IDOM Inc.
TSE:7599.T
1014 (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
| 125,093 | 124,558 | 112,142 | 104,014 | 98,438 | 105,258 | 92,266 | 98,770 | 89,877 | 135,601 | 114,912 | 116,845 | 110,762 | 117,013 | 98,482 | 103,973 | 94,385 | 83,724 | 89,110 | 93,298 | 89,070 | 90,206 | 93,276 | 72,197 | 72,526 | 71,411 | 71,819 | 68,870 | 64,338 | 71,130 | 60,483 | 66,789 | 58,052 | 66,192 | 58,003 | 57,058 | 44,526 | 50,498 | 38,058 | 42,992 | 35,786 | 38,845 | 40,761 | 45,236 | 37,672 | 45,729 | 34,248 | 37,870 | 32,544 | 38,755 | 29,536 | 33,026 | 33,176 | 37,141 | 33,372 | 35,797 | 32,040 | 40,828 | 32,544 | 40,505 | 38,312 | 37,492 |
Kosten van de omzet
| 102,309 | 103,802 | 93,049 | 85,518 | 80,650 | 88,142 | 74,043 | 80,712 | 74,011 | 113,198 | 93,270 | 94,941 | 90,044 | 95,264 | 79,768 | 83,841 | 75,143 | 69,002 | 71,244 | 74,002 | 69,957 | 72,521 | 77,016 | 53,920 | 57,667 | 56,104 | 54,813 | 51,831 | 48,613 | 55,041 | 45,160 | 50,684 | 43,355 | 51,184 | 43,718 | 43,183 | 32,807 | 38,766 | 28,231 | 32,546 | 26,375 | 29,453 | 31,464 | 35,742 | 28,961 | 36,676 | 24,841 | 29,050 | 24,617 | 31,019 | 22,005 | 25,304 | 24,843 | 27,739 | 24,467 | 26,443 | 23,145 | 31,509 | 26,376 | 30,127 | 26,910 | 26,520 |
Brutowinst
| 22,784 | 20,756 | 19,093 | 18,496 | 17,788 | 17,116 | 18,223 | 18,058 | 15,866 | 22,403 | 21,642 | 21,904 | 20,718 | 21,749 | 18,714 | 20,132 | 19,242 | 14,722 | 17,866 | 19,296 | 19,113 | 17,685 | 16,260 | 18,277 | 14,859 | 15,307 | 17,006 | 17,039 | 15,725 | 16,089 | 15,323 | 16,105 | 14,697 | 15,008 | 14,285 | 13,875 | 11,719 | 11,732 | 9,827 | 10,446 | 9,411 | 9,392 | 9,297 | 9,494 | 8,711 | 9,053 | 9,407 | 8,820 | 7,927 | 7,736 | 7,531 | 7,722 | 8,333 | 9,402 | 8,905 | 9,354 | 8,895 | 9,319 | 6,168 | 10,378 | 11,402 | 10,972 |
Brutowinstmarge
| 0.182 | 0.167 | 0.17 | 0.178 | 0.181 | 0.163 | 0.198 | 0.183 | 0.177 | 0.165 | 0.188 | 0.187 | 0.187 | 0.186 | 0.19 | 0.194 | 0.204 | 0.176 | 0.2 | 0.207 | 0.215 | 0.196 | 0.174 | 0.253 | 0.205 | 0.214 | 0.237 | 0.247 | 0.244 | 0.226 | 0.253 | 0.241 | 0.253 | 0.227 | 0.246 | 0.243 | 0.263 | 0.232 | 0.258 | 0.243 | 0.263 | 0.242 | 0.228 | 0.21 | 0.231 | 0.198 | 0.275 | 0.233 | 0.244 | 0.2 | 0.255 | 0.234 | 0.251 | 0.253 | 0.267 | 0.261 | 0.278 | 0.228 | 0.19 | 0.256 | 0.298 | 0.293 |
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 | 5,251 | 0 | 0 | 0 | 5,250 | 0 | 0 | 0 | 8,058 | 0 | 0 | 0 | 6,315 | 0 | 0 | 0 | 4,454 | 0 | 0 | 0 | 3,826 | 0 | 0 | 0 | 3,251 | 0 | 0 | 0 | 2,256 | 0 | 0 | 0 | 3,511 | 0 | 0 | 0 | 1,697 | 0 | 0 | 0 | 1,807 | 0 | 0 | 0 | 1,294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 8,555 | 0 | 0 | 0 | 7,756 | 0 | 0 | 0 | 7,063 | 0 | 0 | 0 | 7,493 | 0 | 0 | 0 | 8,910 | 0 | 0 | 0 | 8,883 | 0 | 0 | 0 | 9,137 | 0 | 0 | 0 | 9,627 | 0 | 0 | 0 | 7,383 | 0 | 0 | 0 | 5,789 | 0 | 0 | 0 | 4,954 | 0 | 0 | 0 | 5,170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 15,501 | 16,307 | 13,806 | 13,982 | 12,822 | 14,344 | 13,006 | 11,948 | 11,901 | 17,145 | 15,121 | 16,585 | 16,362 | 15,939 | 13,808 | 15,570 | 15,035 | 14,875 | 13,364 | 16,191 | 15,999 | 16,174 | 12,709 | 15,889 | 14,792 | 14,927 | 12,388 | 14,363 | 14,440 | 14,845 | 11,883 | 14,255 | 13,771 | 13,761 | 10,894 | 11,354 | 9,681 | 9,690 | 7,486 | 8,546 | 8,160 | 7,915 | 6,761 | 7,139 | 6,997 | 7,157 | 6,464 | 7,090 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 17,149 | -12 | 64 | -14 | -19 | 8 | 59 | 1 | -8 | 32 | 20 | 34 | 43 | 31 | 35 | -1 | -21 | 1 | 12 | -45 | 27 | 19 | 14 | 14 | -21 | 11 | -12 | 4 | -41 | 12 | 28 | -63 | 49 | 48 | -4 | 33 | 3 | -10 | 7 | 11 | 4 | 37 | 13 | 5 | 19 | 5 | 0 | 16 | 74 | 42 | 22 | 12 | 793 | 9 | -5 | 3 | -3 | -7 | 15 | 16 | 39 | 30 |
Bedrijfskosten
| 17,149 | 16,307 | 13,806 | 14,765 | 13,461 | 14,344 | 13,654 | 12,559 | 12,507 | 17,145 | 17,918 | 16,585 | 16,362 | 16,663 | 16,759 | 15,570 | 15,035 | 14,875 | 16,504 | 16,191 | 15,999 | 16,174 | 15,693 | 15,889 | 14,792 | 14,927 | 15,432 | 14,363 | 14,440 | 14,845 | 14,847 | 14,255 | 13,771 | 13,761 | 13,342 | 11,354 | 9,681 | 9,690 | 9,129 | 8,546 | 8,160 | 7,915 | 8,115 | 7,139 | 7,049 | 7,157 | 7,649 | 7,090 | 7,035 | 7,038 | 7,001 | 6,671 | 6,565 | 6,502 | 6,913 | 7,045 | 6,855 | 7,658 | 7,813 | 8,710 | 8,873 | 8,240 |
Bedrijfsresultaat
| 5,634 | 4,449 | 5,287 | 3,731 | 4,327 | 2,771 | 4,569 | 5,499 | 3,360 | 5,256 | 3,725 | 5,320 | 4,356 | 5,084 | 1,955 | 4,563 | 4,206 | -153 | 1,363 | 3,104 | 3,114 | 1,510 | 565 | 2,390 | 67 | 378 | 1,575 | 2,676 | 1,285 | 1,243 | 476 | 1,850 | 927 | 1,245 | 943 | 2,520 | 2,039 | 2,040 | 699 | 1,899 | 1,251 | 1,476 | 1,182 | 2,355 | 1,661 | 1,896 | 1,758 | 1,730 | 892 | 697 | 530 | 1,050 | 1,768 | 2,900 | 1,993 | 2,308 | 2,039 | 1,660 | -1,646 | 1,667 | 2,528 | 2,731 |
Bedrijfsresultaat ratio
| 0.045 | 0.036 | 0.047 | 0.036 | 0.044 | 0.026 | 0.05 | 0.056 | 0.037 | 0.039 | 0.032 | 0.046 | 0.039 | 0.043 | 0.02 | 0.044 | 0.045 | -0.002 | 0.015 | 0.033 | 0.035 | 0.017 | 0.006 | 0.033 | 0.001 | 0.005 | 0.022 | 0.039 | 0.02 | 0.017 | 0.008 | 0.028 | 0.016 | 0.019 | 0.016 | 0.044 | 0.046 | 0.04 | 0.018 | 0.044 | 0.035 | 0.038 | 0.029 | 0.052 | 0.044 | 0.041 | 0.051 | 0.046 | 0.027 | 0.018 | 0.018 | 0.032 | 0.053 | 0.078 | 0.06 | 0.064 | 0.064 | 0.041 | -0.051 | 0.041 | 0.066 | 0.073 |
Totaal overige inkomsten en kosten netto
| -347 | -206 | -165 | -42 | -212 | -35 | -367 | -130 | 704 | -141 | -596 | -649 | -474 | -1,015 | -4,803 | 92 | -418 | -918 | -3,154 | -688 | -558 | -774 | -960 | -236 | -289 | -437 | -596 | -310 | -211 | -441 | -338 | -85 | -188 | -195 | -1,137 | 263 | -35 | -23 | -64 | -81 | -34 | 11 | -95 | -50 | 83 | 39 | 22 | 65 | 26 | -18 | 22 | -33 | 795 | -437 | -1,593 | 36 | -538 | -162 | -1,755 | -208 | -262 | -799 |
Inkomen voor belasting
| 5,287 | 4,243 | 5,122 | 3,689 | 4,115 | 2,738 | 4,202 | 5,369 | 4,064 | 5,117 | 3,129 | 4,670 | 3,882 | 4,069 | -2,848 | 4,655 | 3,788 | -1,071 | -1,791 | 2,416 | 2,556 | 736 | -395 | 2,154 | -222 | -59 | 979 | 2,366 | 1,074 | 802 | 138 | 1,765 | 739 | 1,050 | -194 | 2,783 | 2,004 | 2,017 | 635 | 1,818 | 1,217 | 1,487 | 1,087 | 2,305 | 1,744 | 1,935 | 1,780 | 1,795 | 918 | 679 | 552 | 1,017 | 2,563 | 2,463 | 400 | 2,344 | 1,501 | 1,498 | -3,401 | 1,459 | 2,266 | 1,932 |
Inkomen voor belasting ratio
| 0.042 | 0.034 | 0.046 | 0.035 | 0.042 | 0.026 | 0.046 | 0.054 | 0.045 | 0.038 | 0.027 | 0.04 | 0.035 | 0.035 | -0.029 | 0.045 | 0.04 | -0.013 | -0.02 | 0.026 | 0.029 | 0.008 | -0.004 | 0.03 | -0.003 | -0.001 | 0.014 | 0.034 | 0.017 | 0.011 | 0.002 | 0.026 | 0.013 | 0.016 | -0.003 | 0.049 | 0.045 | 0.04 | 0.017 | 0.042 | 0.034 | 0.038 | 0.027 | 0.051 | 0.046 | 0.042 | 0.052 | 0.047 | 0.028 | 0.018 | 0.019 | 0.031 | 0.077 | 0.066 | 0.012 | 0.065 | 0.047 | 0.037 | -0.105 | 0.036 | 0.059 | 0.052 |
Belastingkosten
| 1,776 | 1,388 | 974 | 1,238 | 1,187 | 909 | 1,232 | 1,716 | 1,984 | -452 | 880 | 1,151 | 1,139 | 1,149 | 782 | 601 | 1,397 | -177 | -1,778 | 915 | 852 | 338 | 211 | 565 | 237 | 103 | 281 | 819 | 465 | 440 | 193 | 769 | 381 | 356 | -87 | 1,098 | 690 | 768 | 115 | 698 | 482 | 576 | 434 | 896 | 674 | 707 | 752 | 711 | 398 | 330 | 385 | 407 | 1,083 | 934 | 434 | 907 | -1,661 | 922 | -730 | 710 | 931 | 992 |
Nettowinst
| 3,584 | 2,901 | 4,205 | 2,414 | 2,955 | 1,868 | 2,986 | 3,703 | 2,139 | 5,377 | 2,056 | 3,427 | 2,559 | 2,752 | -3,742 | 3,851 | 2,289 | -914 | -52 | 1,473 | 1,677 | 447 | -648 | 1,627 | -452 | -146 | 829 | 1,628 | 664 | 457 | 57 | 1,088 | 370 | 732 | -110 | 1,658 | 1,315 | 1,248 | 521 | 1,120 | 735 | 910 | 653 | 1,409 | 1,071 | 1,227 | 1,028 | 1,084 | 520 | 348 | 166 | 609 | 1,480 | 1,529 | -35 | 1,436 | 3,163 | 575 | -2,671 | 748 | 1,335 | 935 |
Nettowinstmarge
| 0.029 | 0.023 | 0.037 | 0.023 | 0.03 | 0.018 | 0.032 | 0.037 | 0.024 | 0.04 | 0.018 | 0.029 | 0.023 | 0.024 | -0.038 | 0.037 | 0.024 | -0.011 | -0.001 | 0.016 | 0.019 | 0.005 | -0.007 | 0.023 | -0.006 | -0.002 | 0.012 | 0.024 | 0.01 | 0.006 | 0.001 | 0.016 | 0.006 | 0.011 | -0.002 | 0.029 | 0.03 | 0.025 | 0.014 | 0.026 | 0.021 | 0.023 | 0.016 | 0.031 | 0.028 | 0.027 | 0.03 | 0.029 | 0.016 | 0.009 | 0.006 | 0.018 | 0.045 | 0.041 | -0.001 | 0.04 | 0.099 | 0.014 | -0.082 | 0.018 | 0.035 | 0.025 |
WPA (Winst Per Aandeel)
| 35.69 | 28.89 | 41.88 | 24.04 | 29.43 | 18.6 | 29.74 | 36.88 | 21.3 | 53.55 | 20.48 | 34.13 | 25.49 | 27.41 | -37.27 | 38.3 | 22.73 | -9.06 | -0.51 | 14.53 | 16.54 | 4.41 | -6.39 | 16.05 | -4.46 | -1.44 | 8.18 | 16.05 | 6.55 | 4.51 | 0.57 | 10.73 | 3.65 | 7.22 | -1.08 | 16.35 | 12.97 | 12.31 | 5.14 | 11.04 | 7.25 | 8.99 | 6.43 | 13.9 | 10.56 | 12.11 | 10.15 | 10.69 | 5.14 | 3.43 | -35.34 | 6.02 | 14.6 | 15.09 | -0.35 | 15.36 | 34.62 | 6.3 | -29.23 | 8.22 | 14.67 | 10.28 |
Verwaterde WPA
| 35.69 | 28.89 | 41.88 | 24.04 | 29.43 | 18.6 | 29.74 | 36.88 | 21.3 | 53.55 | 20.48 | 34.13 | 25.49 | 27.41 | -37.27 | 38.3 | 22.73 | -9.06 | -0.51 | 14.53 | 16.54 | 4.41 | -6.39 | 16.04 | -4.46 | -1.44 | 8.17 | 16.05 | 6.55 | 4.51 | 0.56 | 10.73 | 3.65 | 7.22 | -1.08 | 16.35 | 12.97 | 12.31 | 5.14 | 11.04 | 7.25 | 8.98 | 6.43 | 13.9 | 10.56 | 12.11 | 10.15 | 10.69 | 5.14 | 3.43 | -35.34 | 6.02 | 14.6 | 15.09 | -0.35 | 15.34 | 34.62 | 6.3 | -29.23 | 8.22 | 14.67 | 10.28 |
EBITDA
| 5,405 | 5,211 | 6,127 | 3,763 | 4,304 | 2,782 | 4,629 | 5,520 | 3,330 | 5,325 | 3,752 | 5,247 | 4,332 | 5,143 | 2,069 | 4,921 | 3,998 | -306 | 787 | 3,145 | 3,012 | 1,298 | 233 | 2,472 | -37 | 271 | 1,482 | 2,609 | 1,290 | 1,150 | 368 | 2,008 | 970 | 1,284 | 72 | 2,889 | 2,045 | 2,030 | 708 | 1,917 | 1,261 | 1,517 | 1,198 | 2,365 | 1,713 | 1,934 | 1,797 | 1,782 | 998 | 772 | 962 | 1,400 | 2,876 | 3,225 | 2,316 | 2,608 | 2,321 | 1,965 | -1,254 | 2,079 | 2,982 | 2,944 |
EBITDA ratio
| 0.043 | 0.042 | 0.055 | 0.036 | 0.044 | 0.026 | 0.05 | 0.056 | 0.037 | 0.039 | 0.033 | 0.045 | 0.039 | 0.044 | 0.021 | 0.047 | 0.042 | -0.004 | 0.009 | 0.034 | 0.034 | 0.014 | 0.002 | 0.034 | -0.001 | 0.004 | 0.021 | 0.038 | 0.02 | 0.016 | 0.006 | 0.03 | 0.017 | 0.019 | 0.001 | 0.051 | 0.046 | 0.04 | 0.019 | 0.045 | 0.035 | 0.039 | 0.029 | 0.052 | 0.045 | 0.042 | 0.052 | 0.047 | 0.031 | 0.02 | 0.033 | 0.042 | 0.087 | 0.087 | 0.069 | 0.073 | 0.072 | 0.048 | -0.039 | 0.051 | 0.078 | 0.079 |