Pacific Metals Co., Ltd.
TSE:5541.T
1364 (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
| 3,446 | 3,595 | 3,843 | 3,866 | 4,217 | 7,334 | 9,876 | 6,785 | 10,857 | 15,575 | 17,456 | 12,818 | 11,280 | 9,213 | 9,742 | 7,554 | 5,708 | 9,341 | 12,723 | 10,436 | 11,633 | 12,074 | 10,811 | 14,261 | 11,916 | 11,163 | 10,870 | 8,935 | 10,242 | 11,655 | 9,454 | 8,580 | 9,008 | 8,583 | 11,546 | 12,730 | 14,790 | 13,977 | 12,765 | 13,760 | 20,723 | 15,297 | 16,684 | 11,508 | 12,919 | 15,635 | 15,070 | 13,201 | 14,582 | 17,785 | 13,847 | 14,706 | 1,992 | 16,798 | 17,846 | 19,304 | 20,838 | 17,863 | 14,514 | 13,870 | 12,241 | 13,151 | 10,008 | 23,012 |
Kosten van de omzet
| 3,861 | 3,942 | 5,390 | 6,295 | 7,023 | 12,681 | 11,578 | 12,232 | 8,653 | 12,309 | 14,904 | 11,298 | 10,451 | 8,683 | 9,385 | 5,860 | 6,128 | 11,847 | 10,733 | 8,521 | 11,867 | 10,411 | 12,706 | 12,784 | 10,057 | 9,614 | 10,774 | 8,613 | 12,640 | 12,403 | 7,841 | 8,479 | 10,148 | 12,391 | 15,310 | 16,191 | 15,693 | 17,148 | 13,880 | 15,413 | 18,247 | 14,947 | 16,277 | 12,015 | 11,387 | 12,313 | 12,777 | 12,084 | 13,084 | 15,745 | 13,804 | 12,551 | 1,896 | 12,066 | 12,947 | 13,488 | 12,315 | 11,757 | 11,165 | 10,525 | 9,711 | 15,875 | 7,847 | 15,000 |
Brutowinst
| -415 | -347 | -1,547 | -2,429 | -2,806 | -5,347 | -1,702 | -5,447 | 2,204 | 3,266 | 2,552 | 1,520 | 829 | 530 | 357 | 1,694 | -420 | -2,506 | 1,990 | 1,915 | -234 | 1,663 | -1,895 | 1,477 | 1,859 | 1,549 | 96 | 322 | -2,398 | -748 | 1,613 | 101 | -1,140 | -3,808 | -3,764 | -3,461 | -903 | -3,171 | -1,115 | -1,653 | 2,476 | 350 | 407 | -507 | 1,532 | 3,322 | 2,293 | 1,117 | 1,498 | 2,040 | 43 | 2,155 | 96 | 4,732 | 4,899 | 5,816 | 8,523 | 6,106 | 3,349 | 3,345 | 2,530 | -2,724 | 2,161 | 8,012 |
Brutowinstmarge
| -0.12 | -0.097 | -0.403 | -0.628 | -0.665 | -0.729 | -0.172 | -0.803 | 0.203 | 0.21 | 0.146 | 0.119 | 0.073 | 0.058 | 0.037 | 0.224 | -0.074 | -0.268 | 0.156 | 0.183 | -0.02 | 0.138 | -0.175 | 0.104 | 0.156 | 0.139 | 0.009 | 0.036 | -0.234 | -0.064 | 0.171 | 0.012 | -0.127 | -0.444 | -0.326 | -0.272 | -0.061 | -0.227 | -0.087 | -0.12 | 0.119 | 0.023 | 0.024 | -0.044 | 0.119 | 0.212 | 0.152 | 0.085 | 0.103 | 0.115 | 0.003 | 0.147 | 0.048 | 0.282 | 0.275 | 0.301 | 0.409 | 0.342 | 0.231 | 0.241 | 0.207 | -0.207 | 0.216 | 0.348 |
Onderzoek- en ontwikkelingskosten
| 0 | 140 | 110 | 150 | 111 | 84 | 111 | 96 | 69 | 276 | 54 | 56 | 32 | 61 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 999 | 0 | 0 | 0 | 2,320 | 0 | 0 | 0 | 2,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 459 | 460 | 410 | 387 | 396 | 333 | 327 | 381 | 402 | 591 | 366 | 379 | 358 | 382 | 363 | 411 | 354 | 380 | 392 | 372 | 319 | 309 | 301 | 318 | 313 | 315 | 325 | 326 | 328 | 411 | 311 | 309 | 316 | 335 | 320 | 356 | 374 | 353 | 364 | 674 | 823 | 812 | 827 | 856 | 1,043 | 1,022 | 1,018 | 1,015 | 1,008 | 1,043 | 1,103 | 387 | 333 | 981 | 1,046 | 832 | 595 | 619 | 451 | 460 | 458 | 491 | 421 | 432 |
Verkoop- en marketingkosten
| 87 | 84 | 84 | 87 | 89 | 189 | 226 | 145 | 292 | 374 | 632 | 335 | 324 | 274 | 307 | 302 | 260 | 328 | 427 | 387 | 437 | 445 | 393 | 458 | 390 | 372 | 406 | 349 | 386 | 453 | 355 | 369 | 371 | 437 | 508 | 527 | 564 | 520 | 404 | 472 | 714 | 637 | 730 | 413 | 543 | 556 | 537 | 446 | 458 | 473 | 408 | 377 | 55 | 422 | 487 | 522 | 587 | 473 | 382 | 344 | 365 | 317 | 200 | 467 |
Verkoop-, algemene en administratieve kosten
| 547 | 544 | 494 | 474 | 485 | 522 | 553 | 526 | 694 | 965 | 998 | 714 | 682 | 656 | 670 | 713 | 614 | 708 | 819 | 759 | 756 | 754 | 694 | 776 | 703 | 687 | 731 | 675 | 714 | 864 | 666 | 678 | 687 | 772 | 828 | 883 | 938 | 873 | 768 | 1,146 | 1,537 | 1,449 | 1,557 | 1,269 | 1,586 | 1,578 | 1,555 | 1,461 | 1,466 | 1,516 | 1,511 | 764 | 388 | 1,403 | 1,533 | 1,354 | 1,182 | 1,092 | 833 | 804 | 823 | 808 | 621 | 899 |
Overige kosten
| -9 | -27 | 17 | 27 | 9 | 52 | -27 | 73 | -3 | -67 | -8 | 32 | 16 | -219 | 20 | 37 | 70 | -25 | 128 | 38 | 5 | 31 | -9 | 147 | 88 | -15 | 16 | 52 | 36 | -121 | 123 | 14 | 6 | -59 | 67 | -26 | -40 | -418 | 194 | 60 | -3 | -180 | 210 | 65 | 232 | -264 | 142 | 115 | 100 | 161 | -89 | -45 | 15 | -291 | 231 | 182 | 94 | 379 | -74 | 82 | 38 | -32 | -143 | -79 |
Bedrijfskosten
| 547 | 544 | 494 | 474 | 485 | 522 | 553 | 526 | 694 | 965 | 998 | 714 | 682 | 656 | 670 | 713 | 614 | 708 | 819 | 759 | 756 | 754 | 694 | 776 | 703 | 687 | 731 | 675 | 714 | 2,806 | 666 | 678 | 687 | 772 | 828 | 883 | 938 | 873 | 768 | 1,146 | 1,537 | 1,449 | 1,557 | 1,269 | 1,586 | 1,578 | 1,555 | 1,461 | 1,466 | 1,516 | 1,510 | 764 | 389 | 1,402 | 1,533 | 1,354 | 1,183 | 1,092 | 834 | 804 | 824 | 808 | 621 | 899 |
Bedrijfsresultaat
| -962 | -891 | -2,042 | -2,902 | -3,292 | -5,870 | -2,254 | -5,973 | 1,509 | 2,300 | 1,554 | 807 | 145 | -128 | -312 | 981 | -1,034 | -3,215 | 1,172 | 1,155 | -991 | 908 | -2,588 | 701 | 1,155 | 861 | -633 | -354 | -3,113 | -1,613 | 947 | -576 | -1,828 | -4,580 | -4,591 | -4,344 | -1,842 | -4,044 | -1,882 | -2,798 | 937 | -1,099 | -1,149 | -1,777 | -54 | 1,743 | 738 | -344 | 32 | 524 | -1,467 | 1,391 | -293 | 3,330 | 3,366 | 4,462 | 7,340 | 5,014 | 2,515 | 2,541 | 1,706 | -3,532 | 1,540 | 7,113 |
Bedrijfsresultaat ratio
| -0.279 | -0.248 | -0.531 | -0.751 | -0.781 | -0.8 | -0.228 | -0.88 | 0.139 | 0.148 | 0.089 | 0.063 | 0.013 | -0.014 | -0.032 | 0.13 | -0.181 | -0.344 | 0.092 | 0.111 | -0.085 | 0.075 | -0.239 | 0.049 | 0.097 | 0.077 | -0.058 | -0.04 | -0.304 | -0.138 | 0.1 | -0.067 | -0.203 | -0.534 | -0.398 | -0.341 | -0.125 | -0.289 | -0.147 | -0.203 | 0.045 | -0.072 | -0.069 | -0.154 | -0.004 | 0.111 | 0.049 | -0.026 | 0.002 | 0.029 | -0.106 | 0.095 | -0.147 | 0.198 | 0.189 | 0.231 | 0.352 | 0.281 | 0.173 | 0.183 | 0.139 | -0.269 | 0.154 | 0.309 |
Totaal overige inkomsten en kosten netto
| 1,331 | 1,843 | 2,829 | 1,969 | 1,874 | 1,912 | 1,010 | 3,227 | 2,152 | 2,540 | 2,638 | 1,696 | 1,114 | -569 | 1,119 | 748 | 594 | 900 | 965 | 568 | 382 | 308 | 1,848 | 1,102 | 619 | 257 | 720 | 998 | 818 | 500 | 843 | 482 | -135 | -26,007 | 756 | 909 | 1,237 | 1,222 | 3,213 | 1,892 | 508 | -2,071 | 909 | 388 | 593 | 244 | 655 | 597 | 1,152 | 132 | 1,535 | -327 | -809 | -3,097 | 515 | 1,100 | 409 | 73 | 269 | 210 | 465 | 61 | 653 | -1,060 |
Inkomen voor belasting
| 369 | 952 | 787 | -933 | -1,417 | -3,958 | -1,244 | -2,746 | 3,661 | 4,840 | 4,193 | 2,502 | 1,260 | -696 | 806 | 1,728 | -439 | -2,315 | 2,137 | 1,723 | -608 | 1,218 | -742 | 1,803 | 1,775 | 1,118 | 86 | 645 | -2,294 | -3,053 | 1,788 | -94 | -1,962 | -30,588 | -3,835 | -3,436 | -603 | -2,823 | 1,332 | -907 | 1,446 | -3,170 | -240 | -1,389 | 539 | 1,987 | 1,393 | 253 | 1,184 | 656 | 68 | 1,064 | -1,102 | 233 | 3,881 | 5,562 | 7,749 | 5,087 | 2,784 | 2,751 | 2,171 | -3,471 | 2,193 | 6,053 |
Inkomen voor belasting ratio
| 0.107 | 0.265 | 0.205 | -0.241 | -0.336 | -0.54 | -0.126 | -0.405 | 0.337 | 0.311 | 0.24 | 0.195 | 0.112 | -0.076 | 0.083 | 0.229 | -0.077 | -0.248 | 0.168 | 0.165 | -0.052 | 0.101 | -0.069 | 0.126 | 0.149 | 0.1 | 0.008 | 0.072 | -0.224 | -0.262 | 0.189 | -0.011 | -0.218 | -3.564 | -0.332 | -0.27 | -0.041 | -0.202 | 0.104 | -0.066 | 0.07 | -0.207 | -0.014 | -0.121 | 0.042 | 0.127 | 0.092 | 0.019 | 0.081 | 0.037 | 0.005 | 0.072 | -0.553 | 0.014 | 0.217 | 0.288 | 0.372 | 0.285 | 0.192 | 0.198 | 0.177 | -0.264 | 0.219 | 0.263 |
Belastingkosten
| 84 | 61 | 133 | 133 | 149 | -129 | 172 | 306 | 390 | 603 | 469 | 228 | 115 | 45 | 112 | 42 | 20 | 115 | 75 | 71 | 25 | 98 | 31 | 182 | 26 | 71 | 93 | 63 | 102 | 85 | 66 | 46 | 22 | -462 | -64 | 107 | 301 | -368 | 684 | 210 | 95 | 53 | -38 | 1,668 | 198 | 91 | -1,172 | 581 | 3,155 | 62 | -33 | 132 | -625 | -172 | 1,318 | 2,092 | 2,918 | 1,843 | 912 | 856 | 1,035 | -1,404 | 475 | 2,407 |
Nettowinst
| 301 | 890 | 647 | -1,045 | -1,566 | -3,831 | -1,424 | -3,054 | 3,283 | 4,237 | 3,726 | 2,273 | 1,132 | -762 | 664 | 1,708 | -448 | -2,449 | 2,058 | 1,661 | -645 | 1,100 | -779 | 1,617 | 1,755 | 1,026 | -27 | 597 | -2,406 | -3,138 | 1,720 | -144 | -1,999 | -30,141 | -3,773 | -3,550 | -905 | -2,470 | 635 | -1,119 | 1,343 | -3,222 | -207 | -3,055 | 335 | 1,882 | 2,542 | -331 | -1,967 | 577 | 115 | 927 | -444 | 428 | 2,548 | 3,459 | 4,825 | 3,236 | 1,870 | 1,892 | 1,142 | -2,068 | 1,714 | 3,632 |
Nettowinstmarge
| 0.087 | 0.248 | 0.168 | -0.27 | -0.371 | -0.522 | -0.144 | -0.45 | 0.302 | 0.272 | 0.213 | 0.177 | 0.1 | -0.083 | 0.068 | 0.226 | -0.078 | -0.262 | 0.162 | 0.159 | -0.055 | 0.091 | -0.072 | 0.113 | 0.147 | 0.092 | -0.002 | 0.067 | -0.235 | -0.269 | 0.182 | -0.017 | -0.222 | -3.512 | -0.327 | -0.279 | -0.061 | -0.177 | 0.05 | -0.081 | 0.065 | -0.211 | -0.012 | -0.265 | 0.026 | 0.12 | 0.169 | -0.025 | -0.135 | 0.032 | 0.008 | 0.063 | -0.223 | 0.025 | 0.143 | 0.179 | 0.232 | 0.181 | 0.129 | 0.136 | 0.093 | -0.157 | 0.171 | 0.158 |
WPA (Winst Per Aandeel)
| 15.43 | 45.64 | 33.18 | -53.58 | -80.3 | -196.44 | -73.02 | -156.6 | 168.34 | 217.25 | 191.07 | 116.56 | 58.04 | -39.08 | 34.05 | 87.57 | -22.97 | -125.56 | 105.52 | 85.16 | -33.07 | 56.4 | -39.94 | 82.89 | 89.98 | 52.6 | -1.38 | 30.6 | -123.32 | -160.83 | 88.16 | -7.38 | -102.44 | -1,544.63 | -193.34 | -181.91 | -46.37 | -126.56 | 32.54 | -57.33 | 68.8 | -165.08 | -10.61 | -156.51 | 17.2 | 96.41 | 130.22 | -16.96 | -100.76 | 29.56 | 5.89 | 47.48 | -22.74 | 21.92 | 130.46 | 177.11 | 247.1 | 165.69 | 95.74 | 96.86 | 58.47 | -105.87 | 87.71 | 185.86 |
Verwaterde WPA
| 15.43 | 45.64 | 33.18 | -53.58 | -80.3 | -196.44 | -73.02 | -156.59 | 168.34 | 217.25 | 191.04 | 116.54 | 58.04 | -39.07 | 34.05 | 87.57 | -22.97 | -125.56 | 105.52 | 85.16 | -33.07 | 56.4 | -39.93 | 82.89 | 89.98 | 52.6 | -1.38 | 30.6 | -123.32 | -160.83 | 88.16 | -7.38 | -102.44 | -1,544.63 | -193.33 | -181.9 | -46.37 | -126.56 | 32.54 | -57.33 | 68.8 | -165.08 | -10.6 | -156.5 | 17.2 | 96.41 | 130.22 | -16.95 | -100.76 | 29.56 | 5.89 | 47.48 | -22.74 | 21.92 | 130.46 | 177.11 | 247.1 | 165.69 | 95.74 | 96.86 | 58.47 | -105.87 | 87.71 | 185.86 |
EBITDA
| -874.5 | -789 | -609 | -1,068 | -1,387 | -4,380 | -1,185 | -3,071 | 3,676 | 4,703 | 4,301 | 2,667 | 1,327 | 1,207 | 842 | 1,731 | -438 | -2,268 | 2,143 | 1,727 | -605 | 1,329 | -1,360 | 1,842 | 1,671 | 1,244 | 132 | 684 | -2,263 | -2,716 | 1,888 | -92 | -1,539 | -4,516 | -3,755 | -3,414 | -598 | -2,673 | 1,387 | -631 | 1,837 | -798 | -234 | -1,343 | 552 | 2,410 | 1,422 | 349 | 749 | 995 | -530 | 2,593 | 492 | 5,277 | 5,717 | 6,506 | 8,814 | 6,496 | 3,936 | 3,891 | 3,051 | -2,422 | 3,217 | 7,512 |
EBITDA ratio
| -0.254 | -0.219 | -0.158 | -0.276 | -0.329 | -0.597 | -0.12 | -0.453 | 0.339 | 0.302 | 0.246 | 0.208 | 0.118 | 0.131 | 0.086 | 0.229 | -0.077 | -0.243 | 0.168 | 0.165 | -0.052 | 0.11 | -0.126 | 0.129 | 0.14 | 0.111 | 0.012 | 0.077 | -0.221 | -0.233 | 0.2 | -0.011 | -0.171 | -0.526 | -0.325 | -0.268 | -0.04 | -0.191 | 0.109 | -0.046 | 0.089 | -0.052 | -0.014 | -0.117 | 0.043 | 0.154 | 0.094 | 0.026 | 0.051 | 0.056 | -0.038 | 0.176 | 0.247 | 0.314 | 0.32 | 0.337 | 0.423 | 0.364 | 0.271 | 0.281 | 0.249 | -0.184 | 0.321 | 0.326 |