E-Guardian Inc.
TSE:6050.T
1779 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,905.94 | 2,767.042 | 2,878.924 | 2,839.862 | 2,826.111 | 2,934.915 | 3,110.774 | 3,037.352 | 3,051.471 | 2,961.04 | 2,986.751 | 2,753.029 | 2,724.902 | 2,447.534 | 2,417.172 | 2,343.51 | 2,127.21 | 1,979.002 | 1,884.486 | 1,854.485 | 1,697.526 | 1,621.531 | 1,605.829 | 1,610.788 | 1,509.597 | 1,466.538 | 1,472.004 | 1,454.729 | 1,357.31 | 1,295.077 | 1,282.221 | 1,133.013 | 1,018.791 | 976.351 | 925.317 | 893.509 | 839.148 | 774.712 | 707.915 | 696.976 | 637.786 | 607.805 | 612.826 | 612.609 | 616.321 | 624.447 | 641.088 | 605.915 | 601.849 | 596.344 | 537.604 | 496.872 | 488.293 | 500.965 | 475.173 | 443.354 | 401.943 | 354.134 |
Kosten van de omzet
| 2,029.263 | 1,957.994 | 2,024.639 | 2,012.434 | 2,015.803 | 2,095.839 | 2,235.256 | 2,204.195 | 2,105.071 | 2,001.537 | 1,971.13 | 1,854.044 | 1,757.226 | 1,545.368 | 1,570.37 | 1,519.421 | 1,422.118 | 1,310.195 | 1,266.03 | 1,174.777 | 1,125.53 | 1,061.553 | 1,042.642 | 1,045.788 | 987.663 | 957.83 | 974.356 | 920.181 | 902.737 | 840.397 | 840.17 | 731.307 | 683.989 | 612.429 | 623.834 | 593.677 | 583.652 | 499.202 | 498.705 | 485.634 | 451.99 | 433.093 | 449.159 | 428.665 | 470.695 | 453.752 | 467.281 | 429.534 | 446.2 | 473.523 | 432.058 | 389.344 | 396.748 | 358.434 | 297.891 | 278.673 | 256.151 | 239.329 |
Brutowinst
| 876.677 | 809.048 | 854.285 | 827.428 | 810.308 | 839.076 | 875.518 | 833.157 | 946.4 | 959.503 | 1,015.621 | 898.985 | 967.676 | 902.166 | 846.802 | 824.089 | 705.092 | 668.807 | 618.456 | 679.708 | 571.996 | 559.978 | 563.187 | 565 | 521.934 | 508.708 | 497.648 | 534.548 | 454.573 | 454.68 | 442.051 | 401.706 | 334.802 | 363.922 | 301.483 | 299.832 | 255.496 | 275.51 | 209.21 | 211.342 | 185.796 | 174.712 | 163.667 | 183.944 | 145.626 | 170.695 | 173.807 | 176.381 | 155.649 | 122.821 | 105.546 | 107.528 | 91.545 | 142.531 | 177.282 | 164.681 | 145.792 | 114.805 |
Brutowinstmarge
| 0.302 | 0.292 | 0.297 | 0.291 | 0.287 | 0.286 | 0.281 | 0.274 | 0.31 | 0.324 | 0.34 | 0.327 | 0.355 | 0.369 | 0.35 | 0.352 | 0.331 | 0.338 | 0.328 | 0.367 | 0.337 | 0.345 | 0.351 | 0.351 | 0.346 | 0.347 | 0.338 | 0.367 | 0.335 | 0.351 | 0.345 | 0.355 | 0.329 | 0.373 | 0.326 | 0.336 | 0.304 | 0.356 | 0.296 | 0.303 | 0.291 | 0.287 | 0.267 | 0.3 | 0.236 | 0.273 | 0.271 | 0.291 | 0.259 | 0.206 | 0.196 | 0.216 | 0.187 | 0.285 | 0.373 | 0.371 | 0.363 | 0.324 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.131 | 10.97 | 9.345 | 5.014 | 12.008 | 14.764 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 247 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 240 | 0 | 0 | 0 | 237 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 33.67 | 23.998 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 148.539 | 0 | 0 | 0 | 173.269 | 0 | 0 | 0 | 129.57 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 454.909 | 403.265 | 377.774 | 425.637 | 395.539 | 415.385 | 404.699 | 363.774 | 414.269 | 380.447 | 363.793 | 353.889 | 369.57 | 373.064 | 395 | 407 | 329 | 337 | 346 | 320 | 268 | 272 | 285 | 267 | 262 | 250 | 256 | 255 | 252 | 231 | 238 | 220 | 203 | 171 | 202 | 161 | 173 | 149 | 154 | 147 | 126 | 131 | 129 | 122 | 129 | 117 | 122 | 109 | 116 | 0 | 0 | 0 | 0 | 0 | 33.67 | 23.998 | 0 | 0 |
Overige kosten
| 0 | 0 | -1.245 | 2.012 | 4.553 | 7.145 | 404.699 | 363.774 | 424.4 | 391.417 | 373.138 | 4.242 | 10.232 | 21.896 | 3.365 | 24.273 | 1.086 | 24.3 | 0.525 | 20.127 | 6.056 | 0.431 | 4.241 | 21.675 | -1.83 | 0.71 | 4.017 | 7.02 | 3.048 | 3.522 | 22.035 | 2.634 | -16.383 | -1.257 | -2.662 | 12.622 | 1.092 | 1.291 | 19.259 | 0.263 | 12.624 | 0.308 | 15.343 | 6.966 | 16.231 | 0.225 | 23.449 | 0.114 | 7.91 | 0.368 | 18.537 | 0.107 | 0.116 | 0.41 | 0.086 | -16.313 | 8.073 | 0.043 |
Bedrijfskosten
| 454.909 | 403.265 | 377.774 | 425.637 | 395.539 | 415.385 | 404.699 | 363.774 | 424.4 | 391.417 | 373.138 | 358.903 | 381.578 | 387.828 | 394.69 | 407.769 | 329.214 | 336.625 | 346.195 | 320.503 | 268.13 | 272.213 | 284.874 | 267.24 | 262.272 | 249.883 | 255.451 | 255.955 | 251.756 | 231.565 | 237.809 | 220.478 | 202.965 | 171.653 | 201.134 | 161.883 | 172.307 | 149.5 | 154.051 | 147.176 | 125.489 | 131.524 | 128.91 | 122.091 | 128.811 | 117.166 | 122.41 | 109.125 | 116.259 | 100.715 | 97.921 | 93.028 | 103.213 | 102.442 | 70.653 | 59.503 | -3.539 | 83.563 |
Bedrijfsresultaat
| 421.768 | 405.783 | 476.511 | 401.79 | 414.769 | 423.69 | 470.821 | 469.381 | 522 | 568.085 | 642.484 | 540.081 | 586.099 | 514.339 | 452.111 | 416.319 | 375.879 | 332.182 | 272.261 | 359.204 | 303.866 | 287.765 | 278.313 | 297.759 | 259.661 | 258.827 | 242.196 | 278.592 | 202.817 | 223.114 | 204.243 | 181.227 | 131.837 | 192.27 | 100.347 | 137.949 | 83.188 | 126.01 | 55.16 | 64.164 | 60.306 | 43.189 | 34.757 | 61.852 | 16.815 | 53.529 | 51.398 | 67.254 | 39.388 | 22.106 | 7.626 | 14.499 | -11.669 | 40.088 | 73.925 | 74.593 | 68.241 | 31.241 |
Bedrijfsresultaat ratio
| 0.145 | 0.147 | 0.166 | 0.141 | 0.147 | 0.144 | 0.151 | 0.155 | 0.171 | 0.192 | 0.215 | 0.196 | 0.215 | 0.21 | 0.187 | 0.178 | 0.177 | 0.168 | 0.144 | 0.194 | 0.179 | 0.177 | 0.173 | 0.185 | 0.172 | 0.176 | 0.165 | 0.192 | 0.149 | 0.172 | 0.159 | 0.16 | 0.129 | 0.197 | 0.108 | 0.154 | 0.099 | 0.163 | 0.078 | 0.092 | 0.095 | 0.071 | 0.057 | 0.101 | 0.027 | 0.086 | 0.08 | 0.111 | 0.065 | 0.037 | 0.014 | 0.029 | -0.024 | 0.08 | 0.156 | 0.168 | 0.17 | 0.088 |
Totaal overige inkomsten en kosten netto
| 6.477 | -2.036 | -0.565 | -70.379 | -106.734 | -8.46 | 10.883 | 10.382 | -2.788 | -8.754 | 51.35 | -10.887 | -211.852 | 15.983 | 3.326 | 36.059 | -14.199 | 26.022 | -1.847 | 10.114 | 7.543 | 2.012 | 2.074 | 15.762 | -15.527 | -0.622 | 6.369 | 6.542 | 1.059 | 2.751 | 28.197 | 2.272 | -21.544 | -1.297 | -18.516 | 12.506 | 1.245 | -14.275 | 19.116 | -1.46 | 17.332 | -25.844 | 15.373 | 6.764 | 13.895 | -6.155 | 23.248 | -0.13 | 1.54 | 0.173 | 10.016 | 0.099 | 0.188 | 0.409 | -33.034 | -48.766 | -72.97 | -2.589 |
Inkomen voor belasting
| 428.245 | 403.747 | 475.946 | 331.411 | 308.035 | 415.23 | 481.704 | 479.763 | 519.212 | 559.331 | 693.834 | 529.194 | 374.247 | 530.321 | 455.438 | 452.378 | 361.68 | 358.204 | 270.413 | 369.319 | 311.409 | 289.777 | 280.386 | 313.522 | 244.135 | 258.204 | 248.565 | 285.135 | 203.876 | 225.866 | 232.439 | 183.5 | 110.293 | 190.972 | 81.833 | 150.455 | 84.434 | 111.735 | 74.275 | 62.706 | 77.639 | 17.344 | 50.13 | 68.617 | 30.71 | 47.374 | 74.645 | 67.126 | 40.93 | 22.279 | 17.641 | 14.599 | -11.48 | 40.498 | 73.595 | 56.412 | 76.361 | 28.653 |
Inkomen voor belasting ratio
| 0.147 | 0.146 | 0.165 | 0.117 | 0.109 | 0.141 | 0.155 | 0.158 | 0.17 | 0.189 | 0.232 | 0.192 | 0.137 | 0.217 | 0.188 | 0.193 | 0.17 | 0.181 | 0.143 | 0.199 | 0.183 | 0.179 | 0.175 | 0.195 | 0.162 | 0.176 | 0.169 | 0.196 | 0.15 | 0.174 | 0.181 | 0.162 | 0.108 | 0.196 | 0.088 | 0.168 | 0.101 | 0.144 | 0.105 | 0.09 | 0.122 | 0.029 | 0.082 | 0.112 | 0.05 | 0.076 | 0.116 | 0.111 | 0.068 | 0.037 | 0.033 | 0.029 | -0.024 | 0.081 | 0.155 | 0.127 | 0.19 | 0.081 |
Belastingkosten
| 172.676 | 137.814 | 156.184 | 114.983 | 7.439 | 140.212 | 159.914 | 147.598 | 173.01 | 181.761 | 111.22 | 146.108 | 204.708 | 182.471 | 160.318 | 178.141 | 80.106 | 122.086 | 100.282 | 135.727 | 75.718 | 78.716 | 92.966 | 106.926 | 51.012 | 79.276 | 72.005 | 97.641 | 56.368 | 77.154 | 70.842 | 68.409 | 28.508 | 64.845 | 37.327 | 52.288 | 33.287 | 46.355 | 32.646 | 28.669 | 29.656 | 9.566 | 21.783 | 19.772 | 13.209 | 19.731 | 29.779 | 27.137 | 15.242 | 10.76 | 9.001 | 8.951 | -3.415 | 18.036 | 31.23 | 25.053 | 32.089 | 12.87 |
Nettowinst
| 255.57 | 265.933 | 319.762 | 216.427 | 300.596 | 275.018 | 321.79 | 332.165 | 346.203 | 377.569 | 582.614 | 383.086 | 169.539 | 347.85 | 295.12 | 274.237 | 293.253 | 255.101 | 198.438 | 233.218 | 235.691 | 211.062 | 187.42 | 206.595 | 193.124 | 178.927 | 176.561 | 187.493 | 147.509 | 148.711 | 161.598 | 115.09 | 81.785 | 126.126 | 44.507 | 98.166 | 51.148 | 65.38 | 41.628 | 34.037 | 47.982 | 7.779 | 28.346 | 48.845 | 17.501 | 27.643 | 44.866 | 39.988 | 25.688 | 11.52 | 8.64 | 5.647 | -8.065 | 22.461 | 42.364 | 31.359 | 44.272 | 15.782 |
Nettowinstmarge
| 0.088 | 0.096 | 0.111 | 0.076 | 0.106 | 0.094 | 0.103 | 0.109 | 0.113 | 0.128 | 0.195 | 0.139 | 0.062 | 0.142 | 0.122 | 0.117 | 0.138 | 0.129 | 0.105 | 0.126 | 0.139 | 0.13 | 0.117 | 0.128 | 0.128 | 0.122 | 0.12 | 0.129 | 0.109 | 0.115 | 0.126 | 0.102 | 0.08 | 0.129 | 0.048 | 0.11 | 0.061 | 0.084 | 0.059 | 0.049 | 0.075 | 0.013 | 0.046 | 0.08 | 0.028 | 0.044 | 0.07 | 0.066 | 0.043 | 0.019 | 0.016 | 0.011 | -0.017 | 0.045 | 0.089 | 0.071 | 0.11 | 0.045 |
WPA (Winst Per Aandeel)
| 22.15 | 23.06 | 27.74 | 19.06 | 30.08 | 27.47 | 32.07 | 33.11 | 34.51 | 37.63 | 58.07 | 38.18 | 16.74 | 34.35 | 29.14 | 19.43 | 28.96 | 25.19 | 19.59 | 23.03 | 23.27 | 20.84 | 18.38 | 20.26 | 18.94 | 17.54 | 17.3 | 18.37 | 14.46 | 14.57 | 16 | 11.4 | 8.1 | 12.49 | 4.49 | 9.9 | 5.16 | 6.59 | 4.3 | 3.52 | 4.96 | 0.8 | 2.9 | 4.99 | 1.79 | 2.82 | 4.62 | 4.12 | 2.64 | 1.19 | 0.86 | 0.56 | -0.8 | 2.23 | 4.25 | 3.63 | 1,988.86 | 709.03 |
Verwaterde WPA
| 22.15 | 23.06 | 27.74 | 19.06 | 30.08 | 27.47 | 32.07 | 33.11 | 34.5 | 37.63 | 58.07 | 38.18 | 16.74 | 34.35 | 29.14 | 19.43 | 28.96 | 25.19 | 19.59 | 23.03 | 23.27 | 20.84 | 18.38 | 20.25 | 18.94 | 17.54 | 17.3 | 18.36 | 14.46 | 14.57 | 16 | 11.3 | 8.1 | 12.49 | 4.49 | 9.76 | 5.16 | 6.59 | 4.3 | 3.48 | 4.96 | 0.8 | 2.9 | 4.94 | 1.79 | 2.82 | 4.62 | 4.1 | 2.64 | 1.19 | 0.86 | 0.55 | -0.8 | 2.2 | 4.14 | 3.52 | 1,988.86 | 709.03 |
EBITDA
| 488.028 | 465.814 | 534.553 | 464.224 | 412.31 | 427.334 | 481.533 | 479.763 | 510.858 | 559.331 | 694.486 | 540.43 | 600.893 | 532.094 | 454.905 | 440.593 | 373.936 | 359.828 | 272.521 | 375.515 | 311.569 | 289.609 | 282.141 | 318.941 | 257.426 | 258.459 | 248.886 | 285.612 | 205.05 | 226.537 | 226.307 | 183.574 | 115.591 | 191.013 | 97.728 | 150.527 | 84.504 | 127.235 | 74.406 | 64.24 | 56.115 | 69.333 | 34.757 | 61.853 | 19.148 | 53.529 | 51.397 | 67.256 | 45.806 | 22.294 | 16.203 | 14.508 | -3.784 | 45.638 | 144.099 | 141.305 | 233.722 | 33.873 |
EBITDA ratio
| 0.168 | 0.168 | 0.186 | 0.163 | 0.146 | 0.146 | 0.155 | 0.158 | 0.167 | 0.189 | 0.233 | 0.196 | 0.221 | 0.217 | 0.188 | 0.188 | 0.176 | 0.182 | 0.145 | 0.202 | 0.184 | 0.179 | 0.176 | 0.198 | 0.171 | 0.176 | 0.169 | 0.196 | 0.151 | 0.175 | 0.176 | 0.162 | 0.113 | 0.196 | 0.106 | 0.168 | 0.101 | 0.164 | 0.105 | 0.092 | 0.088 | 0.114 | 0.057 | 0.101 | 0.031 | 0.086 | 0.08 | 0.111 | 0.076 | 0.037 | 0.03 | 0.029 | -0.008 | 0.091 | 0.303 | 0.319 | 0.581 | 0.096 |