Create Medic Co., Ltd.
TSE:5187.T
902 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,211.967 | 3,323.897 | 2,976.487 | 3,417.095 | 3,143.043 | 3,155.223 | 2,870.088 | 3,091.718 | 3,136.439 | 3,100.878 | 2,928.259 | 3,367.524 | 2,851.669 | 2,898.353 | 2,581.136 | 3,103.22 | 2,644.37 | 2,760.458 | 2,322.423 | 3,110.093 | 2,575.001 | 2,832.613 | 2,326.254 | 2,956.54 | 2,490.004 | 2,860.272 | 2,490.148 | 2,913.863 | 2,466.119 | 2,747.325 | 2,266.256 | 3,012.654 | 2,280.029 | 2,563.469 | 2,146.851 | 2,840.853 | 2,123.86 | 2,572.338 | 2,113.651 | 2,989.683 | 2,313.815 | 2,621.2 | 2,015.101 | 2,867.965 | 2,204.195 | 2,780.801 | 2,027.656 | 2,853.091 | 2,035.662 | 2,616.715 | 1,826.447 | 2,828.893 | 2,065.099 | 2,455.935 | 1,975.44 | 2,711.559 | 1,882.241 | 2,594.348 | 1,909.209 | 2,637.603 | 1,974.515 | 2,574.907 | 1,830.671 |
Kosten van de omzet
| 1,721.317 | 1,907.663 | 1,652.584 | 1,990.49 | 1,699.106 | 1,806.416 | 1,611.097 | 1,739.361 | 1,732.124 | 1,778.828 | 1,632.466 | 1,952.255 | 1,517.396 | 1,517.501 | 1,451.312 | 1,648.511 | 1,406.723 | 1,450.417 | 1,247.05 | 1,612.115 | 1,317.631 | 1,425.112 | 1,260.825 | 1,539.176 | 1,329.493 | 1,524.268 | 1,360.19 | 1,563.837 | 1,256.857 | 1,423.531 | 1,227.037 | 1,751.354 | 1,188.622 | 1,310.289 | 1,249.697 | 1,643.608 | 1,166.5 | 1,406.049 | 1,222.82 | 1,748.241 | 1,361.885 | 1,393.59 | 1,180.715 | 1,600.329 | 1,261.361 | 1,567.463 | 1,073.076 | 1,560.024 | 1,108.082 | 1,328.826 | 1,028.867 | 1,432.849 | 1,072.848 | 1,244.785 | 1,071.961 | 1,271.361 | 993.126 | 1,232.232 | 987.399 | 1,250.493 | 997.525 | 1,210.053 | 955.971 |
Brutowinst
| 1,490.65 | 1,416.234 | 1,323.903 | 1,426.605 | 1,443.937 | 1,348.807 | 1,258.991 | 1,352.357 | 1,404.315 | 1,322.05 | 1,295.793 | 1,415.269 | 1,334.273 | 1,380.852 | 1,129.824 | 1,454.709 | 1,237.647 | 1,310.041 | 1,075.373 | 1,497.978 | 1,257.37 | 1,407.501 | 1,065.429 | 1,417.364 | 1,160.511 | 1,336.004 | 1,129.958 | 1,350.026 | 1,209.262 | 1,323.794 | 1,039.219 | 1,261.3 | 1,091.407 | 1,253.18 | 897.154 | 1,197.245 | 957.36 | 1,166.289 | 890.831 | 1,241.442 | 951.93 | 1,227.61 | 834.386 | 1,267.636 | 942.834 | 1,213.338 | 954.58 | 1,293.067 | 927.58 | 1,287.889 | 797.58 | 1,396.044 | 992.251 | 1,211.15 | 903.479 | 1,440.198 | 889.115 | 1,362.116 | 921.81 | 1,387.11 | 976.99 | 1,364.854 | 874.7 |
Brutowinstmarge
| 0.464 | 0.426 | 0.445 | 0.417 | 0.459 | 0.427 | 0.439 | 0.437 | 0.448 | 0.426 | 0.443 | 0.42 | 0.468 | 0.476 | 0.438 | 0.469 | 0.468 | 0.475 | 0.463 | 0.482 | 0.488 | 0.497 | 0.458 | 0.479 | 0.466 | 0.467 | 0.454 | 0.463 | 0.49 | 0.482 | 0.459 | 0.419 | 0.479 | 0.489 | 0.418 | 0.421 | 0.451 | 0.453 | 0.421 | 0.415 | 0.411 | 0.468 | 0.414 | 0.442 | 0.428 | 0.436 | 0.471 | 0.453 | 0.456 | 0.492 | 0.437 | 0.493 | 0.48 | 0.493 | 0.457 | 0.531 | 0.472 | 0.525 | 0.483 | 0.526 | 0.495 | 0.53 | 0.478 |
Onderzoek- en ontwikkelingskosten
| 0 | 223 | 230 | 219 | 210 | 208 | 213 | 225 | 224 | 221 | 212 | 252 | 181 | 182 | 170 | 630 | 0 | 0 | 0 | 637 | 0 | 0 | 0 | 616 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 362 | 0 | 0 | 0 | 281 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 285 | 0 | 0 | 0 | 358 | 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 | 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 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,260.554 | 1,000.803 | 995.244 | 1,016.565 | 957.659 | 930.054 | 920.818 | 949.29 | 954.138 | 933.496 | 917.879 | 1,051.478 | 885.361 | 837.049 | 834.545 | 1,063 | 1,045 | 958 | 1,026 | 1,119 | 1,024 | 990 | 1,011 | 1,058 | 1,023 | 984 | 984 | 1,097 | 1,003 | 984 | 984 | 1,038 | 894 | 901 | 915 | 890 | 874 | 884 | 915 | 945 | 847 | 835 | 844 | 922 | 856 | 897 | 878 | 945 | 884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1.025 | 5.228 | 15.031 | 3.803 | 1.346 | 1,133.818 | 1,174.29 | 1,178.138 | 1,154.496 | 1,129.879 | 7.808 | 3.702 | 9.655 | 6.019 | 8.028 | 0.325 | 0.079 | -0.813 | -2.403 | -1.167 | 1.4 | 6.449 | 8.935 | 7.084 | -3.926 | 0.487 | 3.19 | 2.402 | 6.431 | 6.08 | 4.936 | 1.768 | 3.511 | 2.824 | -0.648 | 6.35 | 3.28 | 6.869 | 0.349 | 5.144 | 1.756 | 6.613 | 7.372 | 9.573 | 1.704 | 4.903 | 6.336 | 39.081 | 4.127 | 2.837 | 4.543 | 0.478 | 1.476 | -3.959 | 2.787 | -0.192 | 13.263 | 0.773 | 2.89 | 0.642 | 2.044 | 2.541 |
Bedrijfskosten
| 1,260.554 | 1,223.803 | 1,225.244 | 1,235.565 | 1,167.659 | 1,138.054 | 1,133.818 | 1,174.29 | 1,178.138 | 1,154.496 | 1,129.879 | 1,303.478 | 1,066.361 | 1,019.049 | 1,004.545 | 1,063.77 | 1,044.355 | 957.945 | 1,026.878 | 1,118.956 | 1,024.223 | 989.89 | 1,011.78 | 1,057.994 | 1,023.904 | 983.178 | 984.901 | 1,096.811 | 1,002.955 | 984.414 | 984.115 | 1,038.464 | 894.079 | 900.31 | 915.91 | 889.736 | 874.465 | 884.025 | 915.34 | 944.167 | 847.794 | 834.889 | 844.29 | 922.381 | 856.313 | 896.549 | 878.491 | 944.958 | 884.021 | 855.561 | 881.809 | 916.568 | 901.516 | 848.278 | 835.249 | 854.578 | 861.004 | 817.315 | 849.223 | 866.917 | 849.586 | 776.032 | 833.869 |
Bedrijfsresultaat
| 230.096 | 192.431 | 98.659 | 191.04 | 276.279 | 210.753 | 125.171 | 178.066 | 226.179 | 167.553 | 165.913 | 111.791 | 267.912 | 361.803 | 125.278 | 390.94 | 193.291 | 352.096 | 48.494 | 379.021 | 233.147 | 417.61 | 53.649 | 359.37 | 136.607 | 352.826 | 145.056 | 253.216 | 206.308 | 339.379 | 55.103 | 222.836 | 197.328 | 352.87 | -18.757 | 307.509 | 82.894 | 282.263 | -24.508 | 297.275 | 104.136 | 392.72 | -9.904 | 345.256 | 86.52 | 316.79 | 76.088 | 348.109 | 43.558 | 432.327 | -84.229 | 479.476 | 90.734 | 362.87 | 68.23 | 585.622 | 28.11 | 544.8 | 72.587 | 520.192 | 127.403 | 588.821 | 40.83 |
Bedrijfsresultaat ratio
| 0.072 | 0.058 | 0.033 | 0.056 | 0.088 | 0.067 | 0.044 | 0.058 | 0.072 | 0.054 | 0.057 | 0.033 | 0.094 | 0.125 | 0.049 | 0.126 | 0.073 | 0.128 | 0.021 | 0.122 | 0.091 | 0.147 | 0.023 | 0.122 | 0.055 | 0.123 | 0.058 | 0.087 | 0.084 | 0.124 | 0.024 | 0.074 | 0.087 | 0.138 | -0.009 | 0.108 | 0.039 | 0.11 | -0.012 | 0.099 | 0.045 | 0.15 | -0.005 | 0.12 | 0.039 | 0.114 | 0.038 | 0.122 | 0.021 | 0.165 | -0.046 | 0.169 | 0.044 | 0.148 | 0.035 | 0.216 | 0.015 | 0.21 | 0.038 | 0.197 | 0.065 | 0.229 | 0.022 |
Totaal overige inkomsten en kosten netto
| -61.701 | 437.043 | 8.761 | 44.956 | -5.202 | 42.013 | 19.014 | -192.029 | 81.681 | 140.069 | 69.31 | 15.32 | -5.417 | 34.11 | 54.829 | -1.878 | 11.813 | 11.801 | -22.169 | 24.076 | -6.65 | -37.816 | 38.541 | -20.514 | 35.577 | 14.445 | -43.199 | -94.382 | 13.861 | -0.262 | -3.827 | 112.612 | 1.369 | -76.085 | 15.269 | -10.809 | -13.014 | 4.639 | -9.72 | -27.305 | 84.252 | -9.179 | -4.509 | 95.275 | -46.535 | 18.017 | 3.459 | 185.087 | 8.312 | -17.409 | 2.74 | 8.654 | -33.074 | 71.798 | 3.673 | -50.469 | -39.055 | -26.336 | -0.469 | 31.312 | -66.573 | -163.625 | 23.602 |
Inkomen voor belasting
| 168.395 | 629.474 | 107.42 | 235.996 | 271.077 | 252.766 | 144.185 | -13.963 | 307.86 | 307.622 | 235.223 | 127.111 | 262.495 | 395.913 | 180.107 | 389.062 | 205.104 | 363.898 | 26.325 | 403.098 | 226.497 | 379.794 | 92.19 | 338.855 | 172.184 | 367.271 | 101.858 | 158.833 | 220.168 | 339.118 | 51.277 | 335.448 | 198.697 | 276.785 | -3.487 | 296.7 | 69.881 | 286.903 | -34.229 | 269.97 | 188.388 | 383.542 | -14.413 | 440.53 | 39.986 | 334.806 | 79.548 | 533.196 | 51.871 | 414.919 | -81.489 | 488.13 | 57.661 | 434.67 | 71.903 | 535.151 | -10.944 | 518.465 | 72.118 | 551.505 | 60.831 | 425.197 | 64.433 |
Inkomen voor belasting ratio
| 0.052 | 0.189 | 0.036 | 0.069 | 0.086 | 0.08 | 0.05 | -0.005 | 0.098 | 0.099 | 0.08 | 0.038 | 0.092 | 0.137 | 0.07 | 0.125 | 0.078 | 0.132 | 0.011 | 0.13 | 0.088 | 0.134 | 0.04 | 0.115 | 0.069 | 0.128 | 0.041 | 0.055 | 0.089 | 0.123 | 0.023 | 0.111 | 0.087 | 0.108 | -0.002 | 0.104 | 0.033 | 0.112 | -0.016 | 0.09 | 0.081 | 0.146 | -0.007 | 0.154 | 0.018 | 0.12 | 0.039 | 0.187 | 0.025 | 0.159 | -0.045 | 0.173 | 0.028 | 0.177 | 0.036 | 0.197 | -0.006 | 0.2 | 0.038 | 0.209 | 0.031 | 0.165 | 0.035 |
Belastingkosten
| -25.799 | 138.093 | 48.365 | 91.649 | 577.954 | 65.948 | 14.45 | 69.62 | 74.814 | 129.107 | 102.555 | 62.831 | 74.867 | 123.451 | 44.068 | 111.25 | 71.52 | 123.022 | 19.074 | 130.57 | 80.054 | 122.861 | 43.04 | 111.02 | 69.058 | 122.633 | 4.92 | 86.2 | 82.686 | 117.358 | 15.19 | 141.59 | 64.718 | 57.357 | 27.083 | 131.302 | 23.411 | 112.514 | 18.884 | 168.901 | 74.853 | 146.635 | -52.962 | 192.16 | 26.461 | 131.816 | 10.804 | 217.425 | 37.889 | 178.983 | -28.072 | 234.947 | 12.983 | 187.758 | 33.294 | 233.504 | -9.771 | 186.17 | 37.345 | 195.756 | 26.903 | 235.037 | 18.772 |
Nettowinst
| 194.193 | 491.382 | 59.054 | 144.347 | -306.877 | 186.817 | 129.735 | -83.583 | 233.046 | 178.514 | 132.668 | 64.28 | 187.629 | 272.462 | 136.038 | 277.812 | 133.585 | 240.875 | 7.251 | 272.529 | 146.442 | 256.933 | 49.15 | 227.835 | 103.125 | 244.639 | 96.937 | 72.632 | 137.483 | 221.76 | 36.086 | 193.859 | 133.978 | 219.429 | -30.571 | 165.397 | 46.47 | 174.389 | -53.113 | 101.069 | 113.535 | 236.907 | 38.548 | 248.37 | 13.525 | 202.99 | 68.743 | 315.77 | 13.983 | 235.935 | -53.417 | 253.183 | 44.678 | 246.911 | 38.608 | 301.647 | -1.173 | 332.295 | 34.772 | 355.748 | 33.928 | 190.159 | 45.66 |
Nettowinstmarge
| 0.06 | 0.148 | 0.02 | 0.042 | -0.098 | 0.059 | 0.045 | -0.027 | 0.074 | 0.058 | 0.045 | 0.019 | 0.066 | 0.094 | 0.053 | 0.09 | 0.051 | 0.087 | 0.003 | 0.088 | 0.057 | 0.091 | 0.021 | 0.077 | 0.041 | 0.086 | 0.039 | 0.025 | 0.056 | 0.081 | 0.016 | 0.064 | 0.059 | 0.086 | -0.014 | 0.058 | 0.022 | 0.068 | -0.025 | 0.034 | 0.049 | 0.09 | 0.019 | 0.087 | 0.006 | 0.073 | 0.034 | 0.111 | 0.007 | 0.09 | -0.029 | 0.089 | 0.022 | 0.101 | 0.02 | 0.111 | -0.001 | 0.128 | 0.018 | 0.135 | 0.017 | 0.074 | 0.025 |
WPA (Winst Per Aandeel)
| 22.5 | 54.84 | 6.51 | 15.86 | -33.71 | 20.52 | 14.26 | -9.19 | 25.62 | 19.63 | 14.59 | 7.07 | 20.63 | 29.96 | 14.96 | 30.55 | 14.69 | 25.86 | 0.78 | 29.26 | 15.72 | 27.58 | 5.28 | 24.46 | 11.07 | 26.26 | 10.41 | 7.8 | 14.76 | 23.81 | 3.87 | 20.81 | 14.38 | 22.84 | -3.18 | 17.22 | 4.84 | 18.14 | -5.52 | 10.51 | 11.81 | 24.64 | 4.01 | 25.83 | 1.41 | 21.11 | 7.15 | 32.84 | 1.45 | 24.53 | -5.55 | 26.33 | 4.65 | 25.68 | 4.01 | 31.37 | -0.12 | 34.55 | 3.62 | 36.99 | 3.53 | 19.77 | 4.75 |
Verwaterde WPA
| 22.5 | 54.84 | 6.51 | 15.86 | -33.71 | 20.52 | 14.26 | -9.19 | 25.62 | 19.63 | 14.59 | 7.07 | 20.63 | 29.96 | 14.96 | 30.55 | 14.69 | 25.86 | 0.78 | 29.26 | 15.72 | 27.58 | 5.28 | 24.46 | 11.07 | 26.26 | 10.41 | 7.8 | 14.76 | 23.81 | 3.87 | 20.81 | 14.38 | 22.84 | -3.18 | 17.22 | 4.84 | 18.14 | -5.52 | 10.51 | 11.81 | 24.64 | 4.01 | 25.83 | 1.41 | 21.11 | 7.15 | 32.84 | 1.45 | 24.53 | -5.55 | 26.33 | 4.65 | 25.68 | 4.01 | 31.37 | -0.12 | 34.55 | 3.62 | 36.99 | 3.53 | 19.77 | 4.75 |
EBITDA
| 317.597 | 366.457 | 266.596 | 351.465 | 283.996 | 257.251 | 123.755 | -15.495 | 305.578 | 302.187 | 225.713 | 178.113 | 296.546 | 379.92 | 167.071 | 381.963 | 201.658 | 366.018 | 28.386 | 393.031 | 229.647 | 383.108 | 69.061 | 334.746 | 178.326 | 369.614 | 117.901 | 161.838 | 222.198 | 342.191 | 53.093 | 414.827 | 174.347 | 280.59 | -36.084 | 298.307 | 72.925 | 298.997 | -3.356 | 448.733 | 191.599 | 386.795 | -11.082 | 450.644 | 43.792 | 338.665 | 83.344 | 537.318 | 56 | 419.028 | -75.22 | 573.139 | 117.97 | 412.385 | 128.944 | 601.529 | 46.767 | 571.563 | 133.712 | 619.333 | 114.36 | 635.313 | 152.448 |
EBITDA ratio
| 0.099 | 0.11 | 0.09 | 0.103 | 0.09 | 0.082 | 0.043 | -0.005 | 0.097 | 0.097 | 0.077 | 0.053 | 0.104 | 0.131 | 0.065 | 0.123 | 0.076 | 0.133 | 0.012 | 0.126 | 0.089 | 0.135 | 0.03 | 0.113 | 0.072 | 0.129 | 0.047 | 0.056 | 0.09 | 0.125 | 0.023 | 0.138 | 0.076 | 0.109 | -0.017 | 0.105 | 0.034 | 0.116 | -0.002 | 0.15 | 0.083 | 0.148 | -0.005 | 0.157 | 0.02 | 0.122 | 0.041 | 0.188 | 0.028 | 0.16 | -0.041 | 0.203 | 0.057 | 0.168 | 0.065 | 0.222 | 0.025 | 0.22 | 0.07 | 0.235 | 0.058 | 0.247 | 0.083 |