Intelligent Wave Inc.
TSE:4847.T
896 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,766.296 | 3,805.83 | 3,787.503 | 3,158.664 | 3,478.227 | 3,106.847 | 3,143.513 | 3,646.349 | 3,658.829 | 2,947.369 | 2,635.32 | 2,251.961 | 3,120.666 | 2,819.073 | 2,949.029 | 2,298.911 | 3,115.378 | 2,838.429 | 2,549.646 | 2,417.395 | 2,754.017 | 2,649.928 | 2,701.904 | 2,337.451 | 2,774.971 | 3,136.366 | 2,370.551 | 2,322.076 | 2,412.775 | 2,263.397 | 2,139.51 | 1,653.887 | 2,320.017 | 1,890.424 | 1,664.96 | 1,331.157 | 1,858.18 | 1,457.698 | 1,418.132 | 1,426.427 | 1,520.744 | 1,981.752 | 1,777.104 | 1,278.782 | 1,382.289 | 1,811.719 | 1,765.572 | 910.943 | 1,376.358 | 1,336.669 | 1,434.454 | 1,094.447 | 1,360.57 | 1,331.824 | 1,372.004 | 698.382 | 1,641.887 | 1,136.891 | 1,526.872 | 650.986 | 1,598.809 | 1,157.922 | 1,671.279 | 1,099.34 |
Kosten van de omzet
| 2,537.217 | 2,527.194 | 2,542.508 | 2,203.38 | 2,329.158 | 2,106.686 | 2,157.667 | 2,511.593 | 2,472.595 | 1,931.832 | 1,758.177 | 1,631.887 | 2,119.704 | 2,053.225 | 2,148.463 | 1,709.661 | 2,157.421 | 2,149.687 | 1,837.235 | 1,795.894 | 2,029.399 | 1,765.548 | 2,029.755 | 1,811.925 | 2,139.189 | 2,572.568 | 1,898.185 | 1,771.352 | 1,849.936 | 1,607.714 | 1,567.555 | 1,311.985 | 1,691.376 | 1,334.526 | 1,187.698 | 999.479 | 1,288.538 | 1,043.589 | 1,014.671 | 1,034.213 | 1,124.002 | 1,528.947 | 1,312.532 | 1,251.083 | 1,009.917 | 1,459.03 | 1,703.409 | 1,224.713 | 1,040.079 | 972.782 | 1,035.552 | 819.038 | 796.327 | 866.702 | 911.217 | 546.969 | 942.026 | 674.919 | 1,021.589 | 481.559 | 956.639 | 748.612 | 1,189.871 | 611.826 |
Brutowinst
| 1,229.079 | 1,278.636 | 1,244.995 | 955.284 | 1,149.069 | 1,000.161 | 985.846 | 1,134.756 | 1,186.234 | 1,015.537 | 877.143 | 620.074 | 1,000.962 | 765.848 | 800.566 | 589.25 | 957.957 | 688.742 | 712.411 | 621.501 | 724.618 | 884.38 | 672.149 | 525.526 | 635.782 | 563.798 | 472.366 | 550.724 | 562.839 | 655.683 | 571.955 | 341.902 | 628.641 | 555.898 | 477.262 | 331.678 | 569.642 | 414.109 | 403.461 | 392.214 | 396.742 | 452.805 | 464.572 | 27.699 | 372.372 | 352.689 | 62.163 | -313.77 | 336.279 | 363.887 | 398.902 | 275.409 | 564.243 | 465.122 | 460.787 | 151.413 | 699.861 | 461.972 | 505.283 | 169.427 | 642.17 | 409.31 | 481.408 | 487.514 |
Brutowinstmarge
| 0.326 | 0.336 | 0.329 | 0.302 | 0.33 | 0.322 | 0.314 | 0.311 | 0.324 | 0.345 | 0.333 | 0.275 | 0.321 | 0.272 | 0.271 | 0.256 | 0.307 | 0.243 | 0.279 | 0.257 | 0.263 | 0.334 | 0.249 | 0.225 | 0.229 | 0.18 | 0.199 | 0.237 | 0.233 | 0.29 | 0.267 | 0.207 | 0.271 | 0.294 | 0.287 | 0.249 | 0.307 | 0.284 | 0.285 | 0.275 | 0.261 | 0.228 | 0.261 | 0.022 | 0.269 | 0.195 | 0.035 | -0.344 | 0.244 | 0.272 | 0.278 | 0.252 | 0.415 | 0.349 | 0.336 | 0.217 | 0.426 | 0.406 | 0.331 | 0.26 | 0.402 | 0.353 | 0.288 | 0.443 |
Onderzoek- en ontwikkelingskosten
| 3.893 | 4 | 5 | 7 | 16.45 | 11 | 7 | 1 | 0.67 | 2 | 5 | 9 | 30.461 | 20 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 9 | 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 | 52 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 44 | 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 | 24 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 694.667 | 630.261 | 651.563 | 684.545 | 728.652 | 656.462 | 658.85 | 650.272 | 610.023 | 550.55 | 525.108 | 493.388 | 518.659 | 472.774 | 529.384 | 454.844 | 507.362 | 471.783 | 484.857 | 480.273 | 478.556 | 477.914 | 473.658 | 454.956 | 454.869 | 387.15 | 416.501 | 416.501 | 0 | 0 | 0 | 0 | 318 | 329 | 309 | 297 | 338 | 315 | 314 | 297 | 263 | 297 | 297 | 298 | 275 | 268 | 283 | 299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1.095 | 6.603 | -35.54 | -1.619 | -0.917 | -0.765 | 3.048 | -1.803 | -4.461 | -0.095 | -0.45 | -1.963 | 0.059 | 2.095 | 0.929 | -6.626 | -1.118 | -4.191 | -28.919 | -0.794 | -3.553 | 0.174 | -0.627 | 7.398 | 0.888 | -6.622 | 6.364 | -0.278 | 26.243 | 13.568 | 24.017 | -0.283 | -0.695 | -0.466 | 6.584 | -0.215 | -2.366 | 1.521 | 6.406 | -0.332 | 11.431 | 2.461 | 7.524 | -0.381 | 19.893 | 0.213 | 7.904 | -0.617 | 14.848 | -0.397 | 6.569 | 0.042 | 20.626 | -0.235 | 2.459 | 0.084 | 20.829 | -0.011 | 1.987 | 1.06 | 14.97 | 23.26 | 0.881 | 0.014 |
Bedrijfskosten
| 694.667 | 634.261 | 656.563 | 691.545 | 728.652 | 667.462 | 665.85 | 651.272 | 610.023 | 550.55 | 525.108 | 493.388 | 549.12 | 492.774 | 529.384 | 454.844 | 507.362 | 471.783 | 484.857 | 480.273 | 478.556 | 477.914 | 473.658 | 454.956 | 454.869 | 387.15 | 410.876 | 422.125 | 382.875 | 380.771 | 362.145 | 304.038 | 145.828 | 328.708 | 309.159 | 297.211 | 164.643 | 314.482 | 314.427 | 297.557 | 121.473 | 296.544 | 297.543 | 298.075 | 138.632 | 267.73 | 283.308 | 299.553 | 160.332 | 294.09 | 311.605 | 333.449 | 185.778 | 316.617 | 350.141 | 324.013 | 290.82 | 340.971 | 345.983 | 333.509 | 263.251 | 406.719 | 463.882 | 472.901 |
Bedrijfsresultaat
| 534.412 | 644.376 | 588.432 | 263.738 | 420.417 | 332.699 | 319.996 | 483.483 | 576.212 | 464.987 | 352.035 | 126.685 | 451.842 | 273.074 | 271.182 | 134.405 | 450.595 | 216.959 | 227.554 | 141.227 | 246.061 | 406.467 | 198.491 | 70.569 | 180.914 | 176.648 | 61.49 | 128.598 | 179.965 | 274.912 | 209.809 | 37.864 | 284.574 | 227.192 | 168.102 | 34.466 | 200.888 | 99.625 | 89.035 | 94.656 | 92.601 | 156.261 | 167.027 | -270.375 | 71.67 | 84.96 | -221.146 | -613.323 | 32.701 | 69.797 | 87.297 | -58.041 | 234.48 | 148.505 | 110.645 | -172.599 | 241.82 | 121 | 159.299 | -164.082 | 193.907 | 2.589 | 17.524 | 14.612 |
Bedrijfsresultaat ratio
| 0.142 | 0.169 | 0.155 | 0.083 | 0.121 | 0.107 | 0.102 | 0.133 | 0.157 | 0.158 | 0.134 | 0.056 | 0.145 | 0.097 | 0.092 | 0.058 | 0.145 | 0.076 | 0.089 | 0.058 | 0.089 | 0.153 | 0.073 | 0.03 | 0.065 | 0.056 | 0.026 | 0.055 | 0.075 | 0.121 | 0.098 | 0.023 | 0.123 | 0.12 | 0.101 | 0.026 | 0.108 | 0.068 | 0.063 | 0.066 | 0.061 | 0.079 | 0.094 | -0.211 | 0.052 | 0.047 | -0.125 | -0.673 | 0.024 | 0.052 | 0.061 | -0.053 | 0.172 | 0.112 | 0.081 | -0.247 | 0.147 | 0.106 | 0.104 | -0.252 | 0.121 | 0.002 | 0.01 | 0.013 |
Totaal overige inkomsten en kosten netto
| 34.959 | -0.761 | 11.655 | -3.828 | 25.466 | 0.397 | 23.715 | -3.005 | 15.045 | 0.076 | 22.827 | -1.775 | 22.958 | -2.453 | 21.411 | -5.899 | 23.222 | 23.997 | -8.457 | -0.271 | 19.17 | 0.157 | 4.614 | 8.052 | 19.312 | -0.562 | 7.253 | -0.349 | 22.57 | 14.139 | 27.53 | -0.484 | -196.03 | 2.37 | -9.406 | 6.14 | -125.73 | 9.955 | 2.844 | -2.927 | -165.46 | 6.926 | 12.245 | 2.855 | -28.014 | 3.742 | 7.43 | -3.269 | -118.547 | -5.478 | 2.459 | 1.807 | -174.177 | -5.253 | 1.78 | -27.264 | -236.09 | 1.82 | 115.241 | 18.109 | -132.227 | -10.099 | 16.934 | 20.031 |
Inkomen voor belasting
| 569.371 | 643.615 | 600.087 | 259.91 | 445.884 | 333.096 | 343.711 | 480.478 | 591.255 | 465.063 | 374.862 | 124.912 | 474.799 | 270.621 | 292.593 | 128.507 | 473.817 | 240.957 | 219.097 | 140.956 | 265.231 | 406.623 | 203.105 | 78.622 | 200.226 | 176.085 | 68.743 | 128.25 | 202.534 | 289.051 | 237.34 | 37.38 | 286.783 | 229.56 | 158.697 | 40.607 | 279.269 | 109.582 | 91.878 | 91.73 | 109.809 | 163.187 | 179.274 | -267.521 | 205.726 | 88.701 | -213.715 | -616.592 | 57.4 | 64.319 | 89.756 | -56.233 | 204.288 | 143.252 | 112.426 | -199.864 | 172.951 | 122.821 | 274.541 | -145.973 | 246.692 | -7.508 | 34.46 | 34.644 |
Inkomen voor belasting ratio
| 0.151 | 0.169 | 0.158 | 0.082 | 0.128 | 0.107 | 0.109 | 0.132 | 0.162 | 0.158 | 0.142 | 0.055 | 0.152 | 0.096 | 0.099 | 0.056 | 0.152 | 0.085 | 0.086 | 0.058 | 0.096 | 0.153 | 0.075 | 0.034 | 0.072 | 0.056 | 0.029 | 0.055 | 0.084 | 0.128 | 0.111 | 0.023 | 0.124 | 0.121 | 0.095 | 0.031 | 0.15 | 0.075 | 0.065 | 0.064 | 0.072 | 0.082 | 0.101 | -0.209 | 0.149 | 0.049 | -0.121 | -0.677 | 0.042 | 0.048 | 0.063 | -0.051 | 0.15 | 0.108 | 0.082 | -0.286 | 0.105 | 0.108 | 0.18 | -0.224 | 0.154 | -0.006 | 0.021 | 0.032 |
Belastingkosten
| 175.821 | 201.332 | 190.661 | 84.392 | 61.384 | 110.354 | 110.507 | 155.672 | 194.164 | 144.331 | 119.799 | 42.049 | 104.46 | 85.618 | 90.552 | 44.919 | 110.183 | 79.644 | 73.149 | 49.798 | 48.194 | 144.589 | 46.356 | 30.551 | 61.181 | 66.936 | 22.735 | 44.987 | 61.8 | 74.214 | 65.852 | 17.257 | 94.904 | 88.202 | 46.75 | 7.013 | 96.978 | 65.934 | -92.766 | 31.184 | 43.142 | 71.021 | 5.864 | -22.013 | -186.578 | -4.811 | 236.314 | -231.717 | 15.078 | 11.147 | -123.914 | -17.559 | 91.849 | 58.459 | 40.878 | -60.552 | 75.968 | 62.841 | 127.115 | -53.555 | 97.399 | -7.108 | 18.528 | 11.599 |
Nettowinst
| 393.551 | 442.283 | 409.425 | 175.518 | 384.5 | 222.743 | 233.204 | 324.805 | 397.091 | 320.733 | 255.063 | 82.862 | 370.339 | 185.003 | 202.04 | 83.588 | 363.635 | 161.312 | 145.949 | 91.157 | 217.037 | 262.035 | 156.749 | 48.07 | 139.045 | 109.149 | 46.007 | 83.263 | 140.736 | 214.836 | 171.489 | 20.122 | 191.879 | 141.358 | 111.947 | 33.593 | 182.29 | 43.647 | 184.645 | 60.546 | 66.667 | 92.165 | 173.409 | -245.507 | 392.303 | 93.513 | -450.03 | -384.874 | 42.321 | 53.172 | 213.67 | -38.673 | 112.439 | 84.793 | 71.547 | -139.311 | 96.983 | 59.979 | 147.425 | -92.418 | 149.293 | -0.4 | 15.931 | 23.044 |
Nettowinstmarge
| 0.104 | 0.116 | 0.108 | 0.056 | 0.111 | 0.072 | 0.074 | 0.089 | 0.109 | 0.109 | 0.097 | 0.037 | 0.119 | 0.066 | 0.069 | 0.036 | 0.117 | 0.057 | 0.057 | 0.038 | 0.079 | 0.099 | 0.058 | 0.021 | 0.05 | 0.035 | 0.019 | 0.036 | 0.058 | 0.095 | 0.08 | 0.012 | 0.083 | 0.075 | 0.067 | 0.025 | 0.098 | 0.03 | 0.13 | 0.042 | 0.044 | 0.047 | 0.098 | -0.192 | 0.284 | 0.052 | -0.255 | -0.423 | 0.031 | 0.04 | 0.149 | -0.035 | 0.083 | 0.064 | 0.052 | -0.199 | 0.059 | 0.053 | 0.097 | -0.142 | 0.093 | -0 | 0.01 | 0.021 |
WPA (Winst Per Aandeel)
| 15.03 | 16.89 | 15.61 | 6.68 | 14.63 | 8.48 | 8.87 | 12.36 | 15.11 | 12.2 | 9.7 | 3.15 | 14.08 | 7.03 | 7.68 | 3.18 | 13.83 | 6.13 | 5.55 | 3.47 | 8.25 | 9.96 | 5.96 | 1.83 | 5.28 | 4.15 | 1.75 | 3.16 | 5.35 | 8.16 | 6.51 | 0.76 | 7.28 | 5.37 | 4.25 | 1.28 | 6.92 | 1.66 | 7.01 | 2.3 | 2.53 | 3.5 | 6.58 | -9.32 | 14.89 | 3.55 | -17.09 | -14.61 | 1.61 | 2.02 | 8.11 | -1.47 | 4.27 | 3.22 | 2.72 | -5.29 | 3.68 | 2.43 | 5.97 | -3.74 | 6.05 | -0.016 | 0.65 | 0.93 |
Verwaterde WPA
| 15.03 | 16.89 | 15.61 | 6.68 | 14.63 | 8.48 | 8.87 | 12.36 | 15.11 | 12.2 | 9.7 | 3.15 | 14.08 | 7.03 | 7.68 | 3.18 | 13.83 | 6.13 | 5.55 | 3.47 | 8.25 | 9.96 | 5.96 | 1.83 | 5.28 | 4.15 | 1.75 | 3.16 | 5.35 | 8.16 | 6.51 | 0.76 | 7.28 | 5.37 | 4.25 | 1.28 | 6.92 | 1.66 | 7.01 | 2.3 | 2.53 | 3.5 | 6.58 | -9.32 | 14.89 | 3.55 | -17.09 | -14.61 | 1.61 | 2.02 | 8.11 | -1.47 | 4.27 | 3.22 | 2.72 | -5.29 | 3.68 | 2.43 | 5.97 | -3.74 | 6.05 | -0.016 | 0.65 | 0.93 |
EBITDA
| 885.86 | 654.147 | 563.794 | 265.605 | 420.418 | 332.698 | 319.997 | 483.483 | 612.385 | 464.986 | 352.036 | 126.685 | 474.8 | 270.625 | 292.602 | 128.519 | 473.834 | 240.978 | 219.123 | 140.985 | 265.265 | 406.662 | 203.148 | 78.668 | 200.605 | 176.14 | 68.933 | 128.575 | 202.689 | 289.386 | 237.503 | 37.551 | 482.949 | 230.427 | 158.697 | 40.827 | 401.089 | 111.157 | 89.284 | 94.756 | 457.863 | 156.261 | 167.029 | -271.126 | 317.471 | 88.703 | -216.761 | -613.323 | 314.036 | 74.309 | 87.297 | -58.04 | 402.372 | 175.906 | 141.553 | -148.857 | 461.437 | 147.036 | 72.094 | -160.795 | 550.34 | 55.721 | -3.593 | 29.899 |
EBITDA ratio
| 0.235 | 0.172 | 0.149 | 0.084 | 0.121 | 0.107 | 0.102 | 0.133 | 0.167 | 0.158 | 0.134 | 0.056 | 0.152 | 0.096 | 0.099 | 0.056 | 0.152 | 0.085 | 0.086 | 0.058 | 0.096 | 0.153 | 0.075 | 0.034 | 0.072 | 0.056 | 0.029 | 0.055 | 0.084 | 0.128 | 0.111 | 0.023 | 0.208 | 0.122 | 0.095 | 0.031 | 0.216 | 0.076 | 0.063 | 0.066 | 0.301 | 0.079 | 0.094 | -0.212 | 0.23 | 0.049 | -0.123 | -0.673 | 0.228 | 0.056 | 0.061 | -0.053 | 0.296 | 0.132 | 0.103 | -0.213 | 0.281 | 0.129 | 0.047 | -0.247 | 0.344 | 0.048 | -0.002 | 0.027 |