Fujimi Incorporated
TSE:5384.T
2479 (JPY) • At close November 8, 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 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
| 16,008 | 14,738 | 13,645 | 12,426 | 12,127 | 13,225 | 13,178 | 14,119 | 15,961 | 15,136 | 13,077 | 13,363 | 12,904 | 12,387 | 10,845 | 10,684 | 9,992 | 10,435 | 9,834 | 9,690 | 9,838 | 9,046 | 8,599 | 9,632 | 9,897 | 9,266 | 8,857 | 9,514 | 8,697 | 8,720 | 8,245 | 8,593 | 8,423 | 7,831 | 7,378 | 7,624 | 8,270 | 8,483 | 8,086 | 8,366 | 8,820 | 7,543 | 6,727 | 6,771 | 7,021 | 6,973 | 6,322 | 9,131 | 8,955 | 8,004 | 6,422 | 6,371 | 7,361 | 7,270 | 6,987 | 7,744 | 8,037 | 8,100 | 7,743 | 7,693 | 7,143 | 5,598 | 5,004.482 | 7,991.853 | 10,355 |
Kosten van de omzet
| 8,929 | 8,553 | 7,509 | 6,887 | 7,104 | 7,580 | 7,382 | 7,522 | 8,589 | 7,713 | 7,414 | 6,970 | 6,566 | 6,393 | 6,104 | 5,862 | 5,457 | 5,528 | 5,414 | 5,415 | 5,435 | 5,324 | 5,044 | 5,486 | 5,868 | 5,387 | 5,287 | 5,410 | 5,105 | 5,279 | 4,973 | 5,000 | 4,871 | 4,724 | 4,740 | 4,743 | 4,852 | 5,018 | 4,887 | 5,071 | 5,297 | 4,632 | 4,395 | 4,471 | 4,797 | 4,599 | 4,957 | 5,617 | 5,208 | 5,334 | 4,627 | 4,518 | 5,155 | 5,099 | 5,036 | 5,241 | 5,525 | 5,560 | 5,505 | 5,365 | 5,196 | 4,506 | 4,335.752 | 6,060.174 | 7,372 |
Brutowinst
| 7,079 | 6,185 | 6,136 | 5,539 | 5,023 | 5,645 | 5,796 | 6,597 | 7,372 | 7,423 | 5,663 | 6,393 | 6,338 | 5,994 | 4,741 | 4,822 | 4,535 | 4,907 | 4,420 | 4,275 | 4,403 | 3,722 | 3,555 | 4,146 | 4,029 | 3,879 | 3,570 | 4,104 | 3,592 | 3,441 | 3,272 | 3,593 | 3,552 | 3,107 | 2,638 | 2,881 | 3,418 | 3,465 | 3,199 | 3,295 | 3,523 | 2,911 | 2,332 | 2,300 | 2,224 | 2,374 | 1,365 | 3,514 | 3,747 | 2,670 | 1,795 | 1,853 | 2,206 | 2,171 | 1,951 | 2,503 | 2,512 | 2,540 | 2,238 | 2,328 | 1,947 | 1,092 | 668.73 | 1,931.679 | 2,983 |
Brutowinstmarge
| 0.442 | 0.42 | 0.45 | 0.446 | 0.414 | 0.427 | 0.44 | 0.467 | 0.462 | 0.49 | 0.433 | 0.478 | 0.491 | 0.484 | 0.437 | 0.451 | 0.454 | 0.47 | 0.449 | 0.441 | 0.448 | 0.411 | 0.413 | 0.43 | 0.407 | 0.419 | 0.403 | 0.431 | 0.413 | 0.395 | 0.397 | 0.418 | 0.422 | 0.397 | 0.358 | 0.378 | 0.413 | 0.408 | 0.396 | 0.394 | 0.399 | 0.386 | 0.347 | 0.34 | 0.317 | 0.34 | 0.216 | 0.385 | 0.418 | 0.334 | 0.28 | 0.291 | 0.3 | 0.299 | 0.279 | 0.323 | 0.313 | 0.314 | 0.289 | 0.303 | 0.273 | 0.195 | 0.134 | 0.242 | 0.288 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1,381 | 1,221 | 1,300 | 1,110 | 1,543 | 1,083 | 1,277 | 1,009 | 4,325 | 1,062 | 1,182 | 1,038 | 1,104 | 0 | 0 | 0 | 3,691 | 0 | 0 | 0 | 3,501 | 0 | 0 | 0 | 3,342 | 0 | 0 | 0 | 3,129 | 0 | 0 | 0 | 3,254 | 0 | 0 | 0 | 3,210 | 0 | 0 | 0 | 2,885 | 0 | 0 | 0 | 2,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 2,594 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 723 | 0 | 0 | 0 | 743 | 0 | 0 | 0 | 973 | 0 | 0 | 0 | 903 | 0 | 0 | 0 | 866 | 0 | 0 | 0 | 706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349 | 0 | 0 | 0 | 568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 1,403 | 0 | 0 | 0 | 1,814 | 0 | 0 | 0 | 1,494 | 0 | 0 | 0 | 1,196 | 0 | 0 | 0 | 1,150 | 0 | 0 | 0 | 1,182 | 0 | 0 | 0 | 1,087 | 0 | 0 | 0 | 1,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 727 | 0 | 0 | 0 | 773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 4,000 | 3,560 | 3,997 | 2,156 | 2,126 | 3,293 | 2,256 | 2,087 | 2,427 | 3,271 | 2,217 | 3,078 | 3,179 | 1,956 | 1,939 | 2,601 | 3,088 | 2,634 | 2,123 | 2,669 | 2,883 | 2,378 | 2,085 | 2,464 | 2,795 | 2,300 | 1,953 | 2,489 | 2,486 | 2,257 | 1,737 | 2,216 | 2,361 | 2,196 | 1,377 | 2,139 | 2,473 | 2,222 | 1,332 | 2,117 | 2,348 | 2,052 | 1,076 | 1,910 | 1,941 | 1,988 | 1,341 | 2,048 | 1,958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 16 | 11 | 33 | 18 | 9 | 20 | 72 | -26 | 13 | 13 | 30 | 48 | -54 | 27 | 23 | 18 | -34 | 17 | 35 | 13 | -40 | 28 | 38 | 15 | -6 | 10 | 12 | 5 | -85 | 93 | 30 | 1 | -35 | 16 | 30 | 4 | 27 | 18 | 56 | 9 | 19 | 28 | 11 | 13 | 65 | 5 | 21 | 12 | 5 | 8 | 24 | 16 | 18 | 9 | 5 | 18 | 15 | 11 | 22 | 51 | 13.22 | 26.186 | 16 |
Bedrijfskosten
| 4,000 | 3,560 | 3,997 | 3,377 | 3,426 | 3,293 | 3,799 | 3,170 | 3,704 | 3,271 | 3,077 | 3,078 | 3,179 | 2,994 | 3,043 | 2,601 | 3,088 | 2,634 | 2,881 | 2,669 | 2,883 | 2,378 | 2,740 | 2,464 | 2,795 | 2,300 | 2,602 | 2,489 | 2,486 | 2,257 | 2,473 | 2,216 | 2,361 | 2,196 | 2,265 | 2,139 | 2,473 | 2,222 | 2,282 | 2,117 | 2,348 | 2,052 | 2,090 | 1,910 | 1,941 | 1,988 | 2,075 | 2,048 | 1,958 | 1,717 | 1,971 | 1,724 | 1,667 | 1,708 | 1,749 | 1,620 | 1,734 | 1,626 | 1,645 | 1,478 | 1,528 | 1,454 | 1,712.595 | 1,716.605 | 1,951 |
Bedrijfsresultaat
| 3,079 | 2,625 | 2,139 | 2,160 | 1,598 | 2,351 | 1,997 | 3,427 | 3,667 | 4,152 | 2,586 | 3,315 | 3,159 | 2,999 | 1,700 | 2,221 | 1,446 | 2,272 | 1,538 | 1,606 | 1,520 | 1,343 | 816 | 1,681 | 1,235 | 1,578 | 968 | 1,615 | 1,106 | 1,183 | 800 | 1,378 | 1,189 | 911 | 372 | 743 | 945 | 1,242 | 917 | 1,178 | 1,176 | 857 | 242 | 390 | 283 | 385 | -712 | 1,468 | 1,788 | 952 | -178 | 130 | 539 | 462 | 203 | 883 | 777 | 913 | 593 | 848 | 417 | -362 | -1,043.865 | 215.074 | 1,032 |
Bedrijfsresultaat ratio
| 0.192 | 0.178 | 0.157 | 0.174 | 0.132 | 0.178 | 0.152 | 0.243 | 0.23 | 0.274 | 0.198 | 0.248 | 0.245 | 0.242 | 0.157 | 0.208 | 0.145 | 0.218 | 0.156 | 0.166 | 0.155 | 0.148 | 0.095 | 0.175 | 0.125 | 0.17 | 0.109 | 0.17 | 0.127 | 0.136 | 0.097 | 0.16 | 0.141 | 0.116 | 0.05 | 0.097 | 0.114 | 0.146 | 0.113 | 0.141 | 0.133 | 0.114 | 0.036 | 0.058 | 0.04 | 0.055 | -0.113 | 0.161 | 0.2 | 0.119 | -0.028 | 0.02 | 0.073 | 0.064 | 0.029 | 0.114 | 0.097 | 0.113 | 0.077 | 0.11 | 0.058 | -0.065 | -0.209 | 0.027 | 0.1 |
Totaal overige inkomsten en kosten netto
| -427 | 343 | 119 | -135 | 227 | 252 | 29 | -172 | 179 | 227 | 46 | 78 | 65 | 133 | -389 | 17 | -36 | 11 | -346 | -9 | 50 | 61 | 38 | 46 | 98 | 145 | -638 | -34 | 1 | -40 | -82 | 253 | 53 | -2 | -241 | 27 | 187 | 66 | 95 | 172 | 182 | 68 | -305 | 175 | 3 | 111 | 144 | 201 | 16 | -9 | -22 | 27 | 4 | 16 | -36 | -46 | 46 | 21 | -166 | -1 | 43 | 91 | 37.465 | -126.203 | -98 |
Inkomen voor belasting
| 2,652 | 2,968 | 2,258 | 2,025 | 1,825 | 2,605 | 2,026 | 3,255 | 3,846 | 4,380 | 2,633 | 3,392 | 3,225 | 3,132 | 1,310 | 2,238 | 1,411 | 2,283 | 1,192 | 1,598 | 1,570 | 1,404 | 853 | 1,728 | 1,332 | 1,724 | 329 | 1,581 | 1,107 | 1,143 | 718 | 1,630 | 1,243 | 909 | 132 | 769 | 1,133 | 1,308 | 1,012 | 1,349 | 1,358 | 926 | -62 | 564 | 286 | 497 | -567 | 1,667 | 1,805 | 944 | -198 | 156 | 543 | 479 | 166 | 837 | 824 | 935 | 427 | 849 | 462 | -271 | -1,006.4 | 88.871 | 934 |
Inkomen voor belasting ratio
| 0.166 | 0.201 | 0.165 | 0.163 | 0.15 | 0.197 | 0.154 | 0.231 | 0.241 | 0.289 | 0.201 | 0.254 | 0.25 | 0.253 | 0.121 | 0.209 | 0.141 | 0.219 | 0.121 | 0.165 | 0.16 | 0.155 | 0.099 | 0.179 | 0.135 | 0.186 | 0.037 | 0.166 | 0.127 | 0.131 | 0.087 | 0.19 | 0.148 | 0.116 | 0.018 | 0.101 | 0.137 | 0.154 | 0.125 | 0.161 | 0.154 | 0.123 | -0.009 | 0.083 | 0.041 | 0.071 | -0.09 | 0.183 | 0.202 | 0.118 | -0.031 | 0.024 | 0.074 | 0.066 | 0.024 | 0.108 | 0.103 | 0.115 | 0.055 | 0.11 | 0.065 | -0.048 | -0.201 | 0.011 | 0.09 |
Belastingkosten
| 359 | 890 | 556 | 604 | 274 | 779 | -45 | 886 | 815 | 1,256 | 746 | 926 | 721 | 832 | 188 | 607 | 207 | 632 | 254 | 477 | 345 | 417 | 215 | 439 | 224 | 493 | 53 | 492 | 212 | 391 | 155 | 553 | 230 | 212 | -71 | 365 | 323 | 378 | 122 | 401 | 220 | 206 | -94 | 329 | 102 | 148 | -39 | 618 | 643 | 380 | -143 | 236 | 125 | 200 | 50 | 261 | 222 | 392 | -67 | 269 | 176 | -88 | -234.304 | 356.784 | 122 |
Nettowinst
| 2,292 | 2,078 | 1,702 | 1,420 | 1,552 | 1,825 | 2,071 | 2,368 | 3,032 | 3,123 | 1,886 | 2,467 | 2,503 | 2,300 | 1,122 | 1,630 | 1,204 | 1,651 | 938 | 1,120 | 1,226 | 986 | 637 | 1,289 | 1,109 | 1,230 | 275 | 1,089 | 896 | 751 | 563 | 1,077 | 1,014 | 696 | 202 | 405 | 810 | 929 | 890 | 947 | 1,138 | 720 | 31 | 235 | 185 | 348 | -535 | 1,043 | 1,156 | 558 | -59 | -86 | 413 | 275 | 112 | 574 | 596 | 538 | 488 | 578 | 281 | -186 | -777.924 | -278.4 | 800 |
Nettowinstmarge
| 0.143 | 0.141 | 0.125 | 0.114 | 0.128 | 0.138 | 0.157 | 0.168 | 0.19 | 0.206 | 0.144 | 0.185 | 0.194 | 0.186 | 0.103 | 0.153 | 0.12 | 0.158 | 0.095 | 0.116 | 0.125 | 0.109 | 0.074 | 0.134 | 0.112 | 0.133 | 0.031 | 0.114 | 0.103 | 0.086 | 0.068 | 0.125 | 0.12 | 0.089 | 0.027 | 0.053 | 0.098 | 0.11 | 0.11 | 0.113 | 0.129 | 0.095 | 0.005 | 0.035 | 0.026 | 0.05 | -0.085 | 0.114 | 0.129 | 0.07 | -0.009 | -0.013 | 0.056 | 0.038 | 0.016 | 0.074 | 0.074 | 0.066 | 0.063 | 0.075 | 0.039 | -0.033 | -0.155 | -0.035 | 0.077 |
WPA (Winst Per Aandeel)
| 20.92 | 28.01 | 22.95 | 19.14 | 20.92 | 24.6 | 27.92 | 31.86 | 40.79 | 42.11 | 25.43 | 33.26 | 33.75 | 31.01 | 45.39 | 65.94 | 48.7 | 22.27 | 37.94 | 45.31 | 49.74 | 13.35 | 25.84 | 52.3 | 44.99 | 16.64 | 11.16 | 44.18 | 36.35 | 10.17 | 22.84 | 43.69 | 40.95 | 9.38 | 8.16 | 16.36 | 31.97 | 12.23 | 35.12 | 37.37 | 43.87 | 9.25 | 1.2 | 9.06 | 7.13 | 4.48 | -20.63 | 40.21 | 44.57 | 7.18 | -2.27 | -3.08 | 14.78 | 3.29 | 4.01 | 6.66 | 6.91 | 6.24 | 16.98 | 6.28 | 3.05 | -2.02 | -25.34 | -3.02 | 9.01 |
Verwaterde WPA
| 20.92 | 28.01 | 22.92 | 19.14 | 20.92 | 24.6 | 27.92 | 31.86 | 40.79 | 42.11 | 25.43 | 33.26 | 33.75 | 31.01 | 45.39 | 65.94 | 48.7 | 22.27 | 37.94 | 45.31 | 49.74 | 13.35 | 25.84 | 52.3 | 44.99 | 16.64 | 11.16 | 44.18 | 36.35 | 10.17 | 22.84 | 43.69 | 40.95 | 9.38 | 8.16 | 16.36 | 31.97 | 12.23 | 35.12 | 37.37 | 43.87 | 9.25 | 1.2 | 9.06 | 7.13 | 4.48 | -20.63 | 40.21 | 44.57 | 7.18 | -2.27 | -3.08 | 14.78 | 3.29 | 4.01 | 6.66 | 6.91 | 6.24 | 16.98 | 6.28 | 3.05 | -2.02 | -25.34 | -3.02 | 9.01 |
EBITDA
| 3,134 | 3,140.25 | 2,697 | 2,032 | 1,827 | 2,610 | 2,040 | 3,296 | 4,037 | 4,409 | 2,753 | 3,392 | 3,362 | 2,918 | 2,136 | 2,221 | 1,447 | 2,272 | 1,538 | 1,607 | 1,520 | 1,343 | 777 | 1,683 | 1,234 | 1,579 | 1,517 | 1,607 | 1,096 | 1,176 | 708 | 1,448 | 1,152 | 907 | 339 | 744 | 961 | 1,232 | 935 | 1,181 | 1,191 | 811 | 499 | 413 | 291 | 390 | -303 | 1,454 | 1,789 | 950 | -142 | 160 | 545 | 481 | 765 | 1,355 | 1,302 | 1,394 | 1,262 | 1,479 | 1,092 | 329 | -163.689 | 1,029.26 | 1,053 |
EBITDA ratio
| 0.196 | 0.213 | 0.198 | 0.164 | 0.151 | 0.197 | 0.155 | 0.233 | 0.253 | 0.291 | 0.211 | 0.254 | 0.261 | 0.236 | 0.197 | 0.208 | 0.145 | 0.218 | 0.156 | 0.166 | 0.155 | 0.148 | 0.09 | 0.175 | 0.125 | 0.17 | 0.171 | 0.169 | 0.126 | 0.135 | 0.086 | 0.169 | 0.137 | 0.116 | 0.046 | 0.098 | 0.116 | 0.145 | 0.116 | 0.141 | 0.135 | 0.108 | 0.074 | 0.061 | 0.041 | 0.056 | -0.048 | 0.159 | 0.2 | 0.119 | -0.022 | 0.025 | 0.074 | 0.066 | 0.109 | 0.175 | 0.162 | 0.172 | 0.163 | 0.192 | 0.153 | 0.059 | -0.033 | 0.129 | 0.102 |