Hirakawa Hewtech Corp.
TSE:5821.T
1600 (JPY) • At close November 13, 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
| 7,892 | 8,128 | 6,979 | 8,087 | 7,111 | 7,149 | 7,530 | 8,688 | 8,317 | 7,689 | 6,379 | 7,426 | 7,207 | 6,791 | 6,297 | 6,057 | 5,676 | 4,924 | 5,736 | 6,393 | 6,854 | 5,897 | 6,217 | 7,085 | 6,917 | 6,634 | 6,497 | 6,695 | 6,782 | 6,019 | 6,023 | 6,314 | 6,184 | 5,940 | 6,569 | 7,424 | 7,127 | 6,827 | 6,454 | 6,542 | 5,954 | 5,825 | 6,068 | 6,184 | 5,831 | 5,234 | 5,007.86 | 5,006.406 | 4,964.133 | 4,697.677 | 4,946.502 | 4,852.808 | 5,037.681 | 3,578.715 | 3,702.464 | 3,974.147 | 3,713.439 | 3,511.704 | 3,814.653 | 3,570.779 | 3,109.15 | 2,488.097 | 3,539.059 | 5,032.776 | 5,148.132 |
Kosten van de omzet
| 6,030 | 6,232 | 5,372 | 6,353 | 5,566 | 5,504 | 5,564 | 6,378 | 6,475 | 5,978 | 5,123 | 5,803 | 5,638 | 5,236 | 4,830 | 4,627 | 4,287 | 3,682 | 4,340 | 4,754 | 4,995 | 4,412 | 4,681 | 5,245 | 5,202 | 4,972 | 4,974 | 5,224 | 5,150 | 4,433 | 4,463 | 4,742 | 4,434 | 4,467 | 5,061 | 5,639 | 5,612 | 5,463 | 5,158 | 5,364 | 4,821 | 4,698 | 4,886 | 5,082 | 4,862 | 4,234 | 4,037.586 | 4,036.228 | 3,989.429 | 3,722.631 | 3,840.684 | 3,946.712 | 4,012.026 | 2,872.347 | 2,890.92 | 3,176.965 | 2,862.732 | 2,836.786 | 2,978.903 | 2,915.199 | 2,457.982 | 2,083.425 | 2,963.027 | 4,240.404 | 4,171.216 |
Brutowinst
| 1,862 | 1,896 | 1,607 | 1,734 | 1,545 | 1,645 | 1,966 | 2,310 | 1,842 | 1,711 | 1,256 | 1,623 | 1,569 | 1,555 | 1,467 | 1,430 | 1,389 | 1,242 | 1,396 | 1,639 | 1,859 | 1,485 | 1,536 | 1,840 | 1,715 | 1,662 | 1,523 | 1,471 | 1,632 | 1,586 | 1,560 | 1,572 | 1,750 | 1,473 | 1,508 | 1,785 | 1,515 | 1,364 | 1,296 | 1,178 | 1,133 | 1,127 | 1,182 | 1,102 | 969 | 1,000 | 970.274 | 970.178 | 974.704 | 975.046 | 1,105.818 | 906.096 | 1,025.655 | 706.368 | 811.544 | 797.182 | 850.707 | 674.918 | 835.75 | 655.58 | 651.168 | 404.672 | 576.032 | 792.372 | 976.916 |
Brutowinstmarge
| 0.236 | 0.233 | 0.23 | 0.214 | 0.217 | 0.23 | 0.261 | 0.266 | 0.221 | 0.223 | 0.197 | 0.219 | 0.218 | 0.229 | 0.233 | 0.236 | 0.245 | 0.252 | 0.243 | 0.256 | 0.271 | 0.252 | 0.247 | 0.26 | 0.248 | 0.251 | 0.234 | 0.22 | 0.241 | 0.263 | 0.259 | 0.249 | 0.283 | 0.248 | 0.23 | 0.24 | 0.213 | 0.2 | 0.201 | 0.18 | 0.19 | 0.193 | 0.195 | 0.178 | 0.166 | 0.191 | 0.194 | 0.194 | 0.196 | 0.208 | 0.224 | 0.187 | 0.204 | 0.197 | 0.219 | 0.201 | 0.229 | 0.192 | 0.219 | 0.184 | 0.209 | 0.163 | 0.163 | 0.157 | 0.19 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 62 | 52 | 35 | 34 | 126 | 52 | 22 | 41 | 161 | 35 | 37 | 43 | 49 | 0 | 0 | 0 | 186 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 159 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 148 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 148 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 1,067 | 0 | 0 | 0 | 961 | 0 | 0 | 0 | 479 | 0 | 0 | 0 | 815 | 0 | 0 | 0 | 396 | 0 | 0 | 0 | 437 | 0 | 0 | 0 | 417 | 0 | 0 | 0 | 528 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,241 | 1,266 | 1,203 | 1,128 | 1,251 | 1,166 | 1,119 | 1,150 | 1,146 | 1,110 | 638 | 1,000 | 1,003 | 974 | 963 | 932 | 943 | 945 | 551 | 1,011 | 1,037 | 1,028 | 581 | 1,052 | 1,067 | 993 | 565 | 1,034 | 1,014 | 939 | 657 | 1,001 | 880 | 887 | 711 | 978 | 921 | 888 | 586 | 891 | 900 | 860 | 576 | 944 | 804 | 876 | 520 | 848 | 786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1 | 39 | 4 | 19 | 27 | 68 | 21 | 20 | 24 | 28 | 7 | 10 | -2 | 25 | 10 | 5 | 11 | 9 | 1,011 | 8 | -11 | 30 | 3 | 11 | 10 | -4 | 14 | 16 | 21 | 18 | 15 | 18 | 9 | 4 | 29 | 10 | 11 | 12 | 13 | 9 | 27 | 12 | 10 | 19 | 1 | 6.609 | 15.522 | 7.266 | 5.697 | 9.112 | 12.588 | 7.985 | 12.498 | 4.884 | -3.544 | 9.122 | 19.445 | 38.676 | 31.8 | 51.048 | 41.946 | 10.725 | 8.737 | 5.445 |
Bedrijfskosten
| 1,241 | 1,267 | 1,265 | 1,180 | 1,251 | 1,166 | 1,242 | 1,202 | 1,168 | 1,110 | 1,024 | 1,000 | 1,003 | 1,017 | 1,009 | 932 | 943 | 945 | 977 | 1,011 | 1,039 | 1,028 | 1,031 | 1,052 | 1,072 | 993 | 1,049 | 1,034 | 1,014 | 939 | -772 | 1,001 | 880 | 887 | -679 | 978 | 921 | 888 | -687 | 891 | 900 | 860 | -677 | 944 | 804 | 876 | -592.676 | 847.647 | 786.389 | 782.362 | -337.336 | 803.373 | 780.24 | 582.269 | -164.783 | 595.574 | 597.864 | 546.379 | -142.607 | 548.795 | 550.939 | 544.618 | -333.591 | 729.036 | 695.505 |
Bedrijfsresultaat
| 621 | 629 | 342 | 555 | 295 | 477 | 722 | 1,108 | 672 | 601 | 230 | 623 | 567 | 536 | 455 | 499 | 444 | 297 | 418 | 627 | 820 | 456 | 502 | 788 | 643 | 668 | 472 | 436 | 618 | 646 | 536 | 570 | 870 | 585 | 491 | 807 | 594 | 475 | 412 | 288 | 233 | 266 | 333 | 157 | 166 | 123 | 217.609 | 122.531 | 188.316 | 192.683 | 330.723 | 102.722 | 245.416 | 124.098 | 215.678 | 201.607 | 252.842 | 128.539 | 259.642 | 106.784 | 100.228 | -139.945 | -72.291 | 63.335 | 281.41 |
Bedrijfsresultaat ratio
| 0.079 | 0.077 | 0.049 | 0.069 | 0.041 | 0.067 | 0.096 | 0.128 | 0.081 | 0.078 | 0.036 | 0.084 | 0.079 | 0.079 | 0.072 | 0.082 | 0.078 | 0.06 | 0.073 | 0.098 | 0.12 | 0.077 | 0.081 | 0.111 | 0.093 | 0.101 | 0.073 | 0.065 | 0.091 | 0.107 | 0.089 | 0.09 | 0.141 | 0.098 | 0.075 | 0.109 | 0.083 | 0.07 | 0.064 | 0.044 | 0.039 | 0.046 | 0.055 | 0.025 | 0.028 | 0.024 | 0.043 | 0.024 | 0.038 | 0.041 | 0.067 | 0.021 | 0.049 | 0.035 | 0.058 | 0.051 | 0.068 | 0.037 | 0.068 | 0.03 | 0.032 | -0.056 | -0.02 | 0.013 | 0.055 |
Totaal overige inkomsten en kosten netto
| -288 | 343 | -65 | -273 | -5 | 348 | 115 | -170 | 147 | 706 | 116 | 28 | 5 | -46 | 280 | -451 | -29 | 25 | -127 | 66 | 6 | -56 | 43 | -143 | 72 | 31 | -88 | 26 | 222 | -42 | -18 | 119 | 25 | -49 | -151 | -49 | -20 | -26 | 21 | 86 | 54 | 15 | 46 | 48 | -4 | 239 | 47.83 | 86.582 | -140.744 | -25.683 | 58.114 | 33.9 | 314.687 | 346.098 | -175.361 | -15.637 | -21.467 | -21.747 | 22.082 | 31.191 | 25.901 | 32.908 | -1.603 | 91.106 | -84.195 |
Inkomen voor belasting
| 333 | 972 | 277 | 282 | 290 | 825 | 837 | 938 | 819 | 1,307 | 346 | 651 | 572 | 490 | 735 | 48 | 415 | 322 | 291 | 693 | 826 | 400 | 545 | 645 | 715 | 699 | 384 | 462 | 840 | 604 | 518 | 689 | 895 | 536 | 340 | 758 | 574 | 449 | 433 | 373 | 287 | 281 | 379 | 205 | 162 | 362 | 265.83 | 209.113 | 47.572 | 167.859 | 388.837 | 136.622 | 560.103 | 470.196 | 40.317 | 185.97 | 231.375 | 106.792 | 281.724 | 137.975 | 126.129 | -107.037 | -73.894 | 154.441 | 197.215 |
Inkomen voor belasting ratio
| 0.042 | 0.12 | 0.04 | 0.035 | 0.041 | 0.115 | 0.111 | 0.108 | 0.098 | 0.17 | 0.054 | 0.088 | 0.079 | 0.072 | 0.117 | 0.008 | 0.073 | 0.065 | 0.051 | 0.108 | 0.121 | 0.068 | 0.088 | 0.091 | 0.103 | 0.105 | 0.059 | 0.069 | 0.124 | 0.1 | 0.086 | 0.109 | 0.145 | 0.09 | 0.052 | 0.102 | 0.081 | 0.066 | 0.067 | 0.057 | 0.048 | 0.048 | 0.062 | 0.033 | 0.028 | 0.069 | 0.053 | 0.042 | 0.01 | 0.036 | 0.079 | 0.028 | 0.111 | 0.131 | 0.011 | 0.047 | 0.062 | 0.03 | 0.074 | 0.039 | 0.041 | -0.043 | -0.021 | 0.031 | 0.038 |
Belastingkosten
| 48 | 251 | -334 | 135 | 187 | 246 | 82 | 173 | 312 | 377 | 69 | 174 | 164 | 149 | 132 | 121 | 79 | 106 | 73 | 180 | 203 | 93 | 72 | 189 | 154 | 185 | 88 | 137 | 139 | 124 | 87 | 126 | 191 | 118 | 32 | 239 | 158 | 150 | 158 | 84 | 107 | 88 | 107 | 96 | 78 | 151 | 174.237 | 115.3 | 37.454 | -250.871 | 108.746 | 76.509 | 50.96 | 494.069 | 16.53 | 71.12 | 78.391 | 41.986 | 52 | 35.734 | 38.973 | 9.887 | -12.701 | 15.362 | 87.25 |
Nettowinst
| 284 | 721 | 614 | 153 | 96 | 581 | 754 | 765 | 506 | 930 | 277 | 479 | 412 | 335 | 603 | -73 | 336 | 216 | 218 | 512 | 624 | 306 | 473 | 456 | 561 | 513 | 296 | 325 | 701 | 480 | 430 | 564 | 703 | 418 | 308 | 520 | 416 | 298 | 275 | 290 | 183 | 193 | 272 | 109 | 84 | 211 | 91.551 | 93.976 | 10.225 | 418.803 | 279.944 | 60.162 | 509.216 | -23.783 | 24.13 | 114.923 | 153.112 | 65.462 | 232.007 | 105.516 | 88.25 | -113.364 | -49.301 | 141.774 | 112.883 |
Nettowinstmarge
| 0.036 | 0.089 | 0.088 | 0.019 | 0.014 | 0.081 | 0.1 | 0.088 | 0.061 | 0.121 | 0.043 | 0.065 | 0.057 | 0.049 | 0.096 | -0.012 | 0.059 | 0.044 | 0.038 | 0.08 | 0.091 | 0.052 | 0.076 | 0.064 | 0.081 | 0.077 | 0.046 | 0.049 | 0.103 | 0.08 | 0.071 | 0.089 | 0.114 | 0.07 | 0.047 | 0.07 | 0.058 | 0.044 | 0.043 | 0.044 | 0.031 | 0.033 | 0.045 | 0.018 | 0.014 | 0.04 | 0.018 | 0.019 | 0.002 | 0.089 | 0.057 | 0.012 | 0.101 | -0.007 | 0.007 | 0.029 | 0.041 | 0.019 | 0.061 | 0.03 | 0.028 | -0.046 | -0.014 | 0.028 | 0.022 |
WPA (Winst Per Aandeel)
| 20.22 | 51.33 | 43.71 | 10.89 | 6.83 | 41.36 | 53.68 | 54.46 | 36.02 | 66.21 | 19.72 | 34.11 | 29.29 | 23.85 | 42.93 | -5.2 | 23.92 | 15.4 | 15.52 | 36.45 | 44.42 | 21.8 | 33.67 | 32.46 | 39.94 | 36.53 | 21.07 | 23.14 | 49.9 | 34.17 | 30.61 | 40.15 | 50.05 | 29.77 | 21.93 | 37.02 | 29.62 | 21.24 | 19.58 | 20.65 | 13.03 | 13.76 | 19.36 | 7.76 | 5.98 | 15.07 | 6.52 | 6.69 | 0.72 | 29.37 | 19.63 | 4.22 | 36 | -1.68 | 1.71 | 8.19 | 10.91 | 4.67 | 16.53 | 7.58 | 6.34 | -8.14 | -3.54 | 10.19 | 8.11 |
Verwaterde WPA
| 20.22 | 51.33 | 43.71 | 10.89 | 6.83 | 41.36 | 53.68 | 54.46 | 36.02 | 66.21 | 19.72 | 34.1 | 29.29 | 23.85 | 42.93 | -5.2 | 23.92 | 15.4 | 15.52 | 36.45 | 44.42 | 21.8 | 33.67 | 32.46 | 39.94 | 36.53 | 21.07 | 23.14 | 49.9 | 34.17 | 30.61 | 40.15 | 50.05 | 29.77 | 21.93 | 37.02 | 29.62 | 21.24 | 19.58 | 20.65 | 13.03 | 13.76 | 19.36 | 7.76 | 5.98 | 15.07 | 6.52 | 6.69 | 0.72 | 29.24 | 19.63 | 4.22 | 36 | -1.68 | 1.71 | 8.19 | 10.91 | 4.59 | 16.53 | 7.58 | 6.34 | -8.14 | -3.54 | 10.19 | 8.11 |
EBITDA
| 342 | 1,007.25 | 288 | 671 | 665 | 1,212 | 1,228 | 1,309 | 1,248 | 1,609 | 732 | 1,017 | 896 | 800 | 1,034 | 329 | 696 | 629 | 552 | 886.5 | 1,106 | 676 | 547 | 647 | 715 | 703 | 384 | 464 | 843 | 671 | 2,317 | 692 | 898 | 538 | 346 | 763 | 578 | 484 | 2,007 | 378 | 292 | 285 | 384 | 211 | 167 | 314.75 | 1,645.628 | 216.824 | 190.694 | 174 | 1,488.665 | 112.755 | 231.093 | 130.513 | 216.083 | 370.305 | 412.25 | 308.086 | 464.37 | 346.481 | 333.803 | 96.742 | 125.94 | 226.409 | 279.044 |
EBITDA ratio
| 0.043 | 0.124 | 0.104 | 0.067 | 0.041 | 0.117 | 0.114 | 0.109 | 0.1 | 0.117 | 0.054 | 0.088 | 0.08 | 0.073 | 0.11 | 0.009 | 0.074 | 0.066 | 0.057 | 0.106 | 0.121 | 0.069 | 0.089 | 0.105 | 0.103 | 0.106 | 0.063 | 0.069 | 0.094 | 0.111 | 0.385 | 0.11 | 0.145 | 0.091 | 0.328 | 0.114 | 0.084 | 0.071 | 0.311 | 0.058 | 0.055 | 0.049 | 0.306 | 0.034 | 0.029 | 0.024 | 0.329 | 0.043 | 0.038 | 0.037 | 0.301 | 0.023 | 0.046 | 0.036 | 0.306 | 0.093 | 0.111 | 0.088 | 0.314 | 0.097 | 0.108 | 0.036 | 0.321 | 0.045 | 0.054 |