Rinnai Corporation
TSE:5947.T
3404 (JPY) • At close November 5, 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
| 98,185 | 120,024 | 117,468 | 102,841 | 89,853 | 111,136 | 119,746 | 99,341 | 95,006 | 92,422 | 94,042 | 95,214 | 84,507 | 98,858 | 96,561 | 80,359 | 68,586 | 88,609 | 91,490 | 86,430 | 73,931 | 91,122 | 94,150 | 83,484 | 79,266 | 92,399 | 94,920 | 83,700 | 76,052 | 86,909 | 88,241 | 80,587 | 74,519 | 83,101 | 87,394 | 79,938 | 69,502 | 76,754 | 81,500 | 71,556 | 65,212 | 77,990 | 81,669 | 69,442 | 57,880 | 64,093 | 73,523 | 61,185 | 53,031 | 61,863 | 70,499 | 60,102 | 54,172 | 60,983 | 67,093 | 59,142 | 52,217 | 57,930 | 66,157 | 56,059 | 45,970 | 52,046 | 70,216 | 62,405 |
Kosten van de omzet
| 65,491 | 83,825 | 76,610 | 71,858 | 63,848 | 76,490 | 79,453 | 68,073 | 62,818 | 65,927 | 64,962 | 63,238 | 55,501 | 65,923 | 62,541 | 53,725 | 46,843 | 59,552 | 59,825 | 57,937 | 50,571 | 62,655 | 63,753 | 57,092 | 52,415 | 64,104 | 63,853 | 56,539 | 50,500 | 58,680 | 58,547 | 54,456 | 49,672 | 56,741 | 58,582 | 54,204 | 46,927 | 53,517 | 55,791 | 50,002 | 44,526 | 53,177 | 55,371 | 47,867 | 40,443 | 45,576 | 50,705 | 42,491 | 37,218 | 43,476 | 48,957 | 41,538 | 37,504 | 43,230 | 46,423 | 40,403 | 35,810 | 41,109 | 45,792 | 39,362 | 32,484 | 37,818 | 49,107 | 44,361 |
Brutowinst
| 32,694 | 36,199 | 40,858 | 30,983 | 26,005 | 34,646 | 40,293 | 31,268 | 32,188 | 26,495 | 29,080 | 31,976 | 29,006 | 32,935 | 34,020 | 26,634 | 21,743 | 29,057 | 31,665 | 28,493 | 23,360 | 28,467 | 30,397 | 26,392 | 26,851 | 28,295 | 31,067 | 27,161 | 25,552 | 28,229 | 29,694 | 26,131 | 24,847 | 26,360 | 28,812 | 25,734 | 22,575 | 23,237 | 25,709 | 21,554 | 20,686 | 24,813 | 26,298 | 21,575 | 17,437 | 18,517 | 22,818 | 18,694 | 15,813 | 18,387 | 21,542 | 18,564 | 16,668 | 17,753 | 20,670 | 18,739 | 16,407 | 16,821 | 20,365 | 16,697 | 13,486 | 14,228 | 21,109 | 18,044 |
Brutowinstmarge
| 0.333 | 0.302 | 0.348 | 0.301 | 0.289 | 0.312 | 0.336 | 0.315 | 0.339 | 0.287 | 0.309 | 0.336 | 0.343 | 0.333 | 0.352 | 0.331 | 0.317 | 0.328 | 0.346 | 0.33 | 0.316 | 0.312 | 0.323 | 0.316 | 0.339 | 0.306 | 0.327 | 0.325 | 0.336 | 0.325 | 0.337 | 0.324 | 0.333 | 0.317 | 0.33 | 0.322 | 0.325 | 0.303 | 0.315 | 0.301 | 0.317 | 0.318 | 0.322 | 0.311 | 0.301 | 0.289 | 0.31 | 0.306 | 0.298 | 0.297 | 0.306 | 0.309 | 0.308 | 0.291 | 0.308 | 0.317 | 0.314 | 0.29 | 0.308 | 0.298 | 0.293 | 0.273 | 0.301 | 0.289 |
Onderzoek- en ontwikkelingskosten
| 0 | 3,698 | 3,738 | 3,527 | 39 | 3,930 | 3,570 | 3,061 | 2,897 | 12,762 | 3,224 | 3,083 | 2,931 | 4,391 | 0 | 0 | 0 | 9,308 | 0 | 0 | 0 | 9,503 | 0 | 0 | 0 | 9,918 | 0 | 0 | 0 | 9,340 | 0 | 0 | 0 | 9,113 | 0 | 0 | 0 | 8,895 | 0 | 0 | 0 | 8,380 | 0 | 0 | 0 | 8,060 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -807 | 0 | 0 | 0 | -4,603 | 0 | 0 | 0 | -9,029 | 0 | 0 | 0 | -5,296 | 0 | 0 | 0 | -9,965 | 0 | 0 | 0 | -9,658 | 0 | 0 | 0 | -8,091 | 0 | 0 | 0 | -6,747 | 0 | 0 | 0 | -6,723 | 0 | 0 | 0 | -5,319 | 0 | 0 | 0 | -4,676 | 0 | 0 | 0 | -5,505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 26,909 | 0 | 0 | 0 | 27,589 | 0 | 0 | 0 | 21,066 | 0 | 0 | 0 | 20,931 | 0 | 0 | 0 | 22,939 | 0 | 0 | 0 | 23,388 | 0 | 0 | 0 | 22,105 | 0 | 0 | 0 | 21,561 | 0 | 0 | 0 | 20,550 | 0 | 0 | 0 | 18,122 | 0 | 0 | 0 | 16,498 | 0 | 0 | 0 | 15,110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 23,976 | 26,102 | 21,771 | 20,450 | 22,891 | 22,986 | 22,119 | 19,201 | 22,108 | 12,037 | 21,147 | 21,049 | 16,893 | 15,635 | 19,196 | 17,927 | 17,492 | 12,974 | 20,459 | 19,787 | 18,826 | 13,730 | 20,559 | 19,607 | 21,297 | 14,014 | 20,126 | 19,690 | 19,095 | 14,814 | 18,520 | 17,779 | 18,325 | 13,827 | 17,444 | 17,175 | 15,848 | 12,803 | 15,139 | 15,088 | 13,985 | 11,822 | 14,298 | 13,624 | 12,981 | 9,605 | 13,113 | 12,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 529 | 250 | 878 | 360 | 147 | 468 | 153 | 29 | -21 | 173 | 364 | 260 | 213 | 142 | 305 | 81 | 318 | 113 | 45 | 214 | 231 | 173 | 311 | 266 | 160 | 80 | 159 | 76 | 10 | 113 | 180 | 182 | 66 | 144 | 24 | 156 | -304 | 258 | 370 | 250 | -76 | 329 | 358 | 114 | -346 | 516 | 115 | 249 | 60 | 147 | 46 | 335 | 217 | 182 | 151 | 257 | 184 | 72 | 231 | 291 | 395 | 139 | 170 |
Bedrijfskosten
| 23,977 | 26,102 | 25,509 | 23,977 | 22,891 | 26,912 | 25,689 | 22,262 | 22,108 | 18,667 | 21,147 | 21,049 | 19,824 | 20,021 | 19,196 | 17,927 | 17,492 | 19,075 | 20,459 | 19,787 | 18,826 | 19,759 | 20,559 | 19,607 | 21,297 | 20,310 | 20,126 | 19,690 | 19,095 | 20,217 | 18,520 | 17,779 | 18,325 | 18,414 | 17,444 | 17,175 | 15,848 | 16,183 | 15,139 | 15,088 | 13,985 | 15,196 | 14,298 | 13,624 | 12,981 | 12,469 | 13,113 | 12,390 | 11,514 | -589 | 12,364 | 12,018 | 11,698 | -877 | 12,231 | 12,155 | 11,880 | -1,626 | 12,411 | 12,398 | 11,082 | -2,878 | 15,362 | 14,047 |
Bedrijfsresultaat
| 8,717 | 10,097 | 15,348 | 7,007 | 3,113 | 7,730 | 14,604 | 9,005 | 10,079 | 7,822 | 7,935 | 10,927 | 9,180 | 12,909 | 14,824 | 8,708 | 4,249 | 9,977 | 11,205 | 8,708 | 4,532 | 8,704 | 9,837 | 6,785 | 5,553 | 7,981 | 10,941 | 7,471 | 6,456 | 8,009 | 11,174 | 8,351 | 6,522 | 7,941 | 11,367 | 8,558 | 6,727 | 7,050 | 10,571 | 6,465 | 6,701 | 9,612 | 12,000 | 7,951 | 4,455 | 6,044 | 9,705 | 6,304 | 4,298 | 5,942 | 9,176 | 6,547 | 4,969 | 5,690 | 8,438 | 6,583 | 4,526 | 5,735 | 7,952 | 4,297 | 2,403 | 2,994 | 5,745 | 3,995 |
Bedrijfsresultaat ratio
| 0.089 | 0.084 | 0.131 | 0.068 | 0.035 | 0.07 | 0.122 | 0.091 | 0.106 | 0.085 | 0.084 | 0.115 | 0.109 | 0.131 | 0.154 | 0.108 | 0.062 | 0.113 | 0.122 | 0.101 | 0.061 | 0.096 | 0.104 | 0.081 | 0.07 | 0.086 | 0.115 | 0.089 | 0.085 | 0.092 | 0.127 | 0.104 | 0.088 | 0.096 | 0.13 | 0.107 | 0.097 | 0.092 | 0.13 | 0.09 | 0.103 | 0.123 | 0.147 | 0.114 | 0.077 | 0.094 | 0.132 | 0.103 | 0.081 | 0.096 | 0.13 | 0.109 | 0.092 | 0.093 | 0.126 | 0.111 | 0.087 | 0.099 | 0.12 | 0.077 | 0.052 | 0.058 | 0.082 | 0.064 |
Totaal overige inkomsten en kosten netto
| 2,170 | 5,393 | 173 | 2,008 | 2,863 | 348 | -330 | 1,771 | 1,355 | 828 | 790 | 829 | 749 | 602 | 142 | 1,149 | 1,258 | 78 | 431 | -639 | 536 | 308 | 165 | 865 | 942 | -40 | 405 | 727 | 635 | -467 | 1,418 | 140 | -147 | -240 | 606 | 357 | 574 | 74 | 984 | 469 | 620 | 609 | 1,010 | 623 | 768 | 494 | 1,905 | 287 | 467 | -12,167 | 398 | 197 | -548 | -14,222 | 475 | 126 | -254 | -13,266 | 216 | -29 | 311 | -16,391 | -1,456 | 56 |
Inkomen voor belasting
| 10,887 | 15,490 | 15,521 | 9,015 | 5,895 | 8,078 | 14,274 | 10,776 | 11,437 | 8,651 | 8,722 | 11,757 | 9,930 | 13,516 | 14,965 | 9,857 | 5,508 | 10,061 | 11,636 | 8,068 | 5,069 | 9,016 | 10,003 | 7,650 | 6,495 | 7,944 | 11,346 | 8,199 | 7,091 | 7,544 | 12,593 | 8,491 | 6,375 | 7,706 | 11,973 | 8,916 | 7,301 | 7,128 | 11,554 | 6,935 | 7,321 | 10,227 | 13,010 | 8,573 | 5,224 | 6,542 | 11,610 | 6,591 | 4,766 | 6,809 | 9,576 | 6,743 | 4,422 | 4,408 | 8,914 | 6,710 | 4,273 | 5,181 | 8,170 | 4,270 | 2,715 | 715 | 4,291 | 4,053 |
Inkomen voor belasting ratio
| 0.111 | 0.129 | 0.132 | 0.088 | 0.066 | 0.073 | 0.119 | 0.108 | 0.12 | 0.094 | 0.093 | 0.123 | 0.118 | 0.137 | 0.155 | 0.123 | 0.08 | 0.114 | 0.127 | 0.093 | 0.069 | 0.099 | 0.106 | 0.092 | 0.082 | 0.086 | 0.12 | 0.098 | 0.093 | 0.087 | 0.143 | 0.105 | 0.086 | 0.093 | 0.137 | 0.112 | 0.105 | 0.093 | 0.142 | 0.097 | 0.112 | 0.131 | 0.159 | 0.123 | 0.09 | 0.102 | 0.158 | 0.108 | 0.09 | 0.11 | 0.136 | 0.112 | 0.082 | 0.072 | 0.133 | 0.113 | 0.082 | 0.089 | 0.123 | 0.076 | 0.059 | 0.014 | 0.061 | 0.065 |
Belastingkosten
| 2,833 | 3,838 | 3,941 | 2,089 | 1,523 | 1,777 | 3,613 | 3,175 | 3,004 | 1,697 | 2,470 | 3,406 | 2,480 | 3,245 | 4,250 | 2,646 | 1,461 | 1,837 | 3,472 | 2,503 | 1,332 | 2,136 | 3,159 | 2,207 | 1,660 | 1,963 | 3,485 | 2,480 | 1,877 | 1,680 | 3,811 | 2,636 | 1,732 | 2,108 | 3,760 | 2,752 | 2,246 | 1,909 | 3,861 | 2,202 | 2,235 | 3,646 | 4,426 | 2,776 | 1,861 | 2,023 | 3,718 | 2,023 | 1,490 | 1,955 | 3,868 | 2,392 | 2,005 | 1,129 | 3,201 | 2,362 | 1,319 | 2,014 | 3,128 | 1,660 | 1,079 | 1,601 | 3,076 | 1,931 |
Nettowinst
| 6,817 | 9,292 | 9,473 | 4,614 | 3,288 | 4,673 | 8,041 | 6,368 | 7,014 | 5,383 | 5,118 | 7,055 | 6,192 | 8,239 | 9,313 | 6,266 | 3,763 | 6,207 | 7,364 | 4,706 | 3,284 | 5,463 | 6,215 | 4,694 | 4,108 | 4,504 | 7,255 | 4,891 | 4,544 | 5,270 | 8,101 | 5,085 | 3,866 | 5,138 | 7,636 | 5,563 | 4,373 | 4,663 | 7,277 | 4,168 | 4,539 | 6,259 | 8,356 | 5,421 | 3,218 | 4,165 | 7,733 | 4,277 | 3,196 | 4,599 | 5,633 | 4,225 | 2,350 | 2,893 | 5,602 | 4,199 | 2,815 | 2,695 | 4,903 | 2,456 | 1,586 | -1,002 | 1,557 | 2,179 |
Nettowinstmarge
| 0.069 | 0.077 | 0.081 | 0.045 | 0.037 | 0.042 | 0.067 | 0.064 | 0.074 | 0.058 | 0.054 | 0.074 | 0.073 | 0.083 | 0.096 | 0.078 | 0.055 | 0.07 | 0.08 | 0.054 | 0.044 | 0.06 | 0.066 | 0.056 | 0.052 | 0.049 | 0.076 | 0.058 | 0.06 | 0.061 | 0.092 | 0.063 | 0.052 | 0.062 | 0.087 | 0.07 | 0.063 | 0.061 | 0.089 | 0.058 | 0.07 | 0.08 | 0.102 | 0.078 | 0.056 | 0.065 | 0.105 | 0.07 | 0.06 | 0.074 | 0.08 | 0.07 | 0.043 | 0.047 | 0.083 | 0.071 | 0.054 | 0.047 | 0.074 | 0.044 | 0.035 | -0.019 | 0.022 | 0.035 |
WPA (Winst Per Aandeel)
| 47.71 | 64.37 | 66.05 | 31.95 | 22.48 | 31.9 | 54.85 | 43.13 | 46.99 | 35.98 | 34.17 | 46.34 | 40.16 | 53.43 | 60.4 | 40.64 | 24.4 | 40.25 | 47.76 | 30.52 | 21.3 | 35.43 | 40.31 | 30.44 | 26.64 | 29.19 | 47.01 | 31.54 | 29.13 | 33.78 | 51.93 | 32.59 | 24.78 | 32.93 | 48.95 | 35.66 | 28.03 | 29.89 | 46.65 | 26.72 | 29.09 | 40.18 | 53.73 | 35.03 | 21.8 | 28.3 | 52.55 | 29.06 | 21.72 | 93.74 | 114.82 | 86.12 | 15.97 | 58.97 | 36.07 | 27.04 | 18.25 | 52.06 | 30.17 | 15.11 | 9.76 | -6.17 | 9.57 | 13.4 |
Verwaterde WPA
| 47.71 | 64.37 | 66.05 | 31.95 | 22.48 | 31.9 | 54.85 | 43.13 | 46.99 | 35.98 | 34.17 | 46.34 | 40.16 | 53.43 | 60.4 | 40.64 | 24.4 | 40.25 | 47.76 | 30.52 | 21.3 | 35.43 | 40.31 | 30.44 | 26.64 | 29.19 | 47.01 | 31.54 | 29.13 | 33.78 | 51.93 | 32.59 | 24.78 | 32.93 | 48.95 | 35.66 | 28.03 | 29.89 | 46.65 | 26.72 | 29.09 | 40.18 | 53.73 | 35.03 | 21.8 | 28.3 | 52.55 | 29.06 | 21.72 | 93.74 | 114.82 | 86.12 | 15.97 | 58.97 | 36.07 | 27.04 | 18.25 | 52.06 | 30.17 | 15.11 | 9.76 | -6.17 | 9.57 | 13.4 |
EBITDA
| 12,332.5 | 14,178 | 15,707 | 9,212 | 6,015 | 8,211 | 14,364 | 10,827 | 11,462 | 8,777 | 8,782 | 11,792 | 9,954 | 13,637 | 15,017 | 9,295 | 4,695 | 10,311 | 11,770 | 8,846 | 5,159 | 8,931 | 9,973 | 6,817 | 5,572 | 6,392 | 11,375 | 7,957 | 7,116 | 8,130 | 12,423 | 8,551 | 6,553 | 7,757 | 12,053 | 8,830 | 7,398 | 7,499 | 11,667 | 7,035 | 7,379 | 10,222 | 13,133 | 8,673 | 5,293 | 7,014 | 10,823 | 6,816 | 4,831 | 19,720 | 10,008 | 6,810 | 5,708 | 21,553 | 10,999 | 8,869 | 6,708 | 21,554 | 10,637 | 6,522 | 4,549 | 19,349 | 7,090 | 4,298 |
EBITDA ratio
| 0.126 | 0.118 | 0.134 | 0.09 | 0.067 | 0.074 | 0.12 | 0.109 | 0.121 | 0.095 | 0.093 | 0.124 | 0.118 | 0.138 | 0.156 | 0.116 | 0.068 | 0.116 | 0.129 | 0.102 | 0.07 | 0.098 | 0.106 | 0.082 | 0.07 | 0.069 | 0.12 | 0.095 | 0.094 | 0.094 | 0.141 | 0.106 | 0.088 | 0.093 | 0.138 | 0.11 | 0.106 | 0.098 | 0.143 | 0.098 | 0.113 | 0.131 | 0.161 | 0.125 | 0.091 | 0.109 | 0.147 | 0.111 | 0.091 | 0.319 | 0.142 | 0.113 | 0.105 | 0.353 | 0.164 | 0.15 | 0.128 | 0.372 | 0.161 | 0.116 | 0.099 | 0.372 | 0.101 | 0.069 |