Sec Carbon, Limited
TSE:5304.T
2313 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 8,400 | 11,097 | 9,419 | 8,634 | 8,157 | 10,357 | 7,526 | 6,143 | 6,375 | 6,723 | 6,431 | 5,152 | 4,613 | 6,359 | 4,740 | 5,394 | 4,806 | 9,432 | 7,881 | 9,585 | 8,238 | 10,432 | 10,468 | 9,199 | 7,836 | 5,179 | 4,014 | 3,842 | 3,217 | 3,943 | 2,845 | 3,062 | 2,877 | 5,364 | 4,385 | 5,163 | 4,767 | 7,832 | 5,390 | 6,130 | 4,392 | 6,896 | 5,356 | 5,652 | 4,797 | 7,690 | 7,296 | 6,912 | 4,769 | 9,532 | 6,651 | 6,669 | 5,489 | 7,245 | 6,811 | 6,478 | 6,332 | 9,054 | 7,501 | 5,389 | 4,566 | 5,874 | 6,485 | 7,288 |
Kosten van de omzet
| 4,864 | 7,324 | 5,406 | 5,215 | 4,645 | 6,834 | 4,923 | 4,357 | 4,053 | 5,108 | 4,314 | 3,751 | 3,332 | 4,987 | 4,026 | 3,603 | 3,063 | 5,622 | 4,217 | 4,698 | 3,449 | 4,832 | 4,676 | 4,535 | 3,490 | 4,057 | 3,071 | 3,278 | 2,813 | 4,115 | 1,953 | 2,994 | 4,036 | 5,659 | 3,654 | 4,224 | 3,939 | 6,542 | 4,385 | 5,273 | 3,784 | 6,280 | 4,779 | 4,743 | 3,952 | 6,671 | 6,148 | 6,027 | 3,848 | 8,171 | 5,414 | 5,865 | 4,344 | 5,975 | 5,201 | 5,133 | 4,670 | 6,488 | 5,247 | 4,159 | 3,156 | 4,909 | 4,952 | 5,298 |
Brutowinst
| 3,536 | 3,773 | 4,013 | 3,419 | 3,512 | 3,523 | 2,603 | 1,786 | 2,322 | 1,615 | 2,117 | 1,401 | 1,281 | 1,372 | 714 | 1,791 | 1,743 | 3,810 | 3,664 | 4,887 | 4,789 | 5,600 | 5,792 | 4,664 | 4,346 | 1,122 | 943 | 564 | 404 | -172 | 892 | 68 | -1,159 | -295 | 731 | 939 | 828 | 1,290 | 1,005 | 857 | 608 | 616 | 577 | 909 | 845 | 1,019 | 1,148 | 885 | 921 | 1,361 | 1,237 | 804 | 1,145 | 1,270 | 1,610 | 1,345 | 1,662 | 2,566 | 2,254 | 1,230 | 1,410 | 965 | 1,533 | 1,990 |
Brutowinstmarge
| 0.421 | 0.34 | 0.426 | 0.396 | 0.431 | 0.34 | 0.346 | 0.291 | 0.364 | 0.24 | 0.329 | 0.272 | 0.278 | 0.216 | 0.151 | 0.332 | 0.363 | 0.404 | 0.465 | 0.51 | 0.581 | 0.537 | 0.553 | 0.507 | 0.555 | 0.217 | 0.235 | 0.147 | 0.126 | -0.044 | 0.314 | 0.022 | -0.403 | -0.055 | 0.167 | 0.182 | 0.174 | 0.165 | 0.186 | 0.14 | 0.138 | 0.089 | 0.108 | 0.161 | 0.176 | 0.133 | 0.157 | 0.128 | 0.193 | 0.143 | 0.186 | 0.121 | 0.209 | 0.175 | 0.236 | 0.208 | 0.262 | 0.283 | 0.3 | 0.228 | 0.309 | 0.164 | 0.236 | 0.273 |
Onderzoek- en ontwikkelingskosten
| 0 | 129 | 141 | 116 | 149 | 122 | 100 | 107 | 91 | 260 | 78 | 54 | 48 | 66 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -1,346 | 0 | 0 | 0 | -1,163 | 0 | 0 | 0 | -1,335 | 0 | 0 | 0 | -642 | 0 | 0 | 0 | -1,380 | 0 | 0 | 0 | -1,613 | 0 | 0 | 0 | -507 | 0 | 0 | 0 | -551 | 0 | 0 | 0 | -1,010 | 0 | 0 | 0 | -1,007 | 0 | 0 | 0 | -958 | 0 | 0 | 0 | -1,171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 2,547 | 0 | 0 | 0 | 2,145 | 0 | 0 | 0 | 1,843 | 0 | 0 | 0 | 1,331 | 0 | 0 | 0 | 1,918 | 0 | 0 | 0 | 2,125 | 0 | 0 | 0 | 1,180 | 0 | 0 | 0 | 953 | 0 | 0 | 0 | 1,526 | 0 | 0 | 0 | 1,773 | 0 | 0 | 0 | 1,579 | 0 | 0 | 0 | 1,857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,159 | 1,201 | 967 | 912 | 1,034 | 982 | 778 | 748 | 907 | 508 | 913 | 714 | 617 | 689 | 584 | 592 | 608 | 538 | 787 | 830 | 813 | 512 | 906 | 891 | 806 | 673 | 561 | 528 | 319 | 402 | 481 | 504 | 485 | 516 | 615 | 743 | 630 | 766 | 680 | 751 | 579 | 621 | 650 | 710 | 600 | 686 | 855 | 774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -2 | -3 | 9 | 15 | 13 | 207 | 63 | 13 | 18 | 13 | 15 | 22 | 14 | 47 | 12 | 9 | 24 | 3 | 25 | 13 | 13 | 16 | 15 | 9 | 10 | 20 | 12 | 13 | 15 | 32 | -17 | 90 | -75 | -10 | 26 | 22 | 32 | 14 | 9 | 10 | 21 | 37 | 37 | 31 | 45 | 32 | -25 | 20 | 77 | 225 | 108 | 6 | 188 | 20 | 75 | 38 | 91 | 39 | 79 | 32 | 101 | 30 | 104 | 23 |
Bedrijfskosten
| 1,159 | 1,333 | 1,108 | 1,028 | 1,034 | 1,104 | 878 | 855 | 907 | 900 | 913 | 714 | 665 | 755 | 584 | 592 | 608 | 896 | 787 | 830 | 813 | 871 | 906 | 891 | 806 | 602 | 561 | 528 | 319 | 529 | 481 | 504 | 485 | 640 | 615 | 743 | 630 | 1,221 | 680 | 751 | 579 | 720 | 650 | 710 | 600 | 753 | 855 | 774 | 668 | 1,096 | 810 | 816 | 740 | 891 | 782 | 821 | 748 | 998 | 852 | 689 | 668 | 729 | 780 | 816 |
Bedrijfsresultaat
| 2,377 | 2,440 | 2,905 | 2,391 | 2,477 | 2,420 | 1,726 | 930 | 1,414 | 716 | 1,205 | 686 | 615 | 618 | 130 | 1,198 | 1,135 | 2,914 | 2,877 | 4,057 | 3,975 | 4,729 | 4,886 | 3,773 | 3,539 | 519 | 382 | 36 | 84 | -701 | 411 | -436 | -1,644 | -935 | 117 | 196 | 197 | 70 | 325 | 106 | 28 | -104 | -73 | 200 | 243 | 267 | 293 | 111 | 252 | 265 | 427 | -11 | 403 | 380 | 828 | 523 | 912 | 1,566 | 1,401 | 540 | 741 | 235 | 752 | 1,174 |
Bedrijfsresultaat ratio
| 0.283 | 0.22 | 0.308 | 0.277 | 0.304 | 0.234 | 0.229 | 0.151 | 0.222 | 0.107 | 0.187 | 0.133 | 0.133 | 0.097 | 0.027 | 0.222 | 0.236 | 0.309 | 0.365 | 0.423 | 0.483 | 0.453 | 0.467 | 0.41 | 0.452 | 0.1 | 0.095 | 0.009 | 0.026 | -0.178 | 0.144 | -0.142 | -0.571 | -0.174 | 0.027 | 0.038 | 0.041 | 0.009 | 0.06 | 0.017 | 0.006 | -0.015 | -0.014 | 0.035 | 0.051 | 0.035 | 0.04 | 0.016 | 0.053 | 0.028 | 0.064 | -0.002 | 0.073 | 0.052 | 0.122 | 0.081 | 0.144 | 0.173 | 0.187 | 0.1 | 0.162 | 0.04 | 0.116 | 0.161 |
Totaal overige inkomsten en kosten netto
| 882 | -448 | -40 | 122 | 537 | 299 | 101 | 126 | 557 | 178 | 189 | 30 | 110 | 195 | 129 | -6 | 110 | -295 | 71 | 67 | 29 | -112 | -62 | 47 | 103 | -92 | 83 | 2 | 130 | -97 | 400 | -146 | -424 | -204 | 24 | -25 | 102 | -21 | 226 | 159 | 26 | -1 | 120 | 35 | 186 | 7 | 162 | 2 | 40 | 447 | 166 | -121 | 64 | 90 | 21 | -4 | -7 | -142 | 136 | -94 | 60 | 49 | -34 | -55 |
Inkomen voor belasting
| 3,259 | 1,992 | 2,865 | 2,513 | 3,016 | 2,719 | 1,827 | 1,056 | 1,973 | 893 | 1,393 | 717 | 725 | 813 | 259 | 1,192 | 1,245 | 2,618 | 2,949 | 4,124 | 4,004 | 4,618 | 4,823 | 3,820 | 3,643 | 427 | 465 | 39 | 214 | -797 | 811 | -583 | -2,067 | -1,139 | 141 | 171 | 299 | 49 | 550 | 265 | 55 | -105 | 48 | 234 | 430 | 274 | 454 | 113 | 293 | 712 | 593 | -133 | 469 | 469 | 849 | 520 | 907 | 1,426 | 1,538 | 447 | 802 | 285 | 719 | 1,119 |
Inkomen voor belasting ratio
| 0.388 | 0.18 | 0.304 | 0.291 | 0.37 | 0.263 | 0.243 | 0.172 | 0.309 | 0.133 | 0.217 | 0.139 | 0.157 | 0.128 | 0.055 | 0.221 | 0.259 | 0.278 | 0.374 | 0.43 | 0.486 | 0.443 | 0.461 | 0.415 | 0.465 | 0.082 | 0.116 | 0.01 | 0.067 | -0.202 | 0.285 | -0.19 | -0.718 | -0.212 | 0.032 | 0.033 | 0.063 | 0.006 | 0.102 | 0.043 | 0.013 | -0.015 | 0.009 | 0.041 | 0.09 | 0.036 | 0.062 | 0.016 | 0.061 | 0.075 | 0.089 | -0.02 | 0.085 | 0.065 | 0.125 | 0.08 | 0.143 | 0.157 | 0.205 | 0.083 | 0.176 | 0.049 | 0.111 | 0.154 |
Belastingkosten
| 982 | 558 | 864 | 756 | 908 | 722 | 558 | 311 | 580 | -157 | 412 | 212 | 221 | 241 | 76 | 338 | 357 | 729 | 888 | 1,224 | 1,217 | 1,329 | 1,467 | 1,166 | 1,102 | -874 | 6 | -7 | 16 | -2 | 7 | 5 | 587 | -209 | 37 | 55 | 94 | 74 | 198 | 71 | 15 | -12 | 7 | 84 | 154 | 143 | 141 | 38 | 98 | 321 | 278 | -51 | 181 | 198 | 335 | 205 | 358 | 667 | 614 | 176 | 321 | 111 | 287 | 447 |
Nettowinst
| 2,276 | 1,435 | 2,001 | 1,756 | 2,107 | 1,996 | 1,270 | 744 | 1,392 | 1,050 | 981 | 505 | 503 | 572 | 184 | 853 | 887 | 1,889 | 2,060 | 2,900 | 2,786 | 3,288 | 3,356 | 2,653 | 2,541 | 1,302 | 459 | 45 | 198 | -795 | 804 | -588 | -2,655 | -929 | 103 | 117 | 204 | -25 | 352 | 194 | 39 | -93 | 41 | 150 | 275 | 131 | 313 | 75 | 194 | 392 | 315 | -82 | 287 | 270 | 514 | 314 | 549 | 759 | 923 | 270 | 481 | 174 | 431 | 670 |
Nettowinstmarge
| 0.271 | 0.129 | 0.212 | 0.203 | 0.258 | 0.193 | 0.169 | 0.121 | 0.218 | 0.156 | 0.153 | 0.098 | 0.109 | 0.09 | 0.039 | 0.158 | 0.185 | 0.2 | 0.261 | 0.303 | 0.338 | 0.315 | 0.321 | 0.288 | 0.324 | 0.251 | 0.114 | 0.012 | 0.062 | -0.202 | 0.283 | -0.192 | -0.923 | -0.173 | 0.023 | 0.023 | 0.043 | -0.003 | 0.065 | 0.032 | 0.009 | -0.013 | 0.008 | 0.027 | 0.057 | 0.017 | 0.043 | 0.011 | 0.041 | 0.041 | 0.047 | -0.012 | 0.052 | 0.037 | 0.075 | 0.048 | 0.087 | 0.084 | 0.123 | 0.05 | 0.105 | 0.03 | 0.066 | 0.092 |
WPA (Winst Per Aandeel)
| 112.13 | 70.61 | 98.46 | 86.4 | 103.67 | 98.21 | 62.49 | 183.02 | 342.42 | 258.29 | 241.11 | 124.32 | 123.73 | 140.7 | 45.26 | 209.82 | 218.24 | 464.65 | 506.71 | 713.26 | 685.33 | 808.69 | 825.41 | 646.46 | 619.21 | 317.26 | 111.84 | 10.96 | 48.24 | -193.69 | 195.87 | -143.24 | -646.77 | -226.31 | 25.09 | 28.5 | 49.7 | -6.09 | 85.74 | 47.25 | 9.7 | -22.65 | 9.99 | 36.52 | 67.1 | 31.89 | 76.2 | 18.26 | 47.4 | 95.43 | 76.68 | -19.95 | 70 | 65.68 | 124.93 | 76.32 | 133.5 | 184.48 | 224.32 | 65.62 | 116.9 | 42.29 | 104.75 | 162.84 |
Verwaterde WPA
| 112.13 | 70.61 | 98.46 | 86.4 | 103.67 | 98.21 | 62.49 | 183.02 | 342.42 | 258.25 | 241.11 | 124.22 | 123.73 | 140.7 | 45.26 | 209.82 | 218.24 | 464.65 | 506.71 | 713.26 | 685.33 | 808.69 | 825.41 | 646.46 | 619.21 | 317.26 | 111.84 | 10.96 | 48.24 | -193.68 | 195.87 | -143.24 | -646.77 | -226.31 | 25.09 | 28.5 | 49.7 | -6.09 | 85.74 | 47.25 | 9.7 | -22.65 | 9.99 | 36.52 | 67.1 | 31.89 | 76.2 | 18.26 | 47.4 | 95.43 | 76.68 | -19.95 | 70 | 65.68 | 124.93 | 76.32 | 133.5 | 184.48 | 224.32 | 65.62 | 116.9 | 42.29 | 104.75 | 162.84 |
EBITDA
| 2,721.25 | 2,834 | 2,924 | 2,393 | 2,596 | 2,736 | 1,833 | 1,065 | 1,976 | 920 | 1,412 | 720 | 727 | 823 | 223 | 1,198 | 1,250 | 2,880 | 3,033 | 4,034 | 4,049 | 4,724 | 4,899 | 3,830 | 3,658 | 428 | 466 | 62 | 200 | -731 | 892 | -391 | -2,072 | -1,106 | 214 | 201 | 335 | 40 | 562 | 278 | 69 | -75 | 73 | 245 | 440 | 206 | 629 | 147 | 230 | 755 | 621 | -106 | 511 | 1,139 | 1,512 | 1,087 | 1,499 | 2,448 | 2,314 | 1,206 | 1,483 | 1,242 | 1,634 | 1,176 |
EBITDA ratio
| 0.324 | 0.255 | 0.31 | 0.277 | 0.318 | 0.264 | 0.244 | 0.173 | 0.31 | 0.137 | 0.22 | 0.14 | 0.158 | 0.129 | 0.047 | 0.222 | 0.26 | 0.305 | 0.385 | 0.421 | 0.492 | 0.453 | 0.468 | 0.416 | 0.467 | 0.083 | 0.116 | 0.016 | 0.062 | -0.185 | 0.314 | -0.128 | -0.72 | -0.206 | 0.049 | 0.039 | 0.07 | 0.005 | 0.104 | 0.045 | 0.016 | -0.011 | 0.014 | 0.043 | 0.092 | 0.027 | 0.086 | 0.021 | 0.048 | 0.079 | 0.093 | -0.016 | 0.093 | 0.157 | 0.222 | 0.168 | 0.237 | 0.27 | 0.308 | 0.224 | 0.325 | 0.211 | 0.252 | 0.161 |