Value HR Co.,Ltd.
TSE:6078.T
1748 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,032.497 | 1,930.119 | 1,964.659 | 1,755.102 | 1,678.213 | 1,702.514 | 1,699.079 | 1,507.438 | 1,475.436 | 1,486.363 | 1,539.468 | 1,362.642 | 1,307.456 | 1,316.923 | 1,233.715 | 1,045.274 | 1,073.303 | 1,140.727 | 1,136.063 | 1,024.899 | 1,051.269 | 1,071.399 | 970.873 | 858.979 | 879.097 | 880.381 | 816.264 | 717.345 | 754.852 | 706.246 | 693.807 | 618.718 | 634.749 | 623.998 | 570.247 | 545.647 | 538.554 | 584.056 | 522.458 | 477.737 | 491.676 | 519.149 | 491.194 | 462.051 | 494.5 | 494.5 |
Kosten van de omzet
| 1,351.467 | 1,223.556 | 1,132.942 | 1,018.959 | 1,031.676 | 977.35 | 943.539 | 872.507 | 895.458 | 879.058 | 909.338 | 772.997 | 818.514 | 790.757 | 744.98 | 669.859 | 673.47 | 694.776 | 666.333 | 638.841 | 662.918 | 600.867 | 570.002 | 514.663 | 540.102 | 501.52 | 478.142 | 439.628 | 467.222 | 398.299 | 409.25 | 367.774 | 390.666 | 345.26 | 340.993 | 322.987 | 337.622 | 313.543 | 289.295 | 270.72 | 296.452 | 278.137 | 271.51 | 264.33 | 280.5 | 280.5 |
Brutowinst
| 681.03 | 706.563 | 831.717 | 736.143 | 646.537 | 725.164 | 755.54 | 634.931 | 579.978 | 607.305 | 630.13 | 589.645 | 488.942 | 526.166 | 488.735 | 375.415 | 399.833 | 445.951 | 469.73 | 386.058 | 388.351 | 470.532 | 400.871 | 344.316 | 338.995 | 378.861 | 338.122 | 277.717 | 287.63 | 307.947 | 284.557 | 250.944 | 244.083 | 278.738 | 229.254 | 222.66 | 200.932 | 270.513 | 233.163 | 207.017 | 195.224 | 241.012 | 219.684 | 197.721 | 214 | 214 |
Brutowinstmarge
| 0.335 | 0.366 | 0.423 | 0.419 | 0.385 | 0.426 | 0.445 | 0.421 | 0.393 | 0.409 | 0.409 | 0.433 | 0.374 | 0.4 | 0.396 | 0.359 | 0.373 | 0.391 | 0.413 | 0.377 | 0.369 | 0.439 | 0.413 | 0.401 | 0.386 | 0.43 | 0.414 | 0.387 | 0.381 | 0.436 | 0.41 | 0.406 | 0.385 | 0.447 | 0.402 | 0.408 | 0.373 | 0.463 | 0.446 | 0.433 | 0.397 | 0.464 | 0.447 | 0.428 | 0.433 | 0.433 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 226 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 73 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 160.905 | 0 | 0 | 0 | 139.358 | 0 | 0 | 0 | 144.145 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 52 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 484.533 | 427.04 | 386.905 | 372.553 | 423.135 | 370.995 | 354.358 | 330.139 | 362.768 | 336.213 | 343.145 | 286.102 | 307.703 | 288.247 | 257 | 236 | 239 | 264 | 249 | 240 | 246 | 231 | 212 | 241 | 218 | 213 | 201 | 191 | 194 | 188 | 164 | 164 | 178 | 156 | 141 | 140 | 160 | 150 | 158 | 149 | 139 | 126 | 125 | 110 | 113 | 113 |
Overige kosten
| 1.547 | -1.527 | 2.853 | -3.076 | -5.398 | 370.995 | 354.358 | 330.139 | 362.768 | 336.213 | 5.188 | 7.371 | 11.831 | 2.061 | 55.196 | 2.318 | 2.088 | 2.261 | 1.694 | 0.917 | 3.672 | -0.878 | 3.499 | -5.943 | 4.025 | -152.528 | -3.964 | 1.018 | 21.036 | -2.579 | -4.704 | -1.868 | -4.009 | 0.131 | -1.523 | 0.801 | -2.374 | -0.66 | -50.87 | -0.55 | -1.731 | 0.013 | -16.018 | -8.752 | 0 | 0 |
Bedrijfskosten
| 484.533 | 427.04 | 386.905 | 372.553 | 423.135 | 370.995 | 354.358 | 330.139 | 362.768 | 336.213 | 343.145 | 286.102 | 307.703 | 288.247 | 256.78 | 236.233 | 239.518 | 264.18 | 248.265 | 240.416 | 245.728 | 231.837 | 211.37 | 240.97 | 218.804 | 213.146 | 200.906 | 191.119 | 194.09 | 188.684 | 164.572 | 163.965 | 177.374 | 156.794 | 141.032 | 140.023 | 160.918 | 150.004 | 141.218 | 136.453 | 132.096 | 126.581 | 117.091 | 109.829 | 116 | 116 |
Bedrijfsresultaat
| 196.497 | 279.523 | 444.812 | 363.59 | 223.402 | 354.168 | 401.182 | 304.792 | 217.211 | 271.09 | 286.985 | 303.543 | 181.239 | 237.918 | 231.956 | 139.181 | 160.314 | 181.771 | 221.466 | 145.64 | 142.624 | 238.694 | 189.502 | 103.344 | 120.192 | 165.714 | 137.216 | 86.598 | 93.54 | 119.262 | 119.986 | 86.978 | 66.71 | 121.943 | 88.222 | 82.637 | 40.015 | 120.507 | 91.945 | 70.564 | 63.128 | 114.43 | 102.593 | 87.892 | 101 | 101 |
Bedrijfsresultaat ratio
| 0.097 | 0.145 | 0.226 | 0.207 | 0.133 | 0.208 | 0.236 | 0.202 | 0.147 | 0.182 | 0.186 | 0.223 | 0.139 | 0.181 | 0.188 | 0.133 | 0.149 | 0.159 | 0.195 | 0.142 | 0.136 | 0.223 | 0.195 | 0.12 | 0.137 | 0.188 | 0.168 | 0.121 | 0.124 | 0.169 | 0.173 | 0.141 | 0.105 | 0.195 | 0.155 | 0.151 | 0.074 | 0.206 | 0.176 | 0.148 | 0.128 | 0.22 | 0.209 | 0.19 | 0.204 | 0.204 |
Totaal overige inkomsten en kosten netto
| 45.806 | -36.245 | 4.577 | 51.655 | 21.994 | -4.283 | 43.555 | -7.528 | 51.149 | 36.984 | -14.543 | -10.091 | -24.664 | -36.64 | 8.569 | -6.814 | -1.118 | -9.65 | 46.209 | 24.727 | -2.557 | -10.125 | -6.487 | -16.101 | -5.306 | -158.193 | 9.987 | -4.515 | 15.294 | -8.226 | -10.909 | -8.351 | -10.658 | -7.113 | 8.112 | -7.567 | -8.252 | -8.124 | -59.131 | -8.994 | -10.979 | -9.14 | -25.549 | -18.801 | -13 | -13 |
Inkomen voor belasting
| 242.303 | 243.278 | 449.389 | 415.245 | 245.396 | 349.885 | 444.737 | 297.264 | 268.36 | 308.074 | 272.442 | 293.451 | 156.575 | 201.279 | 240.524 | 132.368 | 159.196 | 172.121 | 267.675 | 170.368 | 140.067 | 228.569 | 183.014 | 87.244 | 114.885 | 7.522 | 147.203 | 82.083 | 108.834 | 111.037 | 109.076 | 78.628 | 56.051 | 114.831 | 96.334 | 75.07 | 31.762 | 112.385 | 32.814 | 61.57 | 52.149 | 105.291 | 77.044 | 69.091 | 88 | 88 |
Inkomen voor belasting ratio
| 0.119 | 0.126 | 0.229 | 0.237 | 0.146 | 0.206 | 0.262 | 0.197 | 0.182 | 0.207 | 0.177 | 0.215 | 0.12 | 0.153 | 0.195 | 0.127 | 0.148 | 0.151 | 0.236 | 0.166 | 0.133 | 0.213 | 0.189 | 0.102 | 0.131 | 0.009 | 0.18 | 0.114 | 0.144 | 0.157 | 0.157 | 0.127 | 0.088 | 0.184 | 0.169 | 0.138 | 0.059 | 0.192 | 0.063 | 0.129 | 0.106 | 0.203 | 0.157 | 0.15 | 0.178 | 0.178 |
Belastingkosten
| 85.419 | 85.27 | 148.603 | 139.125 | 84.193 | 118.702 | 143.208 | 99.687 | 91.535 | 103.526 | 22.157 | 101.196 | 62.731 | 75.288 | 51.786 | 73.215 | 60.409 | 58.9 | 68.644 | 58.021 | 49.185 | 77.713 | 63.166 | 34.986 | 46.729 | 4.844 | 36.451 | 31.091 | 42.458 | 41.752 | 39.825 | 30.447 | 31.746 | 41.031 | 11.63 | 28.034 | 11.436 | 41.904 | 27.209 | 28.774 | 28.654 | 42.479 | 24.011 | 28.674 | 37 | 37 |
Nettowinst
| 156.952 | 158.143 | 301.12 | 276.134 | 161.581 | 231.182 | 301.338 | 197.723 | 177.145 | 204.601 | 250.312 | 192.28 | 93.967 | 125.999 | 188.778 | 59.309 | 98.788 | 113.22 | 199.032 | 112.346 | 90.883 | 150.855 | 119.848 | 52.259 | 68.156 | 2.677 | 110.753 | 50.992 | 66.375 | 69.285 | 69.251 | 48.182 | 24.305 | 73.799 | 84.704 | 47.035 | 20.327 | 70.48 | 5.604 | 32.796 | 23.495 | 62.812 | 53.032 | 40.418 | 51 | 51 |
Nettowinstmarge
| 0.077 | 0.082 | 0.153 | 0.157 | 0.096 | 0.136 | 0.177 | 0.131 | 0.12 | 0.138 | 0.163 | 0.141 | 0.072 | 0.096 | 0.153 | 0.057 | 0.092 | 0.099 | 0.175 | 0.11 | 0.086 | 0.141 | 0.123 | 0.061 | 0.078 | 0.003 | 0.136 | 0.071 | 0.088 | 0.098 | 0.1 | 0.078 | 0.038 | 0.118 | 0.149 | 0.086 | 0.038 | 0.121 | 0.011 | 0.069 | 0.048 | 0.121 | 0.108 | 0.087 | 0.103 | 0.103 |
WPA (Winst Per Aandeel)
| 5.84 | 5.99 | 11.49 | 10.58 | 6.15 | 8.79 | 11.47 | 7.53 | 6.75 | 7.83 | 2.38 | 16.16 | 7.9 | 5.29 | 15.86 | 4.98 | 8.34 | 4.78 | 16.81 | 9.49 | 7.67 | 6.36 | 10.11 | 4.41 | 5.97 | 0.12 | 9.7 | 4.46 | 5.86 | 3.06 | 6.11 | 4.25 | 2.2 | 3.33 | 7.65 | 4.25 | 1.87 | 3.25 | 0.52 | 3.02 | 2.27 | 2.95 | 5.13 | 3.91 | 3.18 | 3.18 |
Verwaterde WPA
| 5.77 | 5.99 | 11.49 | 10.56 | 6.15 | 8.79 | 11.46 | 7.53 | 6.74 | 7.79 | 2.33 | 16.16 | 7.9 | 5.24 | 15.86 | 4.98 | 8.34 | 4.72 | 16.81 | 9.49 | 7.67 | 6.29 | 10.11 | 4.41 | 5.97 | 0.11 | 9.7 | 4.46 | 5.86 | 2.88 | 6.11 | 4.25 | 2.2 | 3.1 | 7.65 | 4.25 | 1.87 | 3 | 0.52 | 3.02 | 2.27 | 2.63 | 5.13 | 3.91 | 3.18 | 3.18 |
EBITDA
| 287.747 | 367.615 | 534.998 | 360.527 | 253.829 | 358.256 | 447.773 | 306.518 | 278.482 | 267.971 | 282.345 | 311.117 | 196.934 | 240.231 | 289.701 | 142.151 | 166.03 | 184.038 | 225.594 | 146.562 | 149.707 | 237.82 | 193.049 | 97.407 | 125.515 | 13.191 | 137.635 | 87.622 | 114.58 | 116.694 | 115.289 | 85.124 | 62.711 | 122.174 | 89.365 | 83.557 | 37.663 | 119.964 | 41.091 | 70.143 | 61.168 | 114.551 | 86.593 | 79.197 | -13 | -13 |
EBITDA ratio
| 0.142 | 0.19 | 0.272 | 0.205 | 0.151 | 0.21 | 0.264 | 0.203 | 0.189 | 0.18 | 0.183 | 0.228 | 0.151 | 0.182 | 0.235 | 0.136 | 0.155 | 0.161 | 0.199 | 0.143 | 0.142 | 0.222 | 0.199 | 0.113 | 0.143 | 0.015 | 0.169 | 0.122 | 0.152 | 0.165 | 0.166 | 0.138 | 0.099 | 0.196 | 0.157 | 0.153 | 0.07 | 0.205 | 0.079 | 0.147 | 0.124 | 0.221 | 0.176 | 0.171 | -0.026 | -0.026 |