Kohnan Shoji Co., Ltd.
TSE:7516.T
3580 (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
| 131,106 | 125,505 | 116,605 | 117,839 | 123,130 | 115,080 | 108,221 | 108,579 | 110,810 | 111,414 | 105,897 | 108,650 | 112,039 | 114,635 | 106,621 | 105,970 | 115,687 | 113,791 | 93,182 | 97,013 | 96,577 | 87,871 | 79,655 | 85,072 | 85,303 | 83,466 | 77,123 | 77,733 | 81,109 | 80,116 | 59,564 | 73,919 | 78,177 | 79,476 | 59,777 | 74,044 | 77,349 | 77,974 | 57,894 | 70,817 | 73,755 | 77,850 | 57,329 | 69,500 | 73,373 | 73,595 | 55,404 | 68,742 | 73,528 | 74,194 | 71,171 | 70,633 | 76,935 | 75,881 | 70,835 | 69,970 | 74,742 | 72,980 | 70,376 | 71,233 | 75,644 | 76,807 |
Kosten van de omzet
| 80,094 | 76,120 | 70,639 | 71,669 | 74,703 | 68,528 | 64,637 | 65,572 | 66,799 | 66,292 | 63,797 | 65,396 | 67,360 | 68,655 | 63,972 | 64,780 | 69,395 | 68,143 | 56,666 | 59,341 | 58,741 | 52,954 | 47,963 | 51,079 | 51,069 | 50,243 | 46,765 | 46,761 | 48,803 | 48,409 | 44,273 | 44,410 | 47,634 | 48,237 | 44,980 | 45,058 | 47,527 | 47,882 | 44,128 | 43,183 | 45,279 | 47,744 | 43,786 | 42,042 | 44,978 | 44,834 | 41,817 | 41,506 | 44,770 | 45,091 | 43,745 | 43,525 | 47,770 | 47,033 | 45,144 | 43,364 | 47,649 | 46,316 | 45,718 | 45,631 | 48,627 | 50,779 |
Brutowinst
| 51,012 | 49,385 | 45,966 | 46,170 | 48,427 | 46,552 | 43,584 | 43,007 | 44,011 | 45,122 | 42,100 | 43,254 | 44,679 | 45,980 | 42,649 | 41,190 | 46,292 | 45,648 | 36,516 | 37,672 | 37,836 | 34,917 | 31,692 | 33,993 | 34,234 | 33,223 | 30,358 | 30,972 | 32,306 | 31,707 | 15,291 | 29,509 | 30,543 | 31,239 | 14,797 | 28,986 | 29,822 | 30,092 | 13,766 | 27,634 | 28,476 | 30,106 | 13,543 | 27,458 | 28,395 | 28,761 | 13,587 | 27,236 | 28,758 | 29,103 | 27,426 | 27,108 | 29,165 | 28,848 | 25,691 | 26,606 | 27,093 | 26,664 | 24,658 | 25,602 | 27,017 | 26,028 |
Brutowinstmarge
| 0.389 | 0.393 | 0.394 | 0.392 | 0.393 | 0.405 | 0.403 | 0.396 | 0.397 | 0.405 | 0.398 | 0.398 | 0.399 | 0.401 | 0.4 | 0.389 | 0.4 | 0.401 | 0.392 | 0.388 | 0.392 | 0.397 | 0.398 | 0.4 | 0.401 | 0.398 | 0.394 | 0.398 | 0.398 | 0.396 | 0.257 | 0.399 | 0.391 | 0.393 | 0.248 | 0.391 | 0.386 | 0.386 | 0.238 | 0.39 | 0.386 | 0.387 | 0.236 | 0.395 | 0.387 | 0.391 | 0.245 | 0.396 | 0.391 | 0.392 | 0.385 | 0.384 | 0.379 | 0.38 | 0.363 | 0.38 | 0.362 | 0.365 | 0.35 | 0.359 | 0.357 | 0.339 |
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 | 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 | 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
| 42,936 | 41,557 | 42,243 | 41,425 | 40,993 | 38,357 | 39,481 | 38,590 | 38,374 | 37,259 | 38,068 | 37,528 | 37,875 | 36,754 | 37,969 | 36,490 | 35,584 | 34,817 | 32,928 | 32,904 | 32,564 | 28,485 | 28,462 | 28,118 | 28,307 | 28,363 | 27,218 | 27,044 | 27,368 | 26,340 | 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 |
Overige kosten
| 42,936 | -46 | 72 | -223 | 129 | 29 | 243 | -175 | 29 | -56 | 21 | 7 | 17 | -95 | 8 | 182 | 29 | -69 | 62 | -9 | 18 | -66 | 145 | 55 | 30 | -162 | -164 | 50 | 76 | 155 | 13,690 | 41 | 15 | -49 | 13,836 | -5 | 35 | -38 | 13,457 | 21 | 31 | -97 | 13,338 | 5 | 27 | -86 | 13,127 | 44 | 52 | -90 | 9 | 12 | 73 | -51 | 5 | 7 | 52 | -129 | -73 | 17 | 75 | -81 |
Bedrijfskosten
| 42,936 | 41,557 | 42,243 | 41,425 | 40,993 | 38,357 | 39,481 | 38,590 | 38,374 | 37,259 | 38,068 | 37,528 | 37,875 | 36,754 | 37,969 | 36,490 | 35,584 | 34,817 | 32,928 | 32,904 | 32,564 | 28,485 | 28,462 | 28,118 | 28,307 | 28,363 | 27,218 | 27,044 | 27,368 | 26,340 | 26,205 | 26,187 | 26,296 | 25,462 | 25,688 | 25,858 | 26,006 | 25,363 | 25,644 | 25,636 | 25,583 | 24,778 | 24,961 | 24,644 | 25,222 | 24,677 | 23,839 | 23,762 | 24,205 | 23,667 | -159 | 23,871 | 23,669 | 22,412 | 626 | 22,405 | 22,697 | 21,972 | 1,066 | 22,115 | 22,925 | 22,102 |
Bedrijfsresultaat
| 8,077 | 7,828 | 3,723 | 4,746 | 7,434 | 8,194 | 4,103 | 4,417 | 5,636 | 7,863 | 4,033 | 5,725 | 6,805 | 9,225 | 4,681 | 4,699 | 10,709 | 10,830 | 3,588 | 4,769 | 5,271 | 6,432 | 3,229 | 5,875 | 5,927 | 4,860 | 3,140 | 3,927 | 4,939 | 5,366 | 2,734 | 3,324 | 4,247 | 5,776 | 2,895 | 3,128 | 3,816 | 4,729 | 1,618 | 1,998 | 2,894 | 5,327 | 1,920 | 2,814 | 3,173 | 4,083 | 2,872 | 3,475 | 4,552 | 5,436 | 3,514 | 3,237 | 5,495 | 6,436 | 3,327 | 4,200 | 4,396 | 4,691 | 2,281 | 3,486 | 4,091 | 3,925 |
Bedrijfsresultaat ratio
| 0.062 | 0.062 | 0.032 | 0.04 | 0.06 | 0.071 | 0.038 | 0.041 | 0.051 | 0.071 | 0.038 | 0.053 | 0.061 | 0.08 | 0.044 | 0.044 | 0.093 | 0.095 | 0.039 | 0.049 | 0.055 | 0.073 | 0.041 | 0.069 | 0.069 | 0.058 | 0.041 | 0.051 | 0.061 | 0.067 | 0.046 | 0.045 | 0.054 | 0.073 | 0.048 | 0.042 | 0.049 | 0.061 | 0.028 | 0.028 | 0.039 | 0.068 | 0.033 | 0.04 | 0.043 | 0.055 | 0.052 | 0.051 | 0.062 | 0.073 | 0.049 | 0.046 | 0.071 | 0.085 | 0.047 | 0.06 | 0.059 | 0.064 | 0.032 | 0.049 | 0.054 | 0.051 |
Totaal overige inkomsten en kosten netto
| -1,134 | -536 | -1,619 | -617 | -322 | -490 | -934 | -521 | -547 | -476 | -1,221 | -450 | -320 | 3,235 | 2,924 | 3,574 | 1,204 | 3,161 | 3,045 | 3,160 | 1,898 | 3,305 | 3,352 | 3,026 | 1,015 | 2,819 | 2,608 | 2,899 | 2,226 | 3,434 | 3,177 | 1,876 | -368 | 3,000 | 2,404 | 3,021 | 1,134 | 2,862 | 3,002 | 2,728 | 2,848 | 2,818 | -4,512 | 2,964 | 3,095 | 2,520 | 12,415 | -433 | -806 | -573 | -24,480 | -742 | -24 | -1,319 | -23,023 | -823 | -1,325 | -1,174 | -22,882 | -1,451 | -1,408 | -4,679 |
Inkomen voor belasting
| 6,943 | 7,292 | 2,104 | 4,129 | 7,112 | 7,706 | 3,169 | 3,896 | 5,089 | 7,387 | 2,811 | 5,276 | 6,484 | 8,606 | 3,795 | 4,543 | 8,210 | 10,289 | 2,951 | 4,264 | 3,505 | 6,118 | 3,070 | 5,423 | 3,512 | 4,198 | 2,277 | 3,351 | 3,685 | 5,353 | 2,445 | 1,784 | 486 | 5,402 | 1,914 | 2,679 | 1,490 | 4,120 | 1,188 | 1,295 | 2,421 | 4,833 | -5,919 | 2,439 | 2,927 | 3,273 | 2,163 | 3,041 | 3,747 | 4,863 | 3,105 | 2,495 | 5,472 | 5,117 | 2,042 | 3,378 | 3,071 | 3,518 | 710 | 2,036 | 2,684 | -753 |
Inkomen voor belasting ratio
| 0.053 | 0.058 | 0.018 | 0.035 | 0.058 | 0.067 | 0.029 | 0.036 | 0.046 | 0.066 | 0.027 | 0.049 | 0.058 | 0.075 | 0.036 | 0.043 | 0.071 | 0.09 | 0.032 | 0.044 | 0.036 | 0.07 | 0.039 | 0.064 | 0.041 | 0.05 | 0.03 | 0.043 | 0.045 | 0.067 | 0.041 | 0.024 | 0.006 | 0.068 | 0.032 | 0.036 | 0.019 | 0.053 | 0.021 | 0.018 | 0.033 | 0.062 | -0.103 | 0.035 | 0.04 | 0.044 | 0.039 | 0.044 | 0.051 | 0.066 | 0.044 | 0.035 | 0.071 | 0.067 | 0.029 | 0.048 | 0.041 | 0.048 | 0.01 | 0.029 | 0.035 | -0.01 |
Belastingkosten
| 2,483 | 2,527 | 923 | 1,509 | 2,382 | 2,182 | 959 | 1,393 | 1,541 | 2,413 | 942 | 1,672 | 2,184 | 2,789 | 586 | 1,793 | 2,574 | 3,234 | 421 | 1,385 | 1,234 | 1,968 | 1,051 | 1,732 | 1,131 | 1,434 | 468 | 1,154 | 1,253 | 1,760 | 835 | 695 | 588 | 1,926 | 887 | 1,028 | 770 | 1,473 | 665 | 590 | 1,026 | 1,912 | -2,057 | 1,019 | 1,162 | 1,405 | 982 | 1,323 | 1,681 | 2,229 | 1,280 | 1,103 | 2,323 | 2,183 | 888 | 1,467 | 1,485 | 1,542 | 349 | 1,129 | 1,180 | -171 |
Nettowinst
| 4,461 | 4,764 | 1,180 | 2,621 | 4,730 | 5,523 | 2,211 | 2,502 | 3,548 | 4,974 | 1,869 | 3,604 | 4,300 | 5,817 | 3,208 | 2,751 | 5,636 | 7,054 | 2,531 | 2,878 | 2,271 | 4,150 | 2,019 | 3,690 | 2,382 | 2,763 | 1,810 | 2,197 | 2,431 | 3,593 | 1,609 | 1,090 | -102 | 3,475 | 1,026 | 1,652 | 720 | 2,646 | 524 | 704 | 1,395 | 2,921 | -3,863 | 1,421 | 1,765 | 1,867 | 1,182 | 1,718 | 2,066 | 2,633 | 1,825 | 1,392 | 3,148 | 2,934 | 1,154 | 1,911 | 1,585 | 1,976 | 361 | 906 | 1,503 | -581 |
Nettowinstmarge
| 0.034 | 0.038 | 0.01 | 0.022 | 0.038 | 0.048 | 0.02 | 0.023 | 0.032 | 0.045 | 0.018 | 0.033 | 0.038 | 0.051 | 0.03 | 0.026 | 0.049 | 0.062 | 0.027 | 0.03 | 0.024 | 0.047 | 0.025 | 0.043 | 0.028 | 0.033 | 0.023 | 0.028 | 0.03 | 0.045 | 0.027 | 0.015 | -0.001 | 0.044 | 0.017 | 0.022 | 0.009 | 0.034 | 0.009 | 0.01 | 0.019 | 0.038 | -0.067 | 0.02 | 0.024 | 0.025 | 0.021 | 0.025 | 0.028 | 0.035 | 0.026 | 0.02 | 0.041 | 0.039 | 0.016 | 0.027 | 0.021 | 0.027 | 0.005 | 0.013 | 0.02 | -0.008 |
WPA (Winst Per Aandeel)
| 155.09 | 162.71 | 40.18 | 89.24 | 156.01 | 182.1 | 72.72 | 82.31 | 115.64 | 158.73 | 59.44 | 115.46 | 134.13 | 179.14 | 98.79 | 84.72 | 163.5 | 204.66 | 73.42 | 83.49 | 65.88 | 120.39 | 58.57 | 107.05 | 69.08 | 80.13 | 52.49 | 63.72 | 70.5 | 104.21 | 46.66 | 31.61 | -2.94 | 100.22 | 29.58 | 47.63 | 20.76 | 76.31 | 15.11 | 20.3 | 40.32 | 84.43 | -111.64 | 41.07 | 51.01 | 53.98 | 34.16 | 49.65 | 59.71 | 76.11 | 54.34 | 41.44 | 98.82 | 94.89 | 37.33 | 61.83 | 51.28 | 63.92 | 11.68 | 29.31 | 48.62 | -18.8 |
Verwaterde WPA
| 155.09 | 162.66 | 40.18 | 89.24 | 156.01 | 182.04 | 72.72 | 82.31 | 115.59 | 158.7 | 59.44 | 115.42 | 134.09 | 179.09 | 98.79 | 84.72 | 163.5 | 204.6 | 73.42 | 83.49 | 65.88 | 120.36 | 58.57 | 107.05 | 69.08 | 80.11 | 52.49 | 63.72 | 70.5 | 104.18 | 46.66 | 31.61 | -2.94 | 100.19 | 29.58 | 47.63 | 20.76 | 76.29 | 15.11 | 20.3 | 40.32 | 84.21 | -111.64 | 41.07 | 51.01 | 53.83 | 34.16 | 49.65 | 59.71 | 75.91 | 54.34 | 40.16 | 90.84 | 84.71 | 37.33 | 61.64 | 51.13 | 63.73 | 11.68 | 29.31 | 48.62 | -18.8 |
EBITDA
| 7,507 | 11,879 | 7,902 | 4,580 | 7,633 | 8,232 | 4,379 | 4,426 | 5,818 | 7,872 | 4,124 | 5,827 | 6,949 | 9,151 | 4,790 | 5,008 | 10,908 | 10,849 | 3,757 | 4,816 | 5,403 | 6,444 | 3,545 | 6,031 | 5,999 | 4,745 | 3,170 | 4,019 | 5,104 | 5,603 | 5,272 | 5,774 | 6,691 | 8,151 | 5,379 | 5,536 | 6,185 | 6,912 | 3,908 | 3,949 | 5,108 | 7,377 | 4,171 | 4,988 | 5,510 | 5,660 | 4,565 | 5,395 | 6,524 | 7,095 | 29,381 | 4,783 | 7,167 | 7,749 | 26,388 | 5,516 | 5,767 | 5,590 | 24,401 | 4,495 | 5,019 | 4,574 |
EBITDA ratio
| 0.057 | 0.095 | 0.068 | 0.039 | 0.062 | 0.072 | 0.04 | 0.041 | 0.053 | 0.071 | 0.039 | 0.054 | 0.062 | 0.08 | 0.045 | 0.047 | 0.094 | 0.095 | 0.04 | 0.05 | 0.056 | 0.073 | 0.045 | 0.071 | 0.07 | 0.057 | 0.041 | 0.052 | 0.063 | 0.07 | 0.089 | 0.078 | 0.086 | 0.103 | 0.09 | 0.075 | 0.08 | 0.089 | 0.068 | 0.056 | 0.069 | 0.095 | 0.073 | 0.072 | 0.075 | 0.077 | 0.082 | 0.078 | 0.089 | 0.096 | 0.413 | 0.068 | 0.093 | 0.102 | 0.373 | 0.079 | 0.077 | 0.077 | 0.347 | 0.063 | 0.066 | 0.06 |