Vector Inc.
TSE:6058.T
937 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 13,508 | 13,877 | 15,784 | 14,863 | 13,807 | 14,758 | 14,062 | 14,491 | 13,540 | 13,132 | 13,057 | 12,361 | 10,789 | 11,144 | 9,750.627 | 9,867.169 | 8,793.284 | 8,862.463 | 9,762.168 | 9,846.945 | 9,298.96 | 8,632.245 | 8,919.157 | 8,387.226 | 6,609.653 | 6,225.267 | 5,625.63 | 5,614.474 | 4,450.135 | 4,399.771 | 4,133.254 | 3,273.028 | 2,992.893 | 2,886.167 | 2,359.278 | 2,680.18 | 2,365.424 | 2,280.959 | 2,158.216 | 2,341.382 | 2,045.454 | 1,774.31 | 1,605.748 | 1,677.431 | 1,603.973 | 1,573.962 | 1,414.154 | 1,297.634 | 1,198.483 | 1,196.586 | 1,087.897 |
Kosten van de omzet
| 4,436 | 5,055 | 5,636 | 5,281 | 4,875 | 5,749 | 5,863 | 5,256 | 4,553 | 4,406 | 5,192 | 4,628 | 3,803 | 4,058 | 3,606.516 | 3,315.509 | 2,921.602 | 2,980.942 | 3,713.831 | 3,592.308 | 3,370.686 | 2,998.6 | 3,187.564 | 3,117.975 | 2,539.141 | 2,322.051 | 2,254.239 | 2,018.767 | 1,617.571 | 1,562.877 | 1,749.36 | 1,300.993 | 1,116.076 | 1,266.678 | 857.424 | 1,015.905 | 1,016.374 | 920.012 | 964.818 | 1,072.1 | 892.892 | 736.348 | 723.549 | 725.26 | 739.812 | 725.115 | 584.337 | 555.237 | 533.879 | 538.587 | 490.768 |
Brutowinst
| 9,072 | 8,822 | 10,148 | 9,582 | 8,932 | 9,009 | 8,199 | 9,235 | 8,987 | 8,726 | 7,865 | 7,733 | 6,986 | 7,086 | 6,144.111 | 6,551.66 | 5,871.682 | 5,881.521 | 6,048.337 | 6,254.637 | 5,928.274 | 5,633.645 | 5,731.593 | 5,269.251 | 4,070.512 | 3,903.216 | 3,371.391 | 3,595.707 | 2,832.564 | 2,836.894 | 2,383.894 | 1,972.035 | 1,876.817 | 1,619.489 | 1,501.854 | 1,664.275 | 1,349.05 | 1,360.947 | 1,193.398 | 1,269.282 | 1,152.562 | 1,037.962 | 882.199 | 952.171 | 864.161 | 848.847 | 829.817 | 742.397 | 664.604 | 657.999 | 597.129 |
Brutowinstmarge
| 0.672 | 0.636 | 0.643 | 0.645 | 0.647 | 0.61 | 0.583 | 0.637 | 0.664 | 0.664 | 0.602 | 0.626 | 0.648 | 0.636 | 0.63 | 0.664 | 0.668 | 0.664 | 0.62 | 0.635 | 0.638 | 0.653 | 0.643 | 0.628 | 0.616 | 0.627 | 0.599 | 0.64 | 0.637 | 0.645 | 0.577 | 0.603 | 0.627 | 0.561 | 0.637 | 0.621 | 0.57 | 0.597 | 0.553 | 0.542 | 0.563 | 0.585 | 0.549 | 0.568 | 0.539 | 0.539 | 0.587 | 0.572 | 0.555 | 0.55 | 0.549 |
Onderzoek- en ontwikkelingskosten
| 48 | 40 | 31 | 37 | 66 | 49 | 39 | 16 | 51 | 20 | 21 | 4 | 0 | 5 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 1,243 | 0 | 0 | 0 | 1,185 | 0 | 0 | 0 | 920 | 0 | 0 | 0 | 679 | 0 | 0 | 0 | 578 | 0 | 0 | 0 | 465 | 0 | 0 | 0 | 329 | 0 | 0 | 0 | 265 | 0 | 0 | 0 | 281 | 0 | 0 | 0 | 265 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 7,879 | 0 | 0 | 0 | 6,116 | 0 | 0 | 0 | 6,486 | 0 | 0 | 0 | 5,670 | 0 | 0 | 0 | 4,088 | 0 | 0 | 0 | 1,557 | 0 | 0 | 0 | 1,558 | 0 | 0 | 0 | 817 | 0 | 0 | 0 | 592 | 0 | 0 | 0 | 372 | 0 | 0 | 0 | 335 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 8,330 | 7,406 | 6,706 | 7,531 | 8,863 | 7,594 | 7,098 | 7,390 | 7,029 | 7,248 | 6,365 | 6,193 | 5,861 | 5,913 | 5,754 | 5,121 | 5,155 | 6,020 | 4,860 | 5,193 | 5,028 | 5,174 | 4,829 | 4,549 | 3,266 | 3,265 | 2,758 | 2,455 | 2,112 | 2,263 | 1,887 | 1,298 | 1,283 | 1,218 | 1,082 | 1,180 | 1,018 | 1,019 | 873 | 860 | 796 | 869 | 637 | 696 | 627 | 678 | 570 | 547 | 0 | 0 | 0 |
Overige kosten
| 8,378 | -6 | -42 | -64 | 5 | 11 | 7 | 14 | 18 | 11 | 44 | 1 | 52 | 37 | 114.471 | 17.682 | 39.477 | 19.249 | 41.987 | 7.072 | 0.321 | -7.578 | 14.803 | -59.581 | -16.883 | 5.672 | 9.976 | 37.626 | 4.321 | -1.653 | 9.56 | -1.425 | -4.709 | -6.641 | -1.67 | -4.094 | -0.223 | -0.053 | -14.154 | -38.2 | 0.668 | -0.066 | -0.115 | 1.069 | 1.241 | -0.032 | 1.012 | -0.163 | 1.884 | -18.086 | -1.504 |
Bedrijfskosten
| 8,378 | 7,446 | 6,706 | 7,568 | 8,863 | 7,594 | 7,136 | 7,406 | 7,080 | 7,248 | 6,466 | 6,183 | 5,853 | 5,918 | 5,845.668 | 5,120.897 | 5,148.592 | 6,019.101 | 4,990.768 | 5,231.662 | 5,082.01 | 5,235.979 | 5,050.637 | 4,547.151 | 3,262.561 | 3,256.978 | 2,787.937 | 2,453.714 | 2,107.264 | 2,260.998 | 1,887.5 | 1,297.089 | 1,257.894 | 1,203.124 | 1,040.245 | 1,179.927 | 1,017.634 | 1,019.883 | 872.774 | 860.777 | 795.304 | 869.898 | 636.68 | 696.781 | 626.698 | 678.403 | 569.919 | 547.781 | 530.885 | 525.141 | 425.246 |
Bedrijfsresultaat
| 695 | 1,376 | 3,442 | 2,014 | 69 | 1,414 | 1,063 | 1,830 | 1,906 | 1,477 | 1,398 | 1,551 | 1,132 | 1,167 | 298.442 | 1,430.764 | 723.089 | -137.58 | 1,057.568 | 1,022.975 | 846.263 | 397.666 | 680.956 | 722.099 | 807.952 | 646.237 | 583.454 | 1,141.992 | 725.302 | 575.894 | 496.394 | 674.946 | 618.922 | 416.365 | 461.609 | 484.348 | 331.416 | 341.063 | 320.624 | 408.504 | 357.259 | 168.063 | 245.518 | 255.39 | 237.464 | 170.443 | 259.897 | 194.617 | 133.719 | 132.857 | 171.883 |
Bedrijfsresultaat ratio
| 0.051 | 0.099 | 0.218 | 0.136 | 0.005 | 0.096 | 0.076 | 0.126 | 0.141 | 0.112 | 0.107 | 0.125 | 0.105 | 0.105 | 0.031 | 0.145 | 0.082 | -0.016 | 0.108 | 0.104 | 0.091 | 0.046 | 0.076 | 0.086 | 0.122 | 0.104 | 0.104 | 0.203 | 0.163 | 0.131 | 0.12 | 0.206 | 0.207 | 0.144 | 0.196 | 0.181 | 0.14 | 0.15 | 0.149 | 0.174 | 0.175 | 0.095 | 0.153 | 0.152 | 0.148 | 0.108 | 0.184 | 0.15 | 0.112 | 0.111 | 0.158 |
Totaal overige inkomsten en kosten netto
| -125 | 18 | -553 | 1,746 | 251 | -38 | -443 | -161 | 33 | 5 | -347 | 423 | -211 | 21 | 273.076 | 1,060.654 | -984.337 | 92.099 | -1,358.374 | 545.845 | -347.828 | -91.535 | -1,672.228 | 132.284 | 495.808 | 43.221 | -243.88 | 77.193 | 8.069 | 10.402 | 46.687 | -21.277 | -115.267 | -66.84 | -147.429 | -22.195 | 18.789 | -6.321 | -28.131 | -75.014 | -22.375 | 3.179 | -19.171 | 0.069 | 0.089 | 2.173 | -2.328 | 1.008 | 2.524 | -18.414 | 18.283 |
Inkomen voor belasting
| 570 | 1,394 | 2,889 | 3,760 | 320 | 1,378 | 620 | 1,669 | 1,939 | 1,484 | 1,049 | 1,964 | 914 | 1,189 | 571.518 | 2,491.418 | -261.248 | -45.481 | -300.806 | 1,568.82 | 498.436 | 306.131 | -991.272 | 854.384 | 1,303.76 | 689.458 | 339.575 | 1,219.185 | 733.37 | 586.297 | 543.081 | 653.67 | 503.655 | 349.525 | 314.18 | 462.153 | 350.205 | 334.742 | 292.493 | 333.49 | 334.883 | 171.243 | 226.348 | 255.459 | 237.553 | 172.616 | 257.57 | 195.624 | 136.243 | 114.444 | 190.166 |
Inkomen voor belasting ratio
| 0.042 | 0.1 | 0.183 | 0.253 | 0.023 | 0.093 | 0.044 | 0.115 | 0.143 | 0.113 | 0.08 | 0.159 | 0.085 | 0.107 | 0.059 | 0.252 | -0.03 | -0.005 | -0.031 | 0.159 | 0.054 | 0.035 | -0.111 | 0.102 | 0.197 | 0.111 | 0.06 | 0.217 | 0.165 | 0.133 | 0.131 | 0.2 | 0.168 | 0.121 | 0.133 | 0.172 | 0.148 | 0.147 | 0.136 | 0.142 | 0.164 | 0.097 | 0.141 | 0.152 | 0.148 | 0.11 | 0.182 | 0.151 | 0.114 | 0.096 | 0.175 |
Belastingkosten
| -49 | 677 | 1,092 | 1,218 | -8 | 514 | 270 | 661 | 615 | 575 | 404 | 573 | 428 | 509 | 134.061 | 914.291 | 444.091 | 109.963 | 187.268 | 680.219 | 710.942 | 449.941 | 137.47 | 549.332 | 520.791 | 322.448 | 285.85 | 435.524 | 257.799 | 196.011 | 101.007 | 249.267 | 186.09 | 155.136 | 120.405 | 177.468 | 165.129 | 143.956 | 88.663 | 163.21 | 153.717 | 71.59 | 78.095 | 129.839 | 104.237 | 80.037 | 119.409 | 92.269 | 70.766 | 56.548 | 69.147 |
Nettowinst
| 470 | 549 | 1,697 | 2,164 | 101 | 722 | 304 | 950 | 1,082 | 836 | 457 | 992 | 179 | 443 | 411.757 | 1,257.477 | -897.434 | -284.837 | -470.058 | 834.382 | -377.944 | -301.44 | -1,153.695 | 182.092 | 629.646 | 370.921 | -16.29 | 718.945 | 396.2 | 326.526 | 409.703 | 370.611 | 301.286 | 184.541 | 195.082 | 279.114 | 180.095 | 187.295 | 202.928 | 175.869 | 181.073 | 99.573 | 151.875 | 127.461 | 135.195 | 96.405 | 139.922 | 105.462 | 65.698 | 57.895 | 121.018 |
Nettowinstmarge
| 0.035 | 0.04 | 0.108 | 0.146 | 0.007 | 0.049 | 0.022 | 0.066 | 0.08 | 0.064 | 0.035 | 0.08 | 0.017 | 0.04 | 0.042 | 0.127 | -0.102 | -0.032 | -0.048 | 0.085 | -0.041 | -0.035 | -0.129 | 0.022 | 0.095 | 0.06 | -0.003 | 0.128 | 0.089 | 0.074 | 0.099 | 0.113 | 0.101 | 0.064 | 0.083 | 0.104 | 0.076 | 0.082 | 0.094 | 0.075 | 0.089 | 0.056 | 0.095 | 0.076 | 0.084 | 0.061 | 0.099 | 0.081 | 0.055 | 0.048 | 0.111 |
WPA (Winst Per Aandeel)
| 10.02 | 11.7 | 35.61 | 45.16 | 2.11 | 15.14 | 6.38 | 19.93 | 22.7 | 17.54 | 9.59 | 20.82 | 3.76 | 9.29 | 8.64 | 26.38 | -18.82 | -5.97 | -9.86 | 17.5 | -8.1 | -6.46 | -24.79 | 3.9 | 13.66 | 8.05 | -0.36 | 15.6 | 8.75 | 7.21 | 9.05 | 8.18 | 6.75 | 4.13 | 4.37 | 6.25 | 4.05 | 4.21 | 4.56 | 3.95 | 4.53 | 2.49 | 3.8 | 3.19 | 3.57 | 2.54 | 3.69 | 2.78 | 1.8 | 1.59 | 3.32 |
Verwaterde WPA
| 10.02 | 11.7 | 35.61 | 45.16 | 2.11 | 15.14 | 6.38 | 19.93 | 22.7 | 17.54 | 9.59 | 20.81 | 3.75 | 9.29 | 8.64 | 26.38 | -18.82 | -5.97 | -9.86 | 17.5 | -8.1 | -6.46 | -24.74 | 3.9 | 13.66 | 7.97 | -0.35 | 15.6 | 8.75 | 6.98 | 9.05 | 8.18 | 6.75 | 4.06 | 4.37 | 6.25 | 4.05 | 4.18 | 4.56 | 3.95 | 4.53 | 2.47 | 3.8 | 3.19 | 3.57 | 2.42 | 3.69 | 2.78 | 1.8 | 1.51 | 3.32 |
EBITDA
| 604 | 1,653 | 3,874 | 1,949 | 91 | 1,412 | 1,050 | 1,844 | 1,951 | 1,494 | 1,449 | 1,584 | 1,177 | 1,207 | 317.186 | 1,495.858 | 643.918 | -162.796 | 1,026.279 | 976.696 | 840.038 | 330.52 | 658.438 | 649.098 | 834.686 | 601.813 | 599.291 | 1,125.396 | 719.076 | 571.537 | 611.13 | 655.87 | 611.905 | 367.969 | 415.859 | 462.467 | 355.958 | 325.24 | 310.164 | 357.988 | 349.567 | 173.968 | 227.272 | 256.306 | 238.131 | 173.329 | 261.907 | 195.86 | 136.646 | 114.588 | 170.513 |
EBITDA ratio
| 0.045 | 0.119 | 0.245 | 0.131 | 0.007 | 0.096 | 0.075 | 0.127 | 0.144 | 0.114 | 0.111 | 0.128 | 0.109 | 0.108 | 0.033 | 0.152 | 0.073 | -0.018 | 0.105 | 0.099 | 0.09 | 0.038 | 0.074 | 0.077 | 0.126 | 0.097 | 0.107 | 0.2 | 0.162 | 0.13 | 0.148 | 0.2 | 0.204 | 0.127 | 0.176 | 0.173 | 0.15 | 0.143 | 0.144 | 0.153 | 0.171 | 0.098 | 0.142 | 0.153 | 0.148 | 0.11 | 0.185 | 0.151 | 0.114 | 0.096 | 0.157 |