116 | 0.126 | 0.114 | 0.118 | 0.122 | 0.136 | 0.129 | 0.137 | 0.151 | 0.13 | 0.14 | 0.109 | 0.135 | 0.13 | 0.135 | 0.098 | 0.165 | 0.12 | 0.112 | 0.104 | 0.118 | 0.118 | 0.108 | 0.092 | 0.134 | 0.127 | 0.127 | 0.099 | 0.132 | 0.124 | 0.124 | 0.111 | 0.147 | 0.138 | 0.14 | 0.123 | 0.15 | 0.15 | 0.142 | 0.124 | 0.141 | 0.149 | 0.116 | 0.091 | 0.144 | 0.144 | 0.132 | 0.117 | 0.144 | 0.156 | 0.147 |
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 | 0 | 0 |
Algemene en administratieve 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 | 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 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 3,176 | 3,012 | 3,337 | 3,256 | 3,012 | 2,884 | 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 |
Overige kosten
| -6 | 3 | 6 | 78 | 2 | -6 | -234 | -37 | -21 | 12 | -53 | -15 | -2 | 16 | -15 | 17 | 150 | -1,211 | -188 | -336 | -303 | -313 | -394 | 191 | -89 | -294 | -118 | -127 | -15 | -107 | 32 | 267 | 53 | 299 | 61 | 53 | 20 | 218 | 16 | 683 | 2 | 201 | 33 | 711 | -61 | 311 | 6 | 58 | -37 | 167 | -146 | 853 | 27 | 149 | 38 | 558 | 496 | 429 | 5 | 150 | 148 | 71 |
Bedrijfskosten
| 3,176 | 3,054 | 3,378 | 3,298 | 3,054 | 2,926 | 3,065 | 3,118 | 3,097 | 2,936 | 3,159 | 3,249 | 2,999 | 2,983 | 3,153 | 4,080 | 3,876 | 4,121 | 3,850 | 3,319 | 3,664 | 3,637 | 4,595 | 3,653 | 3,974 | 4,428 | 4,187 | 3,832 | 4,502 | 4,475 | 4,438 | 4,533 | 4,637 | 4,377 | 4,621 | 5,413 | 4,830 | 5,180 | 5,060 | 5,504 | 5,030 | 5,025 | 5,092 | 5,328 | 4,970 | 5,080 | 5,019 | 5,322 | 5,240 | 4,973 | 5,221 | 5,164 | 4,871 | 4,945 | 4,976 | 5,004 | 5,048 | 4,957 | 5,196 | 5,386 | 5,489 | 5,869 |
Bedrijfsresultaat
| 1,132 | 1,040 | 1,228 | 661 | 1,257 | 1,188 | 1,195 | 218 | 742 | 972 | 510 | -39 | 620 | 193 | -84 | -297 | 605 | 114 | 680 | 1,328 | 502 | 876 | -967 | 623 | 745 | 435 | -634 | 2,135 | -45 | -303 | -518 | 67 | 163 | -53 | -948 | 15 | 574 | 438 | -380 | 888 | 1,050 | 924 | 81 | 1,546 | 1,580 | 1,432 | 577 | 1,752 | 1,977 | 1,746 | 415 | 1,496 | 2,622 | 766 | -583 | 2,147 | 2,399 | 1,705 | 704 | 2,189 | 3,300 | 2,219 |
Bedrijfsresultaat ratio
| 0.035 | 0.033 | 0.038 | 0.022 | 0.04 | 0.04 | 0.04 | 0.008 | 0.026 | 0.033 | 0.018 | -0.001 | 0.022 | 0.007 | -0.003 | -0.01 | 0.018 | 0.003 | 0.021 | 0.043 | 0.016 | 0.027 | -0.029 | 0.018 | 0.021 | 0.012 | -0.018 | 0.059 | -0.001 | -0.008 | -0.014 | 0.002 | 0.004 | -0.001 | -0.024 | 0 | 0.013 | 0.01 | -0.008 | 0.018 | 0.021 | 0.019 | 0.002 | 0.033 | 0.033 | 0.031 | 0.013 | 0.037 | 0.041 | 0.037 | 0.009 | 0.032 | 0.052 | 0.015 | -0.012 | 0.043 | 0.046 | 0.034 | 0.014 | 0.042 | 0.058 | 0.04 |
Totaal overige inkomsten en kosten netto
| 64 | 137 | -70 | -202 | 72 | 118 | -188 | -774 | 2,754 | 193 | -144 | -138 | 25 | 365 | -423 | -183 | 89 | -1,197 | -2,126 | -632 | -654 | -429 | -4,724 | -1,566 | -831 | 1,849 | -769 | -162 | -1,206 | -1,807 | -1,063 | -2,096 | -114 | -110 | -250 | -1,392 | -156 | 5,548 | -244 | -560 | -246 | -46 | -61 | 50 | -229 | 95 | -216 | -482 | -313 | -282 | -440 | -737 | -217 | -175 | -2,196 | -1,062 | -67 | 239 | -524 | -2,263 | -559 | -408 |
Inkomen voor belasting
| 1,196 | 1,177 | 1,158 | 459 | 1,329 | 1,306 | 1,007 | -556 | 3,496 | 1,165 | 366 | -177 | 645 | 558 | -507 | -480 | 694 | -1,083 | -1,446 | 696 | -152 | 447 | -5,691 | -943 | -86 | 2,284 | -1,403 | 1,973 | -1,251 | -2,110 | -1,581 | -2,029 | 49 | -163 | -1,198 | -1,377 | 418 | 5,986 | -624 | 328 | 804 | 878 | 20 | 1,596 | 1,351 | 1,527 | 361 | 1,270 | 1,664 | 1,464 | -25 | 759 | 2,405 | 591 | -2,779 | 1,085 | 2,332 | 1,944 | 180 | -74 | 2,741 | 1,811 |
Inkomen voor belasting ratio
| 0.037 | 0.037 | 0.036 | 0.015 | 0.042 | 0.044 | 0.034 | -0.02 | 0.121 | 0.039 | 0.013 | -0.006 | 0.022 | 0.02 | -0.02 | -0.016 | 0.021 | -0.033 | -0.044 | 0.023 | -0.005 | 0.014 | -0.171 | -0.027 | -0.002 | 0.063 | -0.039 | 0.055 | -0.034 | -0.057 | -0.042 | -0.052 | 0.001 | -0.004 | -0.03 | -0.034 | 0.01 | 0.135 | -0.013 | 0.007 | 0.016 | 0.018 | 0 | 0.034 | 0.029 | 0.033 | 0.008 | 0.027 | 0.035 | 0.031 | -0.001 | 0.016 | 0.048 | 0.012 | -0.058 | 0.022 | 0.045 | 0.038 | 0.004 | -0.001 | 0.049 | 0.033 |
Belastingkosten
| 485 | 479 | 519 | -586 | 461 | 318 | 90 | -197 | 346 | 396 | -164 | -421 | 377 | 168 | -234 | -763 | 397 | 146 | -930 | -321 | 360 | 247 | -1,702 | 365 | 399 | 670 | -186 | -44 | 525 | -12 | -218 | 3,480 | 258 | 213 | -174 | 2,018 | 502 | 1,712 | -69 | -127 | 648 | 577 | 271 | 104 | 832 | 714 | 434 | 789 | 1,582 | 682 | 533 | 666 | 1,277 | 480 | -795 | 1,678 | 1,302 | 1,150 | 488 | 857 | 1,843 | 859 |
Nettowinst
| 711 | 698 | 638 | 1,044 | 868 | 988 | 917 | -360 | 3,150 | 768 | 531 | 245 | 268 | 389 | -272 | 283 | 297 | -1,208 | -495 | 1,018 | -513 | 200 | -3,989 | -1,309 | -484 | 1,614 | -1,217 | 2,016 | -1,777 | -2,096 | -1,363 | -5,509 | -209 | -377 | -1,025 | -3,394 | -84 | 4,299 | -566 | 325 | 156 | 259 | -219 | 1,410 | 516 | 808 | -76 | 481 | 80 | 777 | -557 | 91 | 1,121 | 105 | -1,990 | -589 | 1,019 | 774 | -323 | -919 | 891 | 949 |
Nettowinstmarge
| 0.022 | 0.022 | 0.02 | 0.034 | 0.028 | 0.033 | 0.031 | -0.013 | 0.109 | 0.026 | 0.018 | 0.009 | 0.009 | 0.014 | -0.01 | 0.009 | 0.009 | -0.037 | -0.015 | 0.033 | -0.016 | 0.006 | -0.12 | -0.038 | -0.013 | 0.045 | -0.034 | 0.056 | -0.048 | -0.056 | -0.036 | -0.142 | -0.005 | -0.009 | -0.026 | -0.084 | -0.002 | 0.097 | -0.012 | 0.007 | 0.003 | 0.005 | -0.005 | 0.03 | 0.011 | 0.017 | -0.002 | 0.01 | 0.002 | 0.016 | -0.012 | 0.002 | 0.022 | 0.002 | -0.041 | -0.012 | 0.02 | 0.015 | -0.006 | -0.018 | 0.016 | 0.017 |
WPA (Winst Per Aandeel)
| 12.98 | 12.75 | 11.67 | 19.07 | 22.24 | 25.32 | 23 | 0 | 0 | 0 | 13.33 | 0 | 0 | 0 | -6.82 | 0 | 0 | 0 | -12.41 | 0 | 0 | 0 | -102.33 | 0 | 0 | 0 | -31.22 | 0 | 0 | 0 | -34.97 | 0 | 0 | 0 | -26.3 | 0 | 0 | 0 | -14.52 | 0 | 0 | 0 | -5.46 | 0 | 0 | 0 | -2.03 | 0 | 0 | 0 | -14.32 | 0 | 27.41 | 2.57 | -49.64 | 0 | 24.91 | 18.92 | -7.9 | 0 | 21.78 | 0 |
Verwaterde WPA
| 12.98 | 12.75 | 11.67 | 19.07 | 15.86 | 18.05 | 23 | 0 | 0 | 0 | 9.73 | 0 | 0 | 0 | -6.82 | 0 | 0 | 0 | -12.41 | 0 | 0 | 0 | -102.33 | 0 | 0 | 0 | -31.22 | 0 | 0 | 0 | -34.97 | 0 | 0 | 0 | -26.3 | 0 | 0 | 0 | -14.52 | 0 | 0 | 0 | -5.46 | 0 | 0 | 0 | -2.03 | 0 | 0 | 0 | -14.32 | 0 | 27.41 | 2.57 | -49.64 | 0 | 24.91 | 18.92 | -7.9 | 0 | 21.78 | 0 |
EBITDA
| 1,246 | 1,181 | 1,178 | 744 | 1,372 | 1,295 | 1,316 | 365 | 915 | 1,143 | 461 | -51 | 634 | 349 | -95 | -280 | 767 | -976 | 518 | 927 | 233 | 733 | -1,263 | 1,128 | 284 | 2,445 | -1,226 | 2,295 | 205 | -906 | -436 | 1,617 | 1,431 | 1,610 | 381 | 1,667 | 2,040 | 2,226 | 1,370 | 3,393 | 2,862 | 2,972 | 2,009 | 4,089 | 3,257 | 3,680 | 2,540 | 3,877 | 4,037 | 4,030 | 2,376 | 4,205 | 4,529 | 2,888 | 1,369 | 4,259 | 4,425 | 3,612 | 2,099 | 3,755 | 4,862 | 2,304 |
EBITDA ratio
| 0.038 | 0.037 | 0.036 | 0.025 | 0.042 | 0.044 | 0.03 | 0.004 | 0.025 | 0.039 | 0.016 | -0.002 | 0.022 | 0.013 | -0.004 | -0.009 | 0.023 | -0.03 | 0.016 | 0.03 | 0.007 | 0.023 | -0.038 | 0.033 | 0.008 | 0.068 | -0.034 | 0.064 | 0.006 | -0.024 | -0.012 | 0.042 | 0.035 | 0.04 | 0.01 | 0.041 | 0.048 | 0.05 | 0.029 | 0.07 | 0.058 | 0.062 | 0.043 | 0.088 | 0.069 | 0.079 | 0.056 | 0.082 | 0.084 | 0.085 | 0.052 | 0.089 | 0.09 | 0.058 | 0.028 | 0.086 | 0.086 | 0.071 | 0.042 | 0.072 | 0.086 | 0.042 |