CK SAN-ETSU Co., Ltd.
TSE:5757.T
3690 (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
| 30,345 | 27,562 | 28,326 | 26,484 | 29,061 | 28,965 | 30,532 | 30,317 | 34,024 | 30,259 | 28,886 | 28,436 | 27,762 | 22,824 | 18,451 | 13,274 | 14,581 | 18,203 | 18,639 | 18,618 | 19,987 | 19,574 | 21,455 | 21,234 | 22,351 | 22,419 | 21,713 | 19,394 | 19,895 | 19,928 | 16,545 | 15,722 | 15,936 | 16,187 | 16,816 | 17,391 | 18,112 | 15,133 | 15,417 | 14,267 | 16,886 | 15,796 | 14,592 | 13,662 | 13,602 | 12,367 | 11,352 | 11,668 | 12,724 | 11,904 | 12,175 | 14,029 | 16,210 | 13,624 | 11,516 | 11,203 | 12,283 | 11,186 | 10,076 | 7,519 | 5,667 | 4,456 | 10,235 | 13,852 |
Kosten van de omzet
| 25,906 | 24,358 | 24,563 | 23,420 | 26,069 | 25,626 | 27,529 | 27,525 | 29,921 | 26,477 | 25,263 | 24,659 | 23,392 | 19,126 | 15,707 | 11,402 | 13,398 | 15,922 | 16,421 | 16,810 | 17,700 | 17,346 | 18,933 | 19,141 | 20,063 | 19,740 | 18,875 | 16,825 | 17,648 | 16,837 | 14,402 | 14,032 | 14,325 | 14,835 | 15,434 | 16,133 | 16,542 | 13,944 | 13,884 | 12,804 | 15,285 | 13,997 | 13,226 | 12,314 | 12,017 | 10,879 | 10,133 | 10,472 | 11,283 | 10,645 | 11,651 | 12,728 | 14,708 | 12,158 | 10,250 | 10,069 | 10,742 | 9,633 | 8,667 | 6,346 | 4,901 | 6,327 | 9,839 | 12,834 |
Brutowinst
| 4,439 | 3,204 | 3,763 | 3,064 | 2,992 | 3,339 | 3,003 | 2,792 | 4,103 | 3,782 | 3,623 | 3,777 | 4,370 | 3,698 | 2,744 | 1,872 | 1,183 | 2,281 | 2,218 | 1,808 | 2,287 | 2,228 | 2,522 | 2,093 | 2,288 | 2,679 | 2,838 | 2,569 | 2,247 | 3,091 | 2,143 | 1,690 | 1,611 | 1,352 | 1,382 | 1,258 | 1,570 | 1,189 | 1,533 | 1,463 | 1,601 | 1,799 | 1,366 | 1,348 | 1,585 | 1,488 | 1,219 | 1,196 | 1,441 | 1,259 | 524 | 1,301 | 1,502 | 1,466 | 1,266 | 1,134 | 1,541 | 1,553 | 1,409 | 1,173 | 766 | -1,871 | 396 | 1,018 |
Brutowinstmarge
| 0.146 | 0.116 | 0.133 | 0.116 | 0.103 | 0.115 | 0.098 | 0.092 | 0.121 | 0.125 | 0.125 | 0.133 | 0.157 | 0.162 | 0.149 | 0.141 | 0.081 | 0.125 | 0.119 | 0.097 | 0.114 | 0.114 | 0.118 | 0.099 | 0.102 | 0.119 | 0.131 | 0.132 | 0.113 | 0.155 | 0.13 | 0.107 | 0.101 | 0.084 | 0.082 | 0.072 | 0.087 | 0.079 | 0.099 | 0.103 | 0.095 | 0.114 | 0.094 | 0.099 | 0.117 | 0.12 | 0.107 | 0.103 | 0.113 | 0.106 | 0.043 | 0.093 | 0.093 | 0.108 | 0.11 | 0.101 | 0.125 | 0.139 | 0.14 | 0.156 | 0.135 | -0.42 | 0.039 | 0.073 |
Onderzoek- en ontwikkelingskosten
| 0 | 18 | 36 | 20 | 36 | 38 | 44 | 32 | 39 | 164 | 50 | 34 | 47 | 42 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 112 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 967 | 284 | 290 | 284 | 292 | 298 | 307 | 329 | 331 | 332 | 326 | 344 | 324 | 317 | 257 | 202 | 222 | 260 | 259 | 256 | 253 | 262 | 271 | 262 | 266 | 275 | 264 | 263 | 267 | 685 | 253 | 255 | 245 | 537 | 231 | 230 | 235 | 465 | 204 | 209 | 246 | 469 | 207 | 206 | 188 | 420 | 181 | 196 | 191 | 425 | 181 | 211 | 250 | 360 | 166 | 192 | 180 | 284 | 159 | 150 | 112 | 283 | 163 | 201 |
Verkoop- en marketingkosten
| 274 | 284 | 993 | 284 | 292 | 298 | 307 | 329 | 331 | 332 | 326 | 344 | 324 | 317 | 257 | 202 | 222 | 260 | 259 | 256 | 253 | 262 | 271 | 262 | 266 | 275 | 264 | 263 | 267 | 280 | 253 | 255 | 245 | 252 | 231 | 230 | 235 | 202 | 204 | 209 | 246 | 231 | 207 | 206 | 188 | 189 | 181 | 196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,241 | 1,239 | 1,283 | 284 | 292 | 298 | 307 | 329 | 331 | 332 | 326 | 344 | 324 | 317 | 257 | 202 | 222 | 260 | 259 | 256 | 253 | 262 | 271 | 262 | 266 | 275 | 264 | 263 | 267 | 685 | 253 | 255 | 245 | 537 | 231 | 230 | 235 | 465 | 204 | 209 | 246 | 469 | 207 | 206 | 188 | 420 | 181 | 196 | 191 | 425 | 181 | 211 | 250 | 360 | 166 | 192 | 180 | 284 | 159 | 150 | 112 | 283 | 163 | 201 |
Overige kosten
| 1 | 67 | 82 | 62 | 96 | 2 | 89 | 122 | 73 | 24 | 58 | 59 | 71 | 170 | 130 | 158 | -90 | 43 | 46 | 25 | 50 | -35 | 92 | 64 | 30 | 326 | -195 | 49 | 36 | -384 | -160 | 41 | 135 | 620 | 131 | 223 | 70 | -151 | 45 | 78 | 143 | 172 | 51 | 54 | 55 | -95 | 63 | 45 | 8 | 184 | 20 | 42 | 60 | -105 | 9 | -6 | 31 | -1 | 3 | 48 | 31 | 17 | 7 | 4 |
Bedrijfskosten
| 1,242 | 1,257 | 1,319 | 1,265 | 1,249 | 1,242 | 1,221 | 1,277 | 1,215 | 1,201 | 1,248 | 1,194 | 1,134 | 1,057 | 1,059 | 978 | 1,007 | 1,162 | 1,051 | 1,031 | 1,018 | 1,068 | 1,035 | 1,034 | 1,046 | 2,657 | 550 | 525 | 540 | 942 | 515 | 505 | 524 | 786 | 492 | 472 | 510 | 670 | 422 | 375 | 497 | 1,116 | 368 | 382 | 353 | 586 | 340 | 350 | 378 | 608 | 358 | 395 | 428 | 458 | 269 | 285 | 274 | 374 | 250 | 215 | 186 | 371 | 285 | 295 |
Bedrijfsresultaat
| 3,197 | 1,947 | 2,444 | 1,797 | 1,741 | 2,096 | 1,783 | 1,515 | 2,885 | 2,579 | 2,376 | 2,581 | 3,235 | 2,640 | 1,687 | 891 | 174 | 1,119 | 1,169 | 775 | 1,266 | 1,159 | 1,487 | 1,060 | 1,239 | 1,482 | 1,816 | 1,553 | 1,207 | 1,928 | 1,152 | 723 | 577 | 377 | 464 | 356 | 619 | 325 | 718 | 715 | 611 | 570 | 613 | 596 | 901 | 778 | 552 | 497 | 744 | 563 | -119 | 647 | 812 | 959 | 848 | 690 | 1,109 | 1,141 | 1,008 | 800 | 442 | -2,210 | -61 | 546 |
Bedrijfsresultaat ratio
| 0.105 | 0.071 | 0.086 | 0.068 | 0.06 | 0.072 | 0.058 | 0.05 | 0.085 | 0.085 | 0.082 | 0.091 | 0.117 | 0.116 | 0.091 | 0.067 | 0.012 | 0.061 | 0.063 | 0.042 | 0.063 | 0.059 | 0.069 | 0.05 | 0.055 | 0.066 | 0.084 | 0.08 | 0.061 | 0.097 | 0.07 | 0.046 | 0.036 | 0.023 | 0.028 | 0.02 | 0.034 | 0.021 | 0.047 | 0.05 | 0.036 | 0.036 | 0.042 | 0.044 | 0.066 | 0.063 | 0.049 | 0.043 | 0.058 | 0.047 | -0.01 | 0.046 | 0.05 | 0.07 | 0.074 | 0.062 | 0.09 | 0.102 | 0.1 | 0.106 | 0.078 | -0.496 | -0.006 | 0.039 |
Totaal overige inkomsten en kosten netto
| -2,919 | -1,334 | 314 | -985 | 189 | -1,234 | -402 | 493 | 1,522 | -1,970 | -1,813 | 227 | -658 | -1,373 | -1,296 | -682 | -1,481 | 1,425 | -503 | 201 | 519 | -359 | 295 | 240 | -68 | 2,019 | -885 | -729 | -487 | -233 | -1,144 | -435 | -161 | -27 | -280 | 256 | -187 | 374 | -429 | -343 | -418 | 252 | -420 | -392 | -54 | -59 | -422 | -298 | 208 | -386 | -454 | 412 | 453 | -93 | -397 | -378 | 171 | -97 | -181 | -127 | -104 | -688 | -205 | -200 |
Inkomen voor belasting
| 278 | 613 | 2,758 | 812 | 1,931 | 862 | 1,381 | 2,008 | 4,409 | 610 | 563 | 2,809 | 2,578 | 1,268 | 389 | 211 | -1,305 | 2,543 | 665 | 978 | 1,787 | 800 | 1,783 | 1,299 | 1,173 | 2,041 | 1,403 | 1,315 | 1,220 | 1,916 | 484 | 750 | 926 | 539 | 610 | 1,042 | 873 | 893 | 682 | 745 | 686 | 935 | 578 | 574 | 1,178 | 843 | 457 | 548 | 1,271 | 265 | -288 | 1,318 | 1,527 | 915 | 600 | 471 | 1,438 | 1,082 | 978 | 831 | 476 | -2,930 | -94 | 523 |
Inkomen voor belasting ratio
| 0.009 | 0.022 | 0.097 | 0.031 | 0.066 | 0.03 | 0.045 | 0.066 | 0.13 | 0.02 | 0.019 | 0.099 | 0.093 | 0.056 | 0.021 | 0.016 | -0.09 | 0.14 | 0.036 | 0.053 | 0.089 | 0.041 | 0.083 | 0.061 | 0.052 | 0.091 | 0.065 | 0.068 | 0.061 | 0.096 | 0.029 | 0.048 | 0.058 | 0.033 | 0.036 | 0.06 | 0.048 | 0.059 | 0.044 | 0.052 | 0.041 | 0.059 | 0.04 | 0.042 | 0.087 | 0.068 | 0.04 | 0.047 | 0.1 | 0.022 | -0.024 | 0.094 | 0.094 | 0.067 | 0.052 | 0.042 | 0.117 | 0.097 | 0.097 | 0.111 | 0.084 | -0.658 | -0.009 | 0.038 |
Belastingkosten
| 130 | 111 | 864 | 251 | 630 | 275 | 443 | 636 | 1,369 | -214 | 181 | 869 | 805 | 363 | 114 | 12 | -325 | 741 | 190 | 355 | 563 | -170 | 560 | 390 | 423 | 572 | 437 | 417 | 391 | 637 | 132 | 235 | 282 | -12 | 179 | 316 | 288 | 253 | 221 | 238 | 254 | 507 | 181 | 201 | 427 | 255 | 163 | 189 | 381 | 46 | 51 | 464 | 418 | 141 | 248 | 196 | 592 | 616 | 98 | 1 | 2 | -185 | -26 | 235 |
Nettowinst
| 130 | 493 | 1,676 | 477 | 1,169 | 508 | 819 | 1,234 | 2,757 | 708 | 328 | 1,722 | 1,555 | 743 | 190 | 127 | -886 | 1,575 | 361 | 480 | 1,060 | 896 | 999 | 781 | 642 | 1,246 | 871 | 769 | 750 | 1,125 | 340 | 422 | 573 | 441 | 321 | 643 | 509 | 685 | 422 | 508 | 417 | 401 | 401 | 363 | 681 | 563 | 272 | 334 | 877 | 230 | -251 | 826 | 1,153 | 775 | 352 | 275 | 846 | 466 | 879 | 830 | 473 | -2,745 | -68 | 288 |
Nettowinstmarge
| 0.004 | 0.018 | 0.059 | 0.018 | 0.04 | 0.018 | 0.027 | 0.041 | 0.081 | 0.023 | 0.011 | 0.061 | 0.056 | 0.033 | 0.01 | 0.01 | -0.061 | 0.087 | 0.019 | 0.026 | 0.053 | 0.046 | 0.047 | 0.037 | 0.029 | 0.056 | 0.04 | 0.04 | 0.038 | 0.056 | 0.021 | 0.027 | 0.036 | 0.027 | 0.019 | 0.037 | 0.028 | 0.045 | 0.027 | 0.036 | 0.025 | 0.025 | 0.027 | 0.027 | 0.05 | 0.046 | 0.024 | 0.029 | 0.069 | 0.019 | -0.021 | 0.059 | 0.071 | 0.057 | 0.031 | 0.025 | 0.069 | 0.042 | 0.087 | 0.11 | 0.083 | -0.616 | -0.007 | 0.021 |
WPA (Winst Per Aandeel)
| 15.51 | 58.86 | 201.05 | 57.29 | 141.14 | 61.42 | 99.3 | 149.69 | 334.12 | 85.08 | 38.14 | 206.1 | 187.73 | 89.7 | 22.94 | 15.51 | -108.18 | 192.3 | 44.08 | 59.02 | 130.44 | 110.18 | 122.84 | 97.13 | 79.88 | 154.96 | 108.32 | 96.49 | 94.13 | 141.16 | 42.66 | 53.88 | 73.25 | 56.31 | 40.99 | 90.04 | 71.41 | 95.93 | 59.1 | 72.2 | 59.32 | 56.99 | 56.99 | 53.35 | 100.13 | 82.75 | 39.98 | 50.61 | 133.02 | 34.85 | -38.03 | 116.77 | 163.1 | 100.32 | 12.61 | 35.66 | 109.17 | 60.03 | 113.24 | 106.87 | 60.97 | -353.72 | -8.69 | 37.1 |
Verwaterde WPA
| 15.51 | 58.86 | 201.05 | 57.29 | 141.14 | 61.42 | 99.3 | 149.69 | 334.12 | 85.08 | 38.14 | 206.1 | 187.73 | 89.7 | 22.94 | 15.51 | -108.18 | 192.3 | 44.08 | 59.02 | 130.44 | 110.18 | 122.84 | 97.13 | 79.88 | 154.96 | 108.32 | 96.49 | 94.13 | 141.16 | 42.66 | 53.88 | 73.25 | 56.31 | 40.99 | 90.04 | 71.41 | 95.93 | 59.1 | 72.2 | 59.32 | 56.99 | 56.99 | 53.35 | 100.13 | 82.75 | 39.98 | 50.61 | 133.02 | 34.85 | -38.03 | 116.77 | 163.1 | 100.32 | 12.61 | 35.66 | 109.17 | 60.03 | 113.24 | 106.87 | 60.97 | -353.72 | -8.69 | 37.1 |
EBITDA
| 3,709.75 | 2,486 | 2,974 | 1,873 | 1,852 | 2,166 | 1,884 | 1,643 | 2,977 | 2,659 | 2,444 | 2,648 | 3,319 | 2,972 | 1,827 | 1,051 | 89 | 1,183 | 1,213 | 796 | 1,332 | 1,146 | 1,575 | 1,131 | 1,271 | -391 | 2,100 | 2,099 | 1,730 | 1,766 | 1,509 | 1,198 | 1,208 | 1,193 | 1,014 | 1,017 | 1,130 | 402 | 1,172 | 1,167 | 1,241 | 870 | 1,045 | 1,037 | 1,314 | 844 | 929 | 883 | 1,089 | 844 | 166 | 940 | 1,139 | 1,087 | 1,178 | 1,023 | 1,458 | 1,412 | 1,338 | 1,195 | 814 | -2,055 | 356 | 752 |
EBITDA ratio
| 0.122 | 0.09 | 0.105 | 0.071 | 0.064 | 0.075 | 0.062 | 0.054 | 0.087 | 0.088 | 0.085 | 0.093 | 0.12 | 0.13 | 0.099 | 0.079 | 0.006 | 0.065 | 0.065 | 0.043 | 0.067 | 0.059 | 0.073 | 0.053 | 0.057 | -0.017 | 0.097 | 0.108 | 0.087 | 0.089 | 0.091 | 0.076 | 0.076 | 0.074 | 0.06 | 0.058 | 0.062 | 0.027 | 0.076 | 0.082 | 0.073 | 0.055 | 0.072 | 0.076 | 0.097 | 0.068 | 0.082 | 0.076 | 0.086 | 0.071 | 0.014 | 0.067 | 0.07 | 0.08 | 0.102 | 0.091 | 0.119 | 0.126 | 0.133 | 0.159 | 0.144 | -0.461 | 0.035 | 0.054 |