Workman Co.,Ltd.
TSE:7564.T
3965 (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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 28,746 | 37,049 | 26,488 | 40,583 | 30,274 | 35,305 | 27,445 | 40,636 | 26,881 | 33,326 | 24,486 | 36,483 | 25,760 | 29,534 | 22,713 | 34,388 | 23,049 | 25,664 | 20,748.027 | 29,673.634 | 21,298.135 | 20,588.179 | 16,345.248 | 21,773.931 | 13,951.927 | 14,898.283 | 12,583.172 | 17,464.38 | 12,000.274 | 14,035.392 | 11,648.001 | 15,916.205 | 11,255.527 | 13,257.639 | 10,948.252 | 14,982.849 | 10,974.765 | 12,671.882 | 10,321.061 | 15,062.195 | 10,520.71 | 12,522.28 | 11,191.868 | 15,057.838 | 10,003.061 | 11,885.057 | 9,873.498 | 13,933.776 | 9,887.934 | 11,361.951 | 10,185.01 | 13,111.815 | 9,602.71 | 11,072.13 | 8,615.056 | 11,041.766 | 8,217.057 | 9,136.277 | 7,719.121 | 10,011.221 | 7,322.154 | 8,266.874 | 7,214.289 | 10,430.752 | 7,960.649 |
Kosten van de omzet
| 17,507 | 23,515 | 18,134 | 25,513 | 19,535 | 22,238 | 18,843 | 26,658 | 17,278 | 20,750 | 15,582 | 21,560 | 15,549 | 17,516 | 14,599 | 20,383 | 13,797 | 15,276 | 13,749.222 | 18,017.458 | 13,573.33 | 12,583.037 | 10,726.721 | 13,120.394 | 8,612.217 | 9,310.703 | 8,006.046 | 10,918.205 | 7,729.921 | 8,960.552 | 7,540.096 | 10,047.803 | 7,218.204 | 8,574.723 | 7,205.959 | 9,685.355 | 7,152.619 | 8,358.326 | 6,755.28 | 9,660.357 | 7,011.222 | 8,357.413 | 7,256.407 | 9,824.515 | 6,606.907 | 7,935.164 | 6,594.886 | 9,101.417 | 6,605.835 | 7,548.504 | 6,741.028 | 8,657.262 | 6,405.045 | 7,439.929 | 5,755.965 | 7,363.048 | 5,583.23 | 6,251.581 | 5,222.197 | 6,714.52 | 5,036.187 | 5,725.854 | 4,913.019 | 7,127.522 | 5,456.775 |
Brutowinst
| 11,239 | 13,534 | 8,354 | 15,070 | 10,739 | 13,067 | 8,602 | 13,978 | 9,603 | 12,576 | 8,904 | 14,923 | 10,211 | 12,018 | 8,114 | 14,005 | 9,252 | 10,388 | 6,998.805 | 11,656.176 | 7,724.805 | 8,005.142 | 5,618.527 | 8,653.537 | 5,339.71 | 5,587.58 | 4,577.126 | 6,546.175 | 4,270.353 | 5,074.84 | 4,107.905 | 5,868.402 | 4,037.323 | 4,682.916 | 3,742.293 | 5,297.494 | 3,822.146 | 4,313.556 | 3,565.781 | 5,401.838 | 3,509.488 | 4,164.867 | 3,935.461 | 5,233.323 | 3,396.154 | 3,949.893 | 3,278.612 | 4,832.359 | 3,282.099 | 3,813.447 | 3,443.982 | 4,454.553 | 3,197.665 | 3,632.201 | 2,859.091 | 3,678.718 | 2,633.827 | 2,884.696 | 2,496.924 | 3,296.701 | 2,285.967 | 2,541.02 | 2,301.27 | 3,303.23 | 2,503.874 |
Brutowinstmarge
| 0.391 | 0.365 | 0.315 | 0.371 | 0.355 | 0.37 | 0.313 | 0.344 | 0.357 | 0.377 | 0.364 | 0.409 | 0.396 | 0.407 | 0.357 | 0.407 | 0.401 | 0.405 | 0.337 | 0.393 | 0.363 | 0.389 | 0.344 | 0.397 | 0.383 | 0.375 | 0.364 | 0.375 | 0.356 | 0.362 | 0.353 | 0.369 | 0.359 | 0.353 | 0.342 | 0.354 | 0.348 | 0.34 | 0.345 | 0.359 | 0.334 | 0.333 | 0.352 | 0.348 | 0.34 | 0.332 | 0.332 | 0.347 | 0.332 | 0.336 | 0.338 | 0.34 | 0.333 | 0.328 | 0.332 | 0.333 | 0.321 | 0.316 | 0.323 | 0.329 | 0.312 | 0.307 | 0.319 | 0.317 | 0.315 |
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 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 116 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | -3,679.856 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 136 | 0 | 0 | 0 | 138 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 3,339 | 0 | 0 | 0 | 2,505 | 0 | 0 | 0 | 2,382 | 0 | 0 | 0 | 3,964 | 0 | 0 | 0 | 3,675 | 0 | 0 | 0 | 2,415 | 0 | 0 | 0 | 1,747 | 0 | 0 | 0 | 1,599 | 0 | 0 | 0 | 1,466 | 0 | 0 | 0 | 1,513 | 0 | 0 | 0 | 1,407 | 0 | 0 | 0 | 1,505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 6,346 | 6,499 | 5,890 | 6,382 | 5,860 | 5,955 | 5,262 | 5,370 | 4,903 | 5,117 | 1,941 | 4,943 | 4,755 | 4,869 | 4,292 | 4,947 | 4,341 | 4,224 | 2,315 | 4,008 | 3,805 | 3,282 | -2,639.763 | 3,266 | 2,793 | 2,563 | 1,072 | 2,636 | 2,330 | 2,422 | 1,156 | 2,386 | 2,176 | 2,225 | 1,048 | 2,201 | 1,993 | 2,077 | 987 | 2,165 | 2,121 | 2,081 | 1,145 | 2,120 | 2,044 | 1,956 | 1,220 | 2,030 | 2,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 54 | 53 | 53 | 71 | 77 | 97 | 81 | 90 | 82 | 122 | 80 | 88 | 264 | 376 | 266 | 281 | 186.402 | 426.447 | 272.434 | 254.375 | 243.426 | 259.675 | 224.204 | 220.259 | 291.357 | 246.475 | 209.966 | 216.815 | 242.862 | 226.377 | 205.94 | 210.986 | 217.14 | 204.99 | 208.798 | 218.821 | 225.613 | 214.286 | 195.347 | 205.535 | 236.873 | 217.542 | 176.348 | 206.134 | 198.643 | 194.367 | 186.064 | 176.086 | 198.945 | 175.284 | 170.099 | 164.145 | 182.837 | 161.985 | 150.916 | 170.553 | 177.196 | 149.994 | 137.226 | 148.311 | 156.943 | 179.984 | 141.379 |
Bedrijfskosten
| 6,346 | 6,433 | 5,890 | 6,382 | 5,860 | 5,955 | 5,252 | 5,370 | 4,903 | 5,117 | 4,675 | 4,943 | 4,755 | 4,869 | 4,281 | 4,947 | 4,341 | 4,224 | 4,119.066 | 4,007.863 | 3,805.102 | 3,282.35 | 3,050.155 | 3,266.402 | 2,792.57 | 2,563.698 | 2,476.384 | 2,636.012 | 2,329.446 | 2,422.788 | 2,355.623 | 2,385.577 | 2,176.402 | 2,225.487 | 2,096.226 | 2,201.228 | 1,992.676 | 2,077.599 | 1,934.608 | 2,165.303 | 2,121.154 | 2,081.206 | 2,015.598 | 2,120.184 | 2,043.566 | 1,956.761 | 1,891.858 | 2,029.728 | 2,006.479 | 1,883.846 | 1,760.745 | 2,068.415 | 1,984.306 | 1,948.246 | 1,794.476 | 1,989.745 | 1,869.502 | 1,840.259 | 1,734.298 | 1,794.283 | 1,697.622 | 1,764.592 | 1,694.588 | 1,795.593 | 1,762.745 |
Bedrijfsresultaat
| 4,893 | 7,035 | 2,464 | 8,687 | 4,880 | 7,111 | 3,339 | 8,608 | 4,700 | 7,459 | 4,217 | 9,981 | 5,456 | 7,148 | 3,823 | 9,059 | 4,910 | 6,163 | 2,879.727 | 7,648.313 | 3,919.703 | 4,722.792 | 2,568.362 | 5,387.134 | 2,547.142 | 3,023.88 | 2,100.733 | 3,910.162 | 1,940.905 | 2,652.053 | 1,752.271 | 3,482.826 | 1,860.92 | 2,457.429 | 1,646.055 | 3,096.266 | 1,829.471 | 2,235.956 | 1,631.164 | 3,236.534 | 1,388.335 | 2,083.66 | 1,919.85 | 3,113.14 | 1,352.587 | 1,993.132 | 1,386.742 | 2,802.632 | 1,275.619 | 1,929.601 | 1,600.145 | 2,386.14 | 1,213.36 | 1,683.953 | 977.985 | 1,688.973 | 764.325 | 1,044.436 | 694.145 | 1,502.418 | 588.346 | 776.427 | 527.424 | 1,507.636 | 741.128 |
Bedrijfsresultaat ratio
| 0.17 | 0.19 | 0.093 | 0.214 | 0.161 | 0.201 | 0.122 | 0.212 | 0.175 | 0.224 | 0.172 | 0.274 | 0.212 | 0.242 | 0.168 | 0.263 | 0.213 | 0.24 | 0.139 | 0.258 | 0.184 | 0.229 | 0.157 | 0.247 | 0.183 | 0.203 | 0.167 | 0.224 | 0.162 | 0.189 | 0.15 | 0.219 | 0.165 | 0.185 | 0.15 | 0.207 | 0.167 | 0.176 | 0.158 | 0.215 | 0.132 | 0.166 | 0.172 | 0.207 | 0.135 | 0.168 | 0.14 | 0.201 | 0.129 | 0.17 | 0.157 | 0.182 | 0.126 | 0.152 | 0.114 | 0.153 | 0.093 | 0.114 | 0.09 | 0.15 | 0.08 | 0.094 | 0.073 | 0.145 | 0.093 |
Totaal overige inkomsten en kosten netto
| 92 | 150 | 113 | 127 | 110 | 143 | 122 | 157 | 124 | 144 | 129 | 183 | 71 | 128 | 278 | 424 | 327 | 361 | -269.827 | 510.472 | 341.597 | 342.791 | 292.717 | 329.203 | 286.768 | 293.675 | 298.863 | 327.216 | 271.413 | 294.227 | 248.319 | 304.115 | 245.777 | 287.748 | 286.517 | 294.81 | 256.235 | 293.989 | 298.071 | 290.815 | 253.799 | 268.068 | 265.001 | 330.279 | 236.506 | 251.934 | 247.943 | 266.39 | 229.607 | 239.239 | 122.322 | 250.986 | 224.307 | 226.308 | 90.555 | 176.192 | 197.614 | -193.487 | 83.314 | 200.465 | 196.098 | 213.094 | 85.049 | 255.13 | 207.925 |
Inkomen voor belasting
| 4,985 | 7,185 | 2,577 | 8,814 | 4,990 | 7,255 | 3,461 | 8,765 | 4,824 | 7,605 | 4,345 | 10,163 | 5,528 | 7,277 | 4,111 | 9,482 | 5,238 | 6,525 | 2,609.912 | 8,158.785 | 4,261.3 | 5,065.583 | 2,861.089 | 5,716.338 | 2,833.908 | 3,317.557 | 2,399.605 | 4,237.379 | 2,212.32 | 2,946.279 | 2,000.601 | 3,786.94 | 2,106.698 | 2,745.177 | 1,932.584 | 3,391.076 | 2,085.705 | 2,529.946 | 1,929.244 | 3,527.35 | 1,642.133 | 2,351.729 | 2,184.864 | 3,443.418 | 1,589.094 | 2,245.066 | 1,634.697 | 3,069.021 | 1,505.227 | 2,168.84 | 1,805.559 | 2,637.124 | 1,437.666 | 1,910.263 | 1,155.17 | 1,865.165 | 961.939 | 850.95 | 845.94 | 1,702.883 | 784.443 | 989.522 | 691.731 | 1,762.767 | 949.054 |
Inkomen voor belasting ratio
| 0.173 | 0.194 | 0.097 | 0.217 | 0.165 | 0.205 | 0.126 | 0.216 | 0.179 | 0.228 | 0.177 | 0.279 | 0.215 | 0.246 | 0.181 | 0.276 | 0.227 | 0.254 | 0.126 | 0.275 | 0.2 | 0.246 | 0.175 | 0.263 | 0.203 | 0.223 | 0.191 | 0.243 | 0.184 | 0.21 | 0.172 | 0.238 | 0.187 | 0.207 | 0.177 | 0.226 | 0.19 | 0.2 | 0.187 | 0.234 | 0.156 | 0.188 | 0.195 | 0.229 | 0.159 | 0.189 | 0.166 | 0.22 | 0.152 | 0.191 | 0.177 | 0.201 | 0.15 | 0.173 | 0.134 | 0.169 | 0.117 | 0.093 | 0.11 | 0.17 | 0.107 | 0.12 | 0.096 | 0.169 | 0.119 |
Belastingkosten
| 1,966 | 2,675 | -323 | 3,333 | 1,950 | 2,690 | 13 | 3,305 | 1,842 | 2,838 | 356 | 3,849 | 2,157 | 2,648 | 408 | 3,517 | 2,026 | 2,365 | 92.402 | 3,109.181 | 1,650.501 | 1,874.03 | 414.848 | 2,175.417 | 1,115.381 | 1,213.331 | 398.989 | 1,571.279 | 880.72 | 1,100.016 | 279.5 | 1,347.702 | 834.146 | 1,036.059 | 407.828 | 1,429.995 | 873.801 | 994.527 | 462.416 | 1,469.872 | 683.4 | 957.828 | 676.404 | 1,508.938 | 717.678 | 972.959 | 382.44 | 1,342.626 | 676.499 | 931.359 | 543.763 | 1,299.568 | 680.862 | 863.374 | 362.507 | 853.946 | 469.263 | 404.511 | 234.752 | 781.918 | 379.708 | 443.557 | 150.883 | 829.971 | 450.91 |
Nettowinst
| 3,020 | 4,510 | 2,900 | 5,481 | 3,040 | 4,565 | 3,448 | 5,460 | 2,982 | 4,766 | 3,990 | 6,314 | 3,371 | 4,628 | 3,703 | 5,964 | 3,212 | 4,160 | 2,517.51 | 5,049.604 | 2,610.799 | 3,191 | 2,446.24 | 3,540.921 | 1,718.527 | 2,104.226 | 2,000.615 | 2,666.1 | 1,331.6 | 1,846.263 | 1,721.102 | 2,439.237 | 1,272.553 | 1,709.117 | 1,524.756 | 1,961.08 | 1,211.904 | 1,535.419 | 1,466.829 | 2,057.477 | 958.734 | 1,393.9 | 1,508.461 | 1,934.48 | 871.415 | 1,272.107 | 1,252.257 | 1,726.395 | 828.728 | 1,237.48 | 1,261.796 | 1,337.555 | 756.804 | 1,046.889 | 792.662 | 1,011.218 | 492.675 | 446.438 | 611.189 | 920.965 | 404.735 | 545.964 | 540.849 | 932.796 | 498.143 |
Nettowinstmarge
| 0.105 | 0.122 | 0.109 | 0.135 | 0.1 | 0.129 | 0.126 | 0.134 | 0.111 | 0.143 | 0.163 | 0.173 | 0.131 | 0.157 | 0.163 | 0.173 | 0.139 | 0.162 | 0.121 | 0.17 | 0.123 | 0.155 | 0.15 | 0.163 | 0.123 | 0.141 | 0.159 | 0.153 | 0.111 | 0.132 | 0.148 | 0.153 | 0.113 | 0.129 | 0.139 | 0.131 | 0.11 | 0.121 | 0.142 | 0.137 | 0.091 | 0.111 | 0.135 | 0.128 | 0.087 | 0.107 | 0.127 | 0.124 | 0.084 | 0.109 | 0.124 | 0.102 | 0.079 | 0.095 | 0.092 | 0.092 | 0.06 | 0.049 | 0.079 | 0.092 | 0.055 | 0.066 | 0.075 | 0.089 | 0.063 |
WPA (Winst Per Aandeel)
| 37.01 | 55.26 | 35.53 | 67.16 | 37.25 | 55.94 | 42.25 | 66.9 | 36.54 | 58.4 | 48.89 | 77.37 | 41.3 | 56.71 | 45.37 | 73.08 | 39.36 | 50.98 | 30.85 | 61.87 | 31.99 | 39.11 | 29.97 | 43.39 | 21.06 | 25.78 | 24.51 | 32.67 | 16.32 | 22.63 | 21.09 | 29.89 | 15.59 | 20.94 | 18.68 | 24.03 | 14.85 | 18.82 | 17.97 | 25.21 | 11.75 | 17.08 | 18.48 | 23.7 | 10.68 | 15.59 | 15.34 | 21.15 | 10.15 | 15.16 | 15.46 | 16.39 | 9.27 | 12.83 | 9.71 | 12.39 | 6.04 | 5.47 | 7.49 | 11.28 | 4.96 | 6.69 | 6.63 | 11.4 | 6.09 |
Verwaterde WPA
| 37.01 | 55.26 | 35.53 | 67.16 | 37.25 | 55.94 | 42.25 | 66.9 | 36.54 | 58.4 | 48.88 | 77.37 | 41.3 | 56.71 | 45.37 | 73.08 | 39.36 | 50.98 | 30.85 | 61.87 | 31.99 | 39.11 | 29.97 | 43.39 | 21.06 | 25.78 | 24.51 | 32.67 | 16.32 | 22.63 | 21.09 | 29.89 | 15.59 | 20.94 | 18.68 | 24.03 | 14.85 | 18.82 | 17.97 | 25.21 | 11.75 | 17.08 | 18.48 | 23.7 | 10.68 | 15.59 | 15.34 | 21.15 | 10.15 | 15.16 | 15.46 | 16.39 | 9.27 | 12.83 | 9.71 | 12.39 | 6.04 | 5.47 | 7.49 | 11.28 | 4.96 | 6.69 | 6.63 | 11.4 | 6.09 |
EBITDA
| 4,994 | 7,728.25 | 3,224 | 8,835 | 5,005 | 7,273 | 3,475 | 8,774 | 4,835 | 7,621 | 4,354 | 10,174 | 5,604 | 7,310 | 4,144 | 9,510 | 5,260 | 6,548 | 3,150.431 | 8,187.515 | 4,300.437 | 5,086.457 | 2,882.044 | 5,735.607 | 2,854.512 | 3,339.398 | 2,468.513 | 4,252.414 | 2,231.649 | 2,963.822 | 2,073.546 | 3,804.296 | 2,151.862 | 2,767.593 | 1,950.045 | 3,410.704 | 2,102.781 | 2,552.047 | 1,946.604 | 3,544.785 | 1,665.953 | 2,378.539 | 2,235.055 | 3,456.747 | 1,601.466 | 2,261.26 | 1,663.949 | 3,086.515 | 1,539.14 | 2,189.287 | 1,957.406 | 2,646.325 | 1,457.365 | 1,925.451 | 1,463.758 | 2,058.527 | 1,113.704 | 1,417.243 | 1,154.693 | 1,868.156 | 938.588 | 1,137.975 | 1,001.486 | 1,914.802 | 956.408 |
EBITDA ratio
| 0.174 | 0.209 | 0.122 | 0.218 | 0.165 | 0.206 | 0.127 | 0.216 | 0.18 | 0.229 | 0.178 | 0.279 | 0.218 | 0.248 | 0.182 | 0.277 | 0.228 | 0.255 | 0.152 | 0.276 | 0.202 | 0.247 | 0.176 | 0.263 | 0.205 | 0.224 | 0.196 | 0.243 | 0.186 | 0.211 | 0.178 | 0.239 | 0.191 | 0.209 | 0.178 | 0.228 | 0.192 | 0.201 | 0.189 | 0.235 | 0.158 | 0.19 | 0.2 | 0.23 | 0.16 | 0.19 | 0.169 | 0.222 | 0.156 | 0.193 | 0.192 | 0.202 | 0.152 | 0.174 | 0.17 | 0.186 | 0.136 | 0.155 | 0.15 | 0.187 | 0.128 | 0.138 | 0.139 | 0.184 | 0.12 |