Shiseido Company, Limited
TSE:4911.T
3200 (JPY) • At close November 5, 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 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
| 259,083 | 249,453 | 250,621 | 228,228 | 254,179 | 240,009 | 304,612 | 269,343 | 259,376 | 234,023 | 289,792 | 233,065 | 258,378 | 244,011 | 267,213 | 235,863 | 190,919 | 226,893 | 284,922 | 281,978 | 291,029 | 273,618 | 289,065 | 273,164 | 268,836 | 263,760 | 273,861 | 259,092 | 239,652 | 232,457 | 227,578 | 210,449 | 199,015 | 213,264 | 209,579 | 202,310 | 221,921 | 190,088 | 197,301 | 168,377 | 226,649 | 174,894 | 198,141 | 162,363 | 192,939 | 151,157 | 184,184 | 149,447 | 191,681 | 154,533 | 178,880 | 157,291 | 183,728 | 153,347 | 187,821 | 145,804 | 179,563 | 147,369 | 177,582 | 139,686 | 171,756 | 159,112 | 195,280 |
Kosten van de omzet
| 61,153 | 61,936 | 62,479 | 60,667 | 63,961 | 70,532 | 83,675 | 92,958 | 79,315 | 67,242 | 75,733 | 63,064 | 68,694 | 62,652 | 72,075 | 65,463 | 51,069 | 49,794 | 76,606 | 62,638 | 59,016 | 56,584 | 61,833 | 61,026 | 54,139 | 54,930 | 62,929 | 59,981 | 53,953 | 54,464 | 56,924 | 52,030 | 47,619 | 50,980 | 50,529 | 48,473 | 58,318 | 49,748 | 48,935 | 39,432 | 58,044 | 41,868 | 51,832 | 37,815 | 49,874 | 38,773 | 43,770 | 34,366 | 46,171 | 38,655 | 42,998 | 35,165 | 44,137 | 41,660 | 47,731 | 35,164 | 46,136 | 34,892 | 45,762 | 33,375 | 43,738 | 41,641 | 48,478 |
Brutowinst
| 197,930 | 187,517 | 188,142 | 167,561 | 190,218 | 169,477 | 220,937 | 176,385 | 180,061 | 166,781 | 214,059 | 170,001 | 189,684 | 181,359 | 195,138 | 170,400 | 139,850 | 177,099 | 208,316 | 219,340 | 232,013 | 217,034 | 227,232 | 212,138 | 214,697 | 208,830 | 210,932 | 199,111 | 185,699 | 177,993 | 170,654 | 158,419 | 151,396 | 162,284 | 159,050 | 153,837 | 163,603 | 140,340 | 148,366 | 128,945 | 168,605 | 133,026 | 146,309 | 124,548 | 143,065 | 112,384 | 140,414 | 115,081 | 145,510 | 115,878 | 135,882 | 122,126 | 139,591 | 111,687 | 140,090 | 110,640 | 133,427 | 112,477 | 131,820 | 106,311 | 128,018 | 117,471 | 146,802 |
Brutowinstmarge
| 0.764 | 0.752 | 0.751 | 0.734 | 0.748 | 0.706 | 0.725 | 0.655 | 0.694 | 0.713 | 0.739 | 0.729 | 0.734 | 0.743 | 0.73 | 0.722 | 0.733 | 0.781 | 0.731 | 0.778 | 0.797 | 0.793 | 0.786 | 0.777 | 0.799 | 0.792 | 0.77 | 0.768 | 0.775 | 0.766 | 0.75 | 0.753 | 0.761 | 0.761 | 0.759 | 0.76 | 0.737 | 0.738 | 0.752 | 0.766 | 0.744 | 0.761 | 0.738 | 0.767 | 0.742 | 0.743 | 0.762 | 0.77 | 0.759 | 0.75 | 0.76 | 0.776 | 0.76 | 0.728 | 0.746 | 0.759 | 0.743 | 0.763 | 0.742 | 0.761 | 0.745 | 0.738 | 0.752 |
Onderzoek- en ontwikkelingskosten
| 6,800 | 6,700 | 7,857 | 6,500 | 7,000 | 6,200 | 8,000 | 6,200 | 6,600 | 5,900 | 7,319 | 6,300 | 6,300 | 5,700 | 27,000 | 0 | 0 | 0 | 31,700 | 0 | 0 | 0 | 29,100 | 0 | 0 | 0 | 24,230 | 0 | 0 | 0 | 18,264 | 0 | 0 | 0 | 0 | 0 | 14,226 | 0 | 0 | 0 | 13,540 | 0 | 0 | 0 | 13,659 | 0 | 0 | 0 | 14,673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 192,087 | 196,520 | 193,406 | 166,337 | 176,313 | 162,601 | 214,620 | 173,214 | 169,264 | 164,623 | 31,729 | 176,490 | 207,363 | 0 | 59,809 | 0 | 0 | 0 | 69,301 | 0 | 0 | 0 | 90,303 | 0 | 0 | 0 | 85,715 | 0 | 0 | 0 | 74,308 | 0 | 0 | 0 | 0 | 0 | -27,398 | 0 | 0 | 0 | -26,038 | 0 | 0 | 0 | -32,855 | 0 | 0 | 0 | -27,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| -6,800 | -6,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159,678 | 0 | 0 | 0 | 129,272 | 0 | 0 | 0 | 128,507 | 0 | 0 | 0 | 129,989 | 0 | 0 | 0 | 115,435 | 0 | 0 | 0 | 98,303 | 0 | 0 | 0 | 0 | 0 | 182,197 | 0 | 0 | 0 | 169,300 | 0 | 0 | 0 | 159,026 | 0 | 0 | 0 | 160,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 185,287 | 189,820 | 193,406 | 166,337 | 176,313 | 162,601 | 214,620 | 173,214 | 169,264 | 164,623 | 191,407 | 176,490 | 207,363 | 164,774 | 189,081 | 158,057 | 149,783 | 170,602 | 197,808 | 184,998 | 201,965 | 178,100 | 220,292 | 181,839 | 190,729 | 161,685 | 201,150 | 163,127 | 175,162 | 153,859 | 172,611 | 139,624 | 153,542 | 140,195 | 0 | 0 | 154,799 | 132,463 | 138,796 | 127,582 | 143,262 | 120,073 | 132,793 | 117,672 | 126,171 | 111,575 | 129,050 | 118,102 | 133,123 | 110,647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -174 | 0 | 0 | 0 | 0 | -3,650 | -4,595 | -15,510 | -1,808 | -2,219 | -410 | -546 | 1,815 | 2,046 | -1,152 | 449 | -1,403 | 2,241 | 53 | 104 | 469 | 1,310 | 463 | 170 | 2,028 | 1,521 | 61 | 135 | 141 | 417 | -149 | 1,128 | -315 | 261 | 72 | 34 | 767 | 454 | 179 | 118 | -9 | 783 | 159 | 148 | 562 | 304 | 254 | 541 | 220 | 477 | 721 | 716 | 330 | 517 | 651 | 574 | 394 | 145 | 377 | 895 | 315 | 509 | 371 |
Bedrijfskosten
| 192,087 | 196,520 | 193,406 | 155,366 | 187,111 | 158,951 | 210,025 | 157,704 | 167,456 | 162,404 | 198,726 | 53,232 | 204,366 | 170,474 | 189,081 | 158,057 | 149,783 | 170,602 | 197,808 | 184,998 | 201,965 | 178,100 | 220,292 | 181,839 | 190,729 | 161,685 | 201,150 | 163,127 | 175,162 | 153,859 | 172,611 | 139,624 | 153,542 | 140,195 | 157,208 | 140,790 | 154,799 | 132,463 | 138,796 | 127,582 | 152,305 | 120,073 | 132,793 | 117,672 | 126,171 | 111,575 | 129,050 | 118,102 | 133,123 | 110,647 | 123,428 | 113,062 | 120,494 | 108,173 | 121,551 | 107,332 | 115,706 | 102,587 | 111,188 | 104,202 | 115,420 | 114,032 | 125,153 |
Bedrijfsresultaat
| 5,843 | -9,003 | -5,264 | 12,194 | 3,106 | 10,525 | 8,239 | 18,681 | 18,333 | 8,867 | 15,333 | 116,767 | -14,682 | 10,884 | 6,057 | 12,342 | -9,932 | 6,496 | 10,507 | 34,344 | 30,046 | 38,934 | 6,938 | 30,301 | 23,967 | 47,144 | 9,783 | 35,983 | 10,538 | 24,133 | -1,957 | 18,795 | -2,147 | 22,089 | 1,842 | 13,046 | 8,804 | 7,877 | 9,570 | 1,362 | 16,300 | 12,953 | 13,516 | 6,875 | 16,894 | 809 | 11,364 | -3,021 | 12,387 | 5,231 | 12,454 | 9,064 | 19,585 | 4,276 | 19,005 | 3,775 | 18,444 | 10,226 | 20,989 | 3,394 | 12,997 | 3,644 | 21,649 |
Bedrijfsresultaat ratio
| 0.023 | -0.036 | -0.021 | 0.053 | 0.012 | 0.044 | 0.027 | 0.069 | 0.071 | 0.038 | 0.053 | 0.501 | -0.057 | 0.045 | 0.023 | 0.052 | -0.052 | 0.029 | 0.037 | 0.122 | 0.103 | 0.142 | 0.024 | 0.111 | 0.089 | 0.179 | 0.036 | 0.139 | 0.044 | 0.104 | -0.009 | 0.089 | -0.011 | 0.104 | 0.009 | 0.064 | 0.04 | 0.041 | 0.049 | 0.008 | 0.072 | 0.074 | 0.068 | 0.042 | 0.088 | 0.005 | 0.062 | -0.02 | 0.065 | 0.034 | 0.07 | 0.058 | 0.107 | 0.028 | 0.101 | 0.026 | 0.103 | 0.069 | 0.118 | 0.024 | 0.076 | 0.023 | 0.111 |
Totaal overige inkomsten en kosten netto
| 1,842 | 3,699 | 8,058 | 1,136 | 1,966 | -206 | -1,396 | -708 | -877 | -712 | -4,436 | -1,839 | -1,017 | -17,030 | 2,414 | -432 | -18,114 | -871 | -3,627 | -556 | -2,073 | -197 | -4,005 | -3,295 | 3,000 | 260 | 33,125 | -70,918 | -3,434 | -655 | -2,240 | 189 | -2,158 | 17,295 | 220 | 2,498 | -386 | 292 | 20,776 | 743 | 3,698 | 4,331 | -7,929 | 683 | -33,163 | 1,491 | -969 | 153 | -115 | -309 | 417 | -182 | -13,190 | 3,473 | -4,477 | -3,752 | -1,953 | -498 | -596 | -3,268 | -7,699 | -3,090 | -2,378 |
Inkomen voor belasting
| 7,685 | -5,304 | 2,794 | 13,330 | 5,072 | 10,319 | 6,843 | 17,973 | 17,456 | 8,155 | 10,897 | 114,928 | -14,712 | -2,341 | 8,471 | 11,910 | -28,046 | 5,625 | 6,880 | 33,788 | 27,973 | 38,737 | 2,933 | 27,006 | 26,967 | 47,404 | 42,908 | -34,935 | 7,104 | 23,478 | -4,197 | 18,984 | -4,305 | 39,384 | 2,062 | 15,544 | 8,418 | 8,169 | 30,346 | 2,105 | 19,998 | 17,284 | 5,587 | 7,558 | -16,269 | 2,300 | 10,395 | -2,868 | 12,272 | 4,922 | 12,871 | 8,882 | 6,395 | 7,749 | 14,528 | 23 | 16,491 | 9,728 | 20,393 | 126 | 5,298 | 554 | 19,271 |
Inkomen voor belasting ratio
| 0.03 | -0.021 | 0.011 | 0.058 | 0.02 | 0.043 | 0.022 | 0.067 | 0.067 | 0.035 | 0.038 | 0.493 | -0.057 | -0.01 | 0.032 | 0.05 | -0.147 | 0.025 | 0.024 | 0.12 | 0.096 | 0.142 | 0.01 | 0.099 | 0.1 | 0.18 | 0.157 | -0.135 | 0.03 | 0.101 | -0.018 | 0.09 | -0.022 | 0.185 | 0.01 | 0.077 | 0.038 | 0.043 | 0.154 | 0.013 | 0.088 | 0.099 | 0.028 | 0.047 | -0.084 | 0.015 | 0.056 | -0.019 | 0.064 | 0.032 | 0.072 | 0.056 | 0.035 | 0.051 | 0.077 | 0 | 0.092 | 0.066 | 0.115 | 0.001 | 0.031 | 0.003 | 0.099 |
Belastingkosten
| 4,741 | -740 | -206 | 4,096 | 1,843 | 1,126 | 1,006 | 4,904 | 4,464 | 2,470 | 4,344 | 39,166 | 2,367 | -1,691 | 5,169 | 3,066 | -4,779 | 3,623 | 4,767 | 12,987 | 8,582 | 3,740 | 5,076 | 9,720 | 8,315 | 16,294 | 2,902 | -411 | 2,699 | 8,010 | 329 | 5,910 | -1,390 | 11,092 | 1,666 | 10,970 | 2,060 | 4,430 | 3,350 | 2,971 | 9,977 | 5,500 | 2,040 | 4,173 | 1,890 | 2,669 | 3,703 | -1,993 | 2,175 | 7,936 | 2,865 | 8,912 | 1,578 | 6,173 | 5,438 | 137 | 4,891 | 3,665 | 5,868 | -4,931 | 5,580 | -706 | 8,151 |
Nettowinst
| 3,302 | -3,285 | 1,232 | 8,763 | 3,073 | 8,680 | 5,156 | 12,799 | 11,846 | 4,399 | 5,682 | 75,132 | -16,976 | -1,527 | 2,008 | 7,708 | -22,778 | 1,402 | 1,104 | 20,006 | 18,943 | 33,509 | -2,597 | 16,334 | 18,796 | 28,870 | 39,707 | -35,763 | 4,806 | 13,999 | -5,074 | 12,679 | -2,806 | 27,302 | 311 | 3,677 | 5,845 | 3,194 | 26,409 | -1,780 | 9,401 | 11,371 | 2,719 | 2,658 | -19,246 | -459 | 6,294 | -1,274 | 8,741 | -3,321 | 9,372 | -277 | 3,780 | 1,470 | 8,207 | -666 | 9,976 | 5,906 | 13,465 | 4,323 | -1,935 | 1,219 | 9,833 |
Nettowinstmarge
| 0.013 | -0.013 | 0.005 | 0.038 | 0.012 | 0.036 | 0.017 | 0.048 | 0.046 | 0.019 | 0.02 | 0.322 | -0.066 | -0.006 | 0.008 | 0.033 | -0.119 | 0.006 | 0.004 | 0.071 | 0.065 | 0.122 | -0.009 | 0.06 | 0.07 | 0.109 | 0.145 | -0.138 | 0.02 | 0.06 | -0.022 | 0.06 | -0.014 | 0.128 | 0.001 | 0.018 | 0.026 | 0.017 | 0.134 | -0.011 | 0.041 | 0.065 | 0.014 | 0.016 | -0.1 | -0.003 | 0.034 | -0.009 | 0.046 | -0.021 | 0.052 | -0.002 | 0.021 | 0.01 | 0.044 | -0.005 | 0.056 | 0.04 | 0.076 | 0.031 | -0.011 | 0.008 | 0.05 |
WPA (Winst Per Aandeel)
| 8.26 | -8.22 | 3.08 | 21.93 | 7.69 | 21.72 | 12.9 | 32.03 | 29.65 | 11.01 | 16.4 | 188.07 | -42.5 | -3.82 | 8.27 | 19.3 | -57.03 | 3.51 | 5.29 | 50.08 | 47.43 | 83.9 | -6.5 | 40.9 | 47.04 | 72.26 | 99.38 | -89.55 | 12.03 | 35.05 | -12.71 | 31.75 | -7.03 | 68.4 | 0.78 | 9.22 | 14.65 | 8.01 | 66.25 | -4.47 | 23.58 | 28.52 | 6.83 | 6.68 | -48.35 | -1.15 | 15.81 | -3.2 | 21.96 | -8.35 | 23.55 | -0.7 | 9.5 | 3.79 | 21.17 | -1.67 | 25.08 | 14.61 | 33.31 | 10.7 | -4.72 | 2.97 | 23.98 |
Verwaterde WPA
| 8.26 | -8.22 | 3.08 | 21.91 | 7.69 | 21.71 | 12.9 | 32.01 | 29.63 | 11 | 16.39 | 187.92 | -42.5 | -3.82 | 8.27 | 19.3 | -57.02 | 3.51 | 5.29 | 50.08 | 47.43 | 83.82 | -6.5 | 40.9 | 47.04 | 72.17 | 99.38 | -89.51 | 12.03 | 35.01 | -12.7 | 31.75 | -7.03 | 68.31 | 0.78 | 9.2 | 14.65 | 8.01 | 66.25 | -4.47 | 23.58 | 28.52 | 6.83 | 6.67 | -48.34 | -1.15 | 15.81 | -3.2 | 21.96 | -8.34 | 23.55 | -0.7 | 9.5 | 3.79 | 21.17 | -1.67 | 25.08 | 14.61 | 33.31 | 10.7 | -4.72 | 2.97 | 23.98 |
EBITDA
| 24,470 | 9,823 | 15,026 | 33,167 | 25,724 | 30,923 | 26,983 | 38,068 | 37,528 | 27,585 | 29,641 | 137,205 | 2,234 | 33,305 | 4,930 | 12,714 | -11,511 | 7,062 | 9,037 | 33,742 | 29,438 | 40,077 | 7,375 | 30,373 | 26,117 | 47,785 | 10,646 | 36,778 | 10,851 | 24,422 | -804 | 20,055 | -3,418 | 22,155 | 1,802 | 13,792 | 8,952 | 9,295 | 10,391 | 1,806 | 16,448 | 14,768 | 13,919 | 8,021 | 18,760 | 2,203 | 11,506 | -2,284 | 12,897 | 5,616 | 12,943 | 9,809 | 28,803 | 13,401 | 28,139 | 11,012 | 25,537 | 17,122 | 27,773 | 10,011 | 20,268 | 11,204 | 22,621 |
EBITDA ratio
| 0.094 | 0.039 | 0.06 | 0.145 | 0.101 | 0.129 | 0.089 | 0.141 | 0.145 | 0.118 | 0.102 | 0.589 | 0.009 | 0.136 | 0.018 | 0.054 | -0.06 | 0.031 | 0.032 | 0.12 | 0.101 | 0.146 | 0.026 | 0.111 | 0.097 | 0.181 | 0.039 | 0.142 | 0.045 | 0.105 | -0.004 | 0.095 | -0.017 | 0.104 | 0.009 | 0.068 | 0.04 | 0.049 | 0.053 | 0.011 | 0.073 | 0.084 | 0.07 | 0.049 | 0.097 | 0.015 | 0.062 | -0.015 | 0.067 | 0.036 | 0.072 | 0.062 | 0.157 | 0.087 | 0.15 | 0.076 | 0.142 | 0.116 | 0.156 | 0.072 | 0.118 | 0.07 | 0.116 |