OPTEX GROUP Company, Limited
TSE:6914.T
1808 (JPY) • At close November 8, 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 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 15,055 | 15,464 | 15,336 | 13,839 | 13,375 | 13,822 | 14,343 | 13,227 | 13,340 | 13,901 | 11,817 | 11,299 | 11,776 | 10,974 | 9,668 | 8,542 | 7,835 | 8,801 | 9,926 | 8,998 | 9,308 | 9,285 | 10,799 | 9,640 | 9,830 | 9,844 | 9,906 | 9,084 | 9,369 | 9,145 | 9,891 | 8,133 | 6,419 | 6,584 | 7,137 | 6,728 | 6,918 | 7,010 | 6,944 | 6,217 | 6,034 | 6,483 | 6,356 | 6,098 | 5,627 | 5,501 | 5,397 | 5,119 | 5,108 | 5,075 | 4,509 | 4,669 | 4,592 | 4,731 | 4,659 | 4,571 | 4,242 | 3,921 | 4,049 | 3,815 | 3,612 | 3,647 |
Kosten van de omzet
| 7,571 | 7,790 | 7,481 | 6,846 | 6,677 | 6,593 | 7,236 | 6,265 | 6,478 | 6,832 | 5,777 | 5,316 | 5,722 | 5,166 | 4,620 | 4,020 | 3,629 | 4,033 | 4,563 | 4,169 | 4,323 | 4,230 | 4,859 | 4,235 | 4,389 | 4,324 | 4,421 | 4,110 | 4,063 | 4,006 | 4,607 | 3,697 | 2,919 | 2,925 | 3,432 | 3,173 | 3,333 | 3,185 | 3,343 | 2,900 | 2,832 | 2,955 | 3,266 | 2,942 | 2,683 | 2,603 | 2,672 | 2,643 | 2,570 | 2,645 | 2,223 | 2,238 | 2,184 | 2,318 | 2,299 | 2,294 | 2,013 | 1,871 | 2,063 | 1,837 | 1,781 | 1,861 |
Brutowinst
| 7,484 | 7,674 | 7,855 | 6,993 | 6,698 | 7,229 | 7,107 | 6,962 | 6,862 | 7,069 | 6,040 | 5,983 | 6,054 | 5,808 | 5,048 | 4,522 | 4,206 | 4,768 | 5,363 | 4,829 | 4,985 | 5,055 | 5,940 | 5,405 | 5,441 | 5,520 | 5,485 | 4,974 | 5,306 | 5,139 | 5,284 | 4,436 | 3,500 | 3,659 | 3,705 | 3,555 | 3,585 | 3,825 | 3,601 | 3,317 | 3,202 | 3,528 | 3,090 | 3,156 | 2,944 | 2,898 | 2,725 | 2,476 | 2,538 | 2,430 | 2,286 | 2,431 | 2,408 | 2,413 | 2,360 | 2,277 | 2,229 | 2,050 | 1,986 | 1,978 | 1,831 | 1,786 |
Brutowinstmarge
| 0.497 | 0.496 | 0.512 | 0.505 | 0.501 | 0.523 | 0.496 | 0.526 | 0.514 | 0.509 | 0.511 | 0.53 | 0.514 | 0.529 | 0.522 | 0.529 | 0.537 | 0.542 | 0.54 | 0.537 | 0.536 | 0.544 | 0.55 | 0.561 | 0.554 | 0.561 | 0.554 | 0.548 | 0.566 | 0.562 | 0.534 | 0.545 | 0.545 | 0.556 | 0.519 | 0.528 | 0.518 | 0.546 | 0.519 | 0.534 | 0.531 | 0.544 | 0.486 | 0.518 | 0.523 | 0.527 | 0.505 | 0.484 | 0.497 | 0.479 | 0.507 | 0.521 | 0.524 | 0.51 | 0.507 | 0.498 | 0.525 | 0.523 | 0.49 | 0.518 | 0.507 | 0.49 |
Onderzoek- en ontwikkelingskosten
| 931 | 861 | 919 | 822 | 818 | 826 | 1,014 | 788 | 810 | 770 | 826 | 813 | 794 | 670 | 2,749 | 0 | 0 | 0 | 2,761 | 0 | 0 | 0 | 2,884 | 0 | 0 | 0 | 2,759 | 0 | 0 | 0 | 2,318 | 0 | 0 | 0 | 1,878 | 0 | 0 | 0 | 1,746 | 0 | 0 | 0 | 1,735 | 0 | 0 | 0 | 1,722 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5,168 | 5,918 | 5,057 | 4,812 | 4,971 | 4,651 | 5,086 | 4,468 | 4,581 | 4,179 | 4,398 | 3,875 | 4,065 | 3,812 | 1,468 | 4,038 | 3,978 | 4,212 | 1,615 | 4,275 | 4,404 | 4,321 | 1,804 | 4,277 | 4,293 | 4,058 | 1,656 | 3,882 | 3,915 | 3,806 | 2,202 | 3,682 | 2,892 | 2,769 | 1,008 | 2,844 | 2,995 | 2,782 | 1,374 | 2,619 | 2,792 | 2,558 | 962 | 2,434 | 2,495 | 2,353 | 519 | 2,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 20 | 15 | 112 | 49 | 27 | 5,477 | 6,097 | 5,256 | 5,391 | 4,949 | 29 | 7 | 12 | 141 | 54 | 14 | 39 | 17 | 17 | 6 | 6 | 9 | 4 | 6 | 6 | 12 | 4 | 4 | 3,915 | 3,806 | 51 | -5 | -5 | -16 | 6 | 2 | 2 | 1 | -21 | 8 | 22 | 9 | -37 | 17 | 19 | 20 | -42 | 9 | 42 | 5 | 14 | 14 | 74 | 12 | 22 | 7 | 17 | 14 | 42 | 5 | 12 | 2 |
Bedrijfskosten
| 6,099 | 5,918 | 5,976 | 5,634 | 5,789 | 5,477 | 6,097 | 5,256 | 5,391 | 4,949 | 5,222 | 4,688 | 4,859 | 4,482 | 4,214 | 4,038 | 3,978 | 4,212 | 4,373 | 4,275 | 4,404 | 4,321 | 4,684 | 4,277 | 4,293 | 4,058 | 4,412 | 3,882 | 3,915 | 3,806 | 4,518 | 3,682 | 2,892 | 2,769 | 2,884 | 2,844 | 2,995 | 2,782 | 3,117 | 2,619 | 2,792 | 2,558 | 2,695 | 2,434 | 2,495 | 2,353 | 2,236 | 2,098 | 2,241 | 2,191 | -1,094 | 1,924 | 1,955 | 1,934 | -1,052 | 1,789 | 1,784 | 1,738 | -218 | 1,717 | 1,796 | 1,726 |
Bedrijfsresultaat
| 1,385 | 1,756 | 1,879 | 1,360 | 908 | 1,751 | 1,008 | 1,705 | 1,470 | 2,120 | 814 | 1,296 | 1,194 | 1,326 | 832 | 483 | 228 | 555 | 988 | 553 | 583 | 732 | 1,252 | 1,128 | 1,148 | 1,461 | 1,070 | 1,091 | 1,392 | 1,332 | 765 | 753 | 608 | 889 | 818 | 711 | 589 | 1,043 | 481 | 697 | 411 | 969 | 393 | 721 | 450 | 544 | 489 | 378 | 297 | 239 | 3,380 | 507 | 453 | 479 | 3,412 | 488 | 445 | 312 | 2,204 | 261 | 35 | 60 |
Bedrijfsresultaat ratio
| 0.092 | 0.114 | 0.123 | 0.098 | 0.068 | 0.127 | 0.07 | 0.129 | 0.11 | 0.153 | 0.069 | 0.115 | 0.101 | 0.121 | 0.086 | 0.057 | 0.029 | 0.063 | 0.1 | 0.061 | 0.063 | 0.079 | 0.116 | 0.117 | 0.117 | 0.148 | 0.108 | 0.12 | 0.149 | 0.146 | 0.077 | 0.093 | 0.095 | 0.135 | 0.115 | 0.106 | 0.085 | 0.149 | 0.069 | 0.112 | 0.068 | 0.149 | 0.062 | 0.118 | 0.08 | 0.099 | 0.091 | 0.074 | 0.058 | 0.047 | 0.75 | 0.109 | 0.099 | 0.101 | 0.732 | 0.107 | 0.105 | 0.08 | 0.544 | 0.068 | 0.01 | 0.016 |
Totaal overige inkomsten en kosten netto
| 271 | 2 | -69 | 492 | 270 | 5 | -676 | 238 | 395 | 315 | 92 | 67 | -10 | 252 | -1 | -171 | 41 | 49 | 205 | 25 | -57 | -28 | -2 | 85 | 498 | -152 | 44 | 35 | 28 | -24 | 403 | 33 | -212 | -147 | -14 | -15 | 150 | -87 | 264 | 173 | -1 | 28 | 146 | 49 | 161 | 121 | 148 | 17 | -71 | 141 | -3,090 | -49 | 80 | 50 | -3,130 | -2 | -45 | 8 | -1,891 | -52 | 71 | -141 |
Inkomen voor belasting
| 1,656 | 1,758 | 1,810 | 1,852 | 1,178 | 1,756 | 332 | 1,943 | 1,865 | 2,435 | 906 | 1,362 | 1,185 | 1,578 | 833 | 312 | 270 | 604 | 1,196 | 578 | 525 | 705 | 1,253 | 1,214 | 1,645 | 1,310 | 1,117 | 1,127 | 1,420 | 1,308 | 1,170 | 787 | 395 | 743 | 807 | 696 | 739 | 956 | 748 | 871 | 409 | 998 | 541 | 771 | 611 | 665 | 637 | 395 | 226 | 380 | 290 | 458 | 533 | 529 | 282 | 486 | 400 | 320 | 313 | 209 | 106 | -81 |
Inkomen voor belasting ratio
| 0.11 | 0.114 | 0.118 | 0.134 | 0.088 | 0.127 | 0.023 | 0.147 | 0.14 | 0.175 | 0.077 | 0.121 | 0.101 | 0.144 | 0.086 | 0.037 | 0.034 | 0.069 | 0.12 | 0.064 | 0.056 | 0.076 | 0.116 | 0.126 | 0.167 | 0.133 | 0.113 | 0.124 | 0.152 | 0.143 | 0.118 | 0.097 | 0.062 | 0.113 | 0.113 | 0.103 | 0.107 | 0.136 | 0.108 | 0.14 | 0.068 | 0.154 | 0.085 | 0.126 | 0.109 | 0.121 | 0.118 | 0.077 | 0.044 | 0.075 | 0.064 | 0.098 | 0.116 | 0.112 | 0.061 | 0.106 | 0.094 | 0.082 | 0.077 | 0.055 | 0.029 | -0.022 |
Belastingkosten
| 427 | 457 | 600 | 437 | 375 | 573 | 100 | 542 | 489 | 690 | 93 | 332 | 320 | 520 | 149 | 185 | 40 | 249 | 354 | 147 | 101 | 205 | 271 | 370 | 434 | 383 | 269 | 296 | 337 | 347 | 492 | 217 | 123 | 255 | 219 | 234 | 244 | 378 | 234 | 270 | 174 | 370 | 145 | 191 | 222 | 284 | 266 | 131 | 162 | 185 | 139 | 121 | 207 | 203 | -13 | 193 | 134 | 115 | 224 | 40 | 80 | -92 |
Nettowinst
| 1,227 | 1,301 | 1,208 | 1,415 | 803 | 1,182 | 232 | 1,400 | 1,377 | 1,743 | 810 | 1,031 | 864 | 1,057 | 682 | 127 | 230 | 356 | 842 | 432 | 424 | 499 | 981 | 844 | 1,138 | 812 | 777 | 755 | 1,010 | 844 | 648 | 448 | 238 | 475 | 558 | 435 | 486 | 572 | 490 | 574 | 211 | 622 | 367 | 521 | 364 | 368 | 359 | 244 | 44 | 178 | 141 | 309 | 277 | 305 | 315 | 244 | 230 | 191 | 99 | 178 | 45 | 9 |
Nettowinstmarge
| 0.082 | 0.084 | 0.079 | 0.102 | 0.06 | 0.086 | 0.016 | 0.106 | 0.103 | 0.125 | 0.069 | 0.091 | 0.073 | 0.096 | 0.071 | 0.015 | 0.029 | 0.04 | 0.085 | 0.048 | 0.046 | 0.054 | 0.091 | 0.088 | 0.116 | 0.082 | 0.078 | 0.083 | 0.108 | 0.092 | 0.066 | 0.055 | 0.037 | 0.072 | 0.078 | 0.065 | 0.07 | 0.082 | 0.071 | 0.092 | 0.035 | 0.096 | 0.058 | 0.085 | 0.065 | 0.067 | 0.067 | 0.048 | 0.009 | 0.035 | 0.031 | 0.066 | 0.06 | 0.064 | 0.068 | 0.053 | 0.054 | 0.049 | 0.024 | 0.047 | 0.012 | 0.002 |
WPA (Winst Per Aandeel)
| 34.45 | 36.62 | 34 | 39.83 | 22.6 | 33.27 | 6.53 | 13.01 | 12.8 | 49.07 | 7.73 | 28.51 | 23.89 | 29.24 | 18.86 | 3.51 | 6.36 | 9.85 | 23.3 | 11.95 | 11.52 | 13.58 | 26.66 | 22.94 | 32.8 | 23.42 | 22.4 | 21.76 | 29.12 | 24.35 | 18.68 | 12.92 | 7.19 | 14.36 | 16.86 | 13.14 | 14.68 | 17.31 | 14.8 | 17.34 | 6.38 | 18.82 | 11.09 | 15.74 | 11 | 11.14 | 10.85 | 7.37 | 1.33 | 5.41 | 4.26 | 9.34 | 8.4 | 9.24 | 9.52 | 7.39 | 6.98 | 5.78 | 2.99 | 5.37 | 1.36 | 0.27 |
Verwaterde WPA
| 34.21 | 36.3 | 33.71 | 39.83 | 22.4 | 33.03 | 6.45 | 13.01 | 12.8 | 48.78 | 7.55 | 28.51 | 23.89 | 29.1 | 18.86 | 3.51 | 6.36 | 9.82 | 23.3 | 11.95 | 11.52 | 13.55 | 26.66 | 22.94 | 32.8 | 23.38 | 22.4 | 21.76 | 29.12 | 24.33 | 18.68 | 12.92 | 7.19 | 14.35 | 16.86 | 13.14 | 14.68 | 17.31 | 14.8 | 17.34 | 6.38 | 18.82 | 11.09 | 15.74 | 11 | 11.14 | 10.85 | 7.37 | 1.33 | 5.41 | 4.26 | 9.34 | 8.39 | 9.23 | 9.52 | 7.39 | 6.98 | 5.78 | 2.99 | 5.37 | 1.36 | 0.27 |
EBITDA
| 1,871 | 1,756 | 2,392 | 1,502 | 1,180 | 1,737 | 819 | 1,948 | 1,866 | 2,394 | 941 | 1,353 | 1,230 | 1,576 | 824 | 458 | 271 | 607 | 1,027 | 573 | 532 | 706 | 1,242 | 1,227 | 1,265 | 1,310 | 1,125 | 1,153 | 1,459 | 1,303 | 1,169 | 794 | 394 | 728 | 846 | 699 | 711 | 939 | 705 | 868 | 412 | 984 | 584 | 774 | 587 | 662 | 560 | 399 | 272 | 377 | 3,577 | 611 | 650 | 646 | 3,602 | 643 | 566 | 453 | 2,463 | 410 | 247 | 282 |
EBITDA ratio
| 0.124 | 0.114 | 0.156 | 0.109 | 0.088 | 0.126 | 0.057 | 0.147 | 0.14 | 0.172 | 0.08 | 0.12 | 0.104 | 0.144 | 0.085 | 0.054 | 0.035 | 0.069 | 0.103 | 0.064 | 0.057 | 0.076 | 0.115 | 0.127 | 0.129 | 0.133 | 0.114 | 0.127 | 0.156 | 0.142 | 0.118 | 0.098 | 0.061 | 0.111 | 0.119 | 0.104 | 0.103 | 0.134 | 0.102 | 0.14 | 0.068 | 0.152 | 0.092 | 0.127 | 0.104 | 0.12 | 0.104 | 0.078 | 0.053 | 0.074 | 0.793 | 0.131 | 0.142 | 0.137 | 0.773 | 0.141 | 0.133 | 0.116 | 0.608 | 0.107 | 0.068 | 0.077 |