Origin Company, Limited
TSE:6513.T
1175 (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
| 7,104 | 7,161.079 | 7,234 | 7,122 | 6,688 | 6,914.917 | 7,302 | 8,924 | 8,896 | 10,521.506 | 6,708 | 8,343 | 6,775 | 8,015.351 | 6,406 | 5,861 | 5,644 | 7,895.209 | 7,699 | 8,524 | 8,384 | 8,032.602 | 8,764 | 13,406 | 7,682 | 8,715.023 | 8,528 | 7,991 | 7,920 | 8,880.272 | 7,400 | 8,320 | 6,701 | 7,890.076 | 7,918 | 8,946 | 7,618 | 8,794.144 | 9,555 | 9,651 | 8,625 | 8,693.064 | 8,661 | 7,505 | 6,152 | 7,586.03 | 13,049 | 11,819 | 7,053 | 8,032.461 | 6,889 | 7,850 | 5,984 | 7,608.229 | 7,800 | 9,034 | 7,748 | 6,874.94 | 6,957 | 6,385 | 4,998 | 5,336.672 | 9,442 | 10,246 |
Kosten van de omzet
| 5,348 | 5,464.929 | 5,498 | 5,483 | 5,190 | 5,380.106 | 5,640 | 7,092 | 6,525 | 7,514.474 | 4,888 | 6,197 | 5,077 | 5,957.056 | 4,936 | 4,757 | 4,539 | 6,026.328 | 5,576 | 6,234 | 6,179 | 6,148.286 | 6,341 | 9,834 | 5,800 | 6,348.996 | 6,113 | 5,960 | 5,857 | 6,704.893 | 5,469 | 6,141 | 5,222 | 5,903.84 | 5,850 | 6,581 | 5,600 | 6,650.336 | 6,848 | 7,082 | 6,398 | 6,447.752 | 6,360 | 5,773 | 5,004 | 6,479.669 | 9,534 | 8,714 | 5,504 | 6,228.471 | 5,401 | 6,242 | 4,758 | 6,103.887 | 5,879 | 6,842 | 6,030 | 5,479.701 | 5,445 | 5,450 | 4,411 | 5,094.075 | 6,953 | 7,741 |
Brutowinst
| 1,756 | 1,696.15 | 1,736 | 1,639 | 1,498 | 1,534.811 | 1,662 | 1,832 | 2,371 | 3,007.032 | 1,820 | 2,146 | 1,698 | 2,058.295 | 1,470 | 1,104 | 1,105 | 1,868.881 | 2,123 | 2,290 | 2,205 | 1,884.316 | 2,423 | 3,572 | 1,882 | 2,366.027 | 2,415 | 2,031 | 2,063 | 2,175.379 | 1,931 | 2,179 | 1,479 | 1,986.236 | 2,068 | 2,365 | 2,018 | 2,143.808 | 2,707 | 2,569 | 2,227 | 2,245.312 | 2,301 | 1,732 | 1,148 | 1,106.361 | 3,515 | 3,105 | 1,549 | 1,803.99 | 1,488 | 1,608 | 1,226 | 1,504.342 | 1,921 | 2,192 | 1,718 | 1,395.239 | 1,512 | 935 | 587 | 242.597 | 2,489 | 2,505 |
Brutowinstmarge
| 0.247 | 0.237 | 0.24 | 0.23 | 0.224 | 0.222 | 0.228 | 0.205 | 0.267 | 0.286 | 0.271 | 0.257 | 0.251 | 0.257 | 0.229 | 0.188 | 0.196 | 0.237 | 0.276 | 0.269 | 0.263 | 0.235 | 0.276 | 0.266 | 0.245 | 0.271 | 0.283 | 0.254 | 0.26 | 0.245 | 0.261 | 0.262 | 0.221 | 0.252 | 0.261 | 0.264 | 0.265 | 0.244 | 0.283 | 0.266 | 0.258 | 0.258 | 0.266 | 0.231 | 0.187 | 0.146 | 0.269 | 0.263 | 0.22 | 0.225 | 0.216 | 0.205 | 0.205 | 0.198 | 0.246 | 0.243 | 0.222 | 0.203 | 0.217 | 0.146 | 0.117 | 0.045 | 0.264 | 0.244 |
Onderzoek- en ontwikkelingskosten
| 0 | 378 | 438 | 499 | 432 | 414.529 | 438 | 414 | 425 | 1,603 | 408 | 396 | 379 | 401 | 0 | 0 | 0 | 1,775 | 0 | 0 | 0 | 1,654 | 0 | 0 | 0 | 1,666 | 0 | 0 | 0 | 1,638 | 0 | 0 | 0 | 1,684 | 0 | 0 | 0 | 1,565 | 0 | 0 | 0 | 1,609 | 0 | 0 | 0 | 1,632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 926.189 | 0 | 0 | 0 | 708.166 | 0 | 0 | 0 | -235 | 0 | 0 | 0 | 851.911 | 0 | 0 | 0 | -389 | 0 | 0 | 0 | -547 | 0 | 0 | 0 | -515 | 0 | 0 | 0 | -455 | 0 | 0 | 0 | -462 | 0 | 0 | 0 | -485 | 0 | 0 | 0 | -400 | 0 | 0 | 0 | -185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 411 | 0 | 0 | 0 | 444 | 0 | 0 | 0 | 466 | 0 | 0 | 0 | 458 | 0 | 0 | 0 | 574 | 0 | 0 | 0 | 553 | 0 | 0 | 0 | 544 | 0 | 0 | 0 | 496 | 0 | 0 | 0 | 554 | 0 | 0 | 0 | 558 | 0 | 0 | 0 | 493 | 0 | 0 | 0 | 434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,735 | 1,337.189 | 1,412 | 1,381 | 1,707 | 1,152.166 | 1,355 | 1,356 | 1,696 | 231 | 1,705 | 1,628 | 1,168 | 1,309.911 | 1,671 | 1,613 | 1,647 | 185 | 1,929 | 2,009 | 1,831 | 6 | 1,746 | 1,894 | 1,745 | 29 | 1,733 | 1,806 | 1,671 | 41 | 1,658 | 1,690 | 1,589 | 92 | 1,724 | 1,756 | 1,609 | 73 | 1,680 | 1,660 | 1,530 | 93 | 1,818 | 1,557 | 1,440 | 249 | 1,665 | 1,597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 69.561 | 48 | 22 | 52 | 83.16 | 26 | 66 | 36 | 54.591 | 35 | 34 | 74 | 49.556 | 57 | 54 | 38 | -29.976 | 2 | 63 | -10 | 55.138 | 17 | -26 | -6 | -93.211 | 38 | -47 | 56 | 83.494 | 22 | -12 | 52 | 10.295 | 25 | -6 | 48 | 10.042 | 39 | -8 | 26 | 14.769 | -18 | -4 | 51 | 22.182 | 96 | 29 | 41 | 9.576 | 116 | 9 | 36 | -5.938 | 28 | -2 | 41 | 32.111 | 70 | 33 | 47 | 43.748 | 30 | 3 |
Bedrijfskosten
| 1,735 | 1,715.189 | 1,850 | 1,880 | 1,707 | 1,566.695 | 1,793 | 1,770 | 1,696 | 1,662.183 | 1,705 | 1,628 | 1,547 | 1,710.911 | 1,671 | 1,613 | 1,647 | 1,863.069 | 1,929 | 1,959 | 1,831 | 1,865.364 | 1,776 | 1,864 | 1,745 | 1,842.693 | 1,733 | 1,806 | 1,671 | 1,897.032 | 1,658 | 1,690 | 1,589 | 1,787.922 | 1,724 | 1,756 | 1,609 | 1,835.79 | 1,680 | 1,660 | 1,530 | 1,751.479 | 1,818 | 1,557 | 1,440 | 1,607.999 | 1,665 | 1,597 | 1,359 | 1,396.55 | 1,374 | 1,439 | 1,347 | 1,339.882 | 1,411 | 1,429 | 1,398 | 1,350.2 | 1,292 | 1,390 | 1,336 | 1,342.412 | 1,457 | 1,650 |
Bedrijfsresultaat
| 21 | -19.039 | -114 | -242 | -209 | -30.886 | -131 | 62 | 674 | 1,344.847 | 116 | 518 | 150 | 347.383 | -200 | -511 | -541 | 6.811 | 195 | 330 | 373 | 19.952 | 647 | 1,707 | 137 | 524.334 | 681 | 226 | 391 | 279.346 | 274 | 487 | -110 | 199.313 | 345 | 608 | 408 | 310.016 | 1,026 | 910 | 695 | 495.833 | 481 | 175 | -292 | -500.639 | 1,850 | 1,508 | 189 | 408.439 | 115 | 167 | -121 | 164.46 | 508 | 762 | 319 | 45.039 | 219 | -454 | -750 | -1,099.816 | 1,030 | 854 |
Bedrijfsresultaat ratio
| 0.003 | -0.003 | -0.016 | -0.034 | -0.031 | -0.004 | -0.018 | 0.007 | 0.076 | 0.128 | 0.017 | 0.062 | 0.022 | 0.043 | -0.031 | -0.087 | -0.096 | 0.001 | 0.025 | 0.039 | 0.044 | 0.002 | 0.074 | 0.127 | 0.018 | 0.06 | 0.08 | 0.028 | 0.049 | 0.031 | 0.037 | 0.059 | -0.016 | 0.025 | 0.044 | 0.068 | 0.054 | 0.035 | 0.107 | 0.094 | 0.081 | 0.057 | 0.056 | 0.023 | -0.047 | -0.066 | 0.142 | 0.128 | 0.027 | 0.051 | 0.017 | 0.021 | -0.02 | 0.022 | 0.065 | 0.084 | 0.041 | 0.007 | 0.031 | -0.071 | -0.15 | -0.206 | 0.109 | 0.083 |
Totaal overige inkomsten en kosten netto
| 241 | -751.446 | 14 | 89 | 247 | 30.652 | -163 | 293 | 533 | 325 | 380 | 2 | 174 | 107.459 | 339 | -197 | 53 | -67.846 | 113 | 47 | -44 | 216.761 | 69 | 66 | 69 | -3.228 | 134 | -301 | -7 | -63.277 | 262 | -1,441 | -108 | -67.526 | 49 | -27 | 145 | -62.519 | -102 | -70 | 5 | -37.874 | 102 | -34 | 422 | 166.534 | -626 | -375 | 23 | 54.496 | 125 | -76 | -62 | -202.304 | 10 | -84 | -78 | 16.308 | 57 | -556 | 59 | -202.113 | -326 | -230 |
Inkomen voor belasting
| 262 | -770.485 | -100 | -153 | 38 | -0.234 | -294 | 355 | 1,209 | 1,671.748 | 495 | 518 | 325 | 454.842 | 139 | -707 | -489 | -61.035 | 307 | 377 | 330 | 236.713 | 715 | 1,774 | 206 | 520.106 | 816 | -76 | 385 | 215.07 | 535 | -952 | -218 | 130.788 | 393 | 582 | 554 | 245.499 | 925 | 839 | 702 | 455.959 | 585 | 141 | 130 | -335.104 | 1,224 | 1,133 | 213 | 461.936 | 239 | 93 | -183 | -37.844 | 520 | 679 | 242 | 61.347 | 277 | -1,011 | -690 | -1,301.928 | 706 | 625 |
Inkomen voor belasting ratio
| 0.037 | -0.108 | -0.014 | -0.021 | 0.006 | -0 | -0.04 | 0.04 | 0.136 | 0.159 | 0.074 | 0.062 | 0.048 | 0.057 | 0.022 | -0.121 | -0.087 | -0.008 | 0.04 | 0.044 | 0.039 | 0.029 | 0.082 | 0.132 | 0.027 | 0.06 | 0.096 | -0.01 | 0.049 | 0.024 | 0.072 | -0.114 | -0.033 | 0.017 | 0.05 | 0.065 | 0.073 | 0.028 | 0.097 | 0.087 | 0.081 | 0.052 | 0.068 | 0.019 | 0.021 | -0.044 | 0.094 | 0.096 | 0.03 | 0.058 | 0.035 | 0.012 | -0.031 | -0.005 | 0.067 | 0.075 | 0.031 | 0.009 | 0.04 | -0.158 | -0.138 | -0.244 | 0.075 | 0.061 |
Belastingkosten
| 208 | 0.049 | 21 | 80 | 162 | 222.578 | 13 | 190 | 272 | 117.776 | 134 | 65 | 185 | 19.294 | 107 | 28 | 243 | 143.43 | 130 | 49 | 183 | -0.807 | 249 | 285 | 218 | 58.549 | 106 | 169 | 125 | 167.989 | 72 | 297 | 130 | 39.26 | 105 | 190 | 150 | -978.261 | 237 | 260 | 114 | 160.556 | 190 | 107 | 93 | 219.113 | 169 | 268 | 35 | 54.487 | 143 | 57 | 31 | 77.475 | 33 | 60 | 59 | 34.678 | -1 | 2,108 | 70 | 367.549 | 302 | 244 |
Nettowinst
| 19 | -845.905 | -174 | -280 | -169 | -279.416 | -377 | 142 | 880 | 1,443.727 | 292 | 393 | 52 | 341.52 | -5 | -729 | -764 | -275.163 | 113 | 286 | 101 | 179.642 | 389 | 1,415 | -83 | 377.259 | 619 | -319 | 191 | -57.813 | 398 | -1,309 | -408 | 44.54 | 251 | 360 | 355 | 1,187.339 | 609 | 552 | 524 | 195.246 | 331 | -59 | 16 | -631.635 | 998 | 787 | 135 | 369.539 | 39 | 5 | -247 | -163.402 | 432 | 568 | 115 | -32.628 | 197 | -3,224 | -818 | -1,599.999 | 91 | 150 |
Nettowinstmarge
| 0.003 | -0.118 | -0.024 | -0.039 | -0.025 | -0.04 | -0.052 | 0.016 | 0.099 | 0.137 | 0.044 | 0.047 | 0.008 | 0.043 | -0.001 | -0.124 | -0.135 | -0.035 | 0.015 | 0.034 | 0.012 | 0.022 | 0.044 | 0.106 | -0.011 | 0.043 | 0.073 | -0.04 | 0.024 | -0.007 | 0.054 | -0.157 | -0.061 | 0.006 | 0.032 | 0.04 | 0.047 | 0.135 | 0.064 | 0.057 | 0.061 | 0.022 | 0.038 | -0.008 | 0.003 | -0.083 | 0.076 | 0.067 | 0.019 | 0.046 | 0.006 | 0.001 | -0.041 | -0.021 | 0.055 | 0.063 | 0.015 | -0.005 | 0.028 | -0.505 | -0.164 | -0.3 | 0.01 | 0.015 |
WPA (Winst Per Aandeel)
| 3.43 | -150.32 | -30.32 | -48.23 | -28.7 | -47.28 | -63.69 | 23.58 | 142.35 | 232.52 | 47.02 | 63.22 | 8.38 | 55.07 | -0.81 | -116.23 | -120.77 | -43.5 | 17.86 | 44.57 | 15.79 | 27.99 | 60.62 | 213.36 | -12.52 | 56.88 | 93.34 | -47.93 | 28.66 | -8.68 | 59.73 | -196.45 | -61.22 | 6.68 | 37.66 | 54 | 53.4 | 178.09 | 91.35 | 82.78 | 78.65 | 29.28 | 49.64 | -8.85 | 2.4 | -94.7 | 149.63 | 117.97 | 20.25 | 55.39 | 5.85 | 0.75 | -37.02 | -24.49 | 64.73 | 85.11 | 17.35 | -4.89 | 29.48 | -482.52 | -122.43 | -239.46 | 13.62 | 22.45 |
Verwaterde WPA
| 3.43 | -150.32 | -30.32 | -48.23 | -28.7 | -47.28 | -63.69 | 23.48 | 142.35 | 232.4 | 47.02 | 63.22 | 8.38 | 55.07 | -0.81 | -115.24 | -120.77 | -43.5 | 17.86 | 44.57 | 15.79 | 27.99 | 60.62 | 213.36 | -12.52 | 56.88 | 93.34 | -47.87 | 28.66 | -8.68 | 59.73 | -196.4 | -61.22 | 6.68 | 37.66 | 54 | 53.4 | 178.09 | 91.35 | 82.78 | 78.65 | 29.28 | 49.64 | -8.85 | 2.4 | -94.7 | 149.63 | 117.97 | 20.25 | 55.39 | 5.85 | 0.75 | -37.02 | -24.49 | 64.73 | 85.11 | 17.35 | -4.89 | 29.48 | -482.52 | -122.43 | -239.46 | 13.62 | 22.45 |
EBITDA
| 244 | 243.245 | 133 | -131 | 60 | 91.678 | -273 | 423 | 1,222 | 1,657.2 | 298 | 556 | 331 | 507.285 | -105 | -461 | -445 | -1.001 | 327 | 438 | 373 | 128.477 | 729 | 1,776 | 215 | 499.437 | 747 | 218 | 476 | 279.132 | 549 | 546 | -214 | 143.132 | 481 | 600 | 563 | 314.841 | 1,349 | 1,107 | 713 | 472.261 | 597 | 187 | -165 | -335.575 | 2,006 | 1,533 | 223 | 480.291 | 262 | 141 | -95 | 569.937 | 896 | 1,063 | 663 | 581.791 | 693 | -94 | -376 | -734.933 | 1,143 | 907 |
EBITDA ratio
| 0.034 | 0.034 | 0.018 | -0.018 | 0.009 | 0.013 | -0.037 | 0.047 | 0.137 | 0.158 | 0.044 | 0.067 | 0.049 | 0.063 | -0.016 | -0.079 | -0.079 | -0 | 0.042 | 0.051 | 0.044 | 0.016 | 0.083 | 0.132 | 0.028 | 0.057 | 0.088 | 0.027 | 0.06 | 0.031 | 0.074 | 0.066 | -0.032 | 0.018 | 0.061 | 0.067 | 0.074 | 0.036 | 0.141 | 0.115 | 0.083 | 0.054 | 0.069 | 0.025 | -0.027 | -0.044 | 0.154 | 0.13 | 0.032 | 0.06 | 0.038 | 0.018 | -0.016 | 0.075 | 0.115 | 0.118 | 0.086 | 0.085 | 0.1 | -0.015 | -0.075 | -0.138 | 0.121 | 0.089 |