PC Depot Corporation
TSE:7618.T
479 (JPY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 6,476 | 6,887 | 7,567 | 7,763 | 7,319 | 7,605 | 8,210 | 8,349 | 8,024 | 8,441 | 9,656 | 9,390 | 9,216 | 10,050 | 10,283.762 | 9,593.941 | 9,874.343 | 9,385.828 | 10,054.654 | 10,234.675 | 9,828.692 | 10,329.027 | 11,131.884 | 11,439.917 | 10,305.441 | 10,713.526 | 11,620.807 | 10,949.161 | 11,248.614 | 12,598.927 | 13,582.877 | 13,660.358 | 12,311.27 | 12,229.496 | 13,237.453 | 13,666.444 | 11,933.103 | 12,448.934 | 15,626.082 | 13,755.973 | 12,243.353 | 12,190.597 | 13,436.3 | 13,749.364 | 11,944.184 | 12,224.11 | 13,343.894 | 13,251.931 | 11,868.973 | 11,228.204 | 11,156.614 | 13,044.226 | 11,507.277 | 11,204.604 | 11,827.844 | 12,610.778 | 10,237.719 | 10,063.791 | 11,358.086 | 12,079.379 | 10,030.902 |
Kosten van de omzet
| 2,618 | 2,810 | 3,211 | 3,353 | 3,088 | 3,174 | 3,875 | 3,804 | 3,986 | 4,122 | 5,104 | 4,987 | 4,831 | 5,313 | 5,541.911 | 4,900.375 | 5,378.367 | 4,863.569 | 5,491.883 | 5,511.292 | 5,276.099 | 5,504.769 | 5,899.753 | 6,488.967 | 5,476.534 | 5,681.478 | 6,417.024 | 6,315.837 | 5,806.249 | 6,628.793 | 7,698.152 | 7,750.841 | 7,006.433 | 7,181.527 | 8,226.016 | 8,578.796 | 7,149.356 | 7,655.614 | 10,526.176 | 8,856.114 | 8,034.819 | 7,969.665 | 9,195.015 | 9,520.149 | 8,180.75 | 8,323.323 | 9,556.903 | 9,344.286 | 8,214.551 | 7,821.212 | 7,782.136 | 9,359.732 | 8,169.397 | 7,961.623 | 8,706.047 | 9,660.103 | 7,569.262 | 7,246.984 | 8,372.876 | 9,158.928 | 7,560.217 |
Brutowinst
| 3,858 | 4,077 | 4,356 | 4,410 | 4,231 | 4,431 | 4,335 | 4,545 | 4,038 | 4,319 | 4,552 | 4,403 | 4,385 | 4,737 | 4,741.851 | 4,693.566 | 4,495.976 | 4,522.259 | 4,562.771 | 4,723.383 | 4,552.593 | 4,824.258 | 5,232.131 | 4,950.95 | 4,828.907 | 5,032.048 | 5,203.783 | 4,633.324 | 5,442.365 | 5,970.134 | 5,884.725 | 5,909.517 | 5,304.837 | 5,047.969 | 5,011.437 | 5,087.648 | 4,783.747 | 4,793.32 | 5,099.906 | 4,899.859 | 4,208.534 | 4,220.932 | 4,241.285 | 4,229.215 | 3,763.434 | 3,900.787 | 3,786.991 | 3,907.645 | 3,654.422 | 3,406.992 | 3,374.478 | 3,684.494 | 3,337.88 | 3,242.981 | 3,121.797 | 2,950.675 | 2,668.457 | 2,816.807 | 2,985.21 | 2,920.451 | 2,470.685 |
Brutowinstmarge
| 0.596 | 0.592 | 0.576 | 0.568 | 0.578 | 0.583 | 0.528 | 0.544 | 0.503 | 0.512 | 0.471 | 0.469 | 0.476 | 0.471 | 0.461 | 0.489 | 0.455 | 0.482 | 0.454 | 0.462 | 0.463 | 0.467 | 0.47 | 0.433 | 0.469 | 0.47 | 0.448 | 0.423 | 0.484 | 0.474 | 0.433 | 0.433 | 0.431 | 0.413 | 0.379 | 0.372 | 0.401 | 0.385 | 0.326 | 0.356 | 0.344 | 0.346 | 0.316 | 0.308 | 0.315 | 0.319 | 0.284 | 0.295 | 0.308 | 0.303 | 0.302 | 0.282 | 0.29 | 0.289 | 0.264 | 0.234 | 0.261 | 0.28 | 0.263 | 0.242 | 0.246 |
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 |
Algemene en administratieve kosten
| 82 | 91 | 70 | 112 | 82 | 109 | 145 | 90 | 89 | 97 | 126 | 128 | 127 | 113 | 192.496 | 171.016 | 90.7 | 84.218 | 140.455 | 94.966 | 103.641 | 93.84 | -68.767 | -48.652 | 384.59 | 179.38 | 358.068 | -0.483 | 201.198 | 392.915 | 397.652 | 16.57 | 230.737 | 330.632 | 400.663 | 48.373 | 181.122 | 358.678 | 326.442 | 149.273 | 163.797 | 311.768 | 196.845 | 134.322 | 150.824 | 343.227 | 226.464 | 158.654 | 138.226 | 335.258 | 183.73 | 215.341 | 157.149 | 272.471 | 166.492 | 195.872 | 162.998 | 256.025 | 166.441 | 210.306 | 155.553 |
Verkoop- en marketingkosten
| 165 | 241 | 223 | 235 | 206 | 244 | 346 | 364 | 412 | 211 | 407 | 336 | 286 | 226 | 337.578 | 302.594 | 314.238 | 287.499 | 364.204 | 336.392 | 335.573 | 311.878 | 384.556 | 456.264 | 452.416 | 416.553 | 456.672 | 357.779 | 309.309 | 435.057 | 496.644 | 470.185 | 413.452 | 368.937 | 419.626 | 446.079 | 399.5 | 379.377 | 505.158 | 498.817 | 436.867 | 433.341 | 545.021 | 572.553 | 538.938 | 533.788 | 637.209 | 605.293 | 506.574 | 472.687 | 448.188 | 510.225 | 442.135 | 433.89 | 446.289 | 465.941 | 381.629 | 362.893 | 376.096 | 447.861 | 352.564 |
Verkoop-, algemene en administratieve kosten
| 247 | 332 | 293 | 347 | 288 | 353 | 491 | 454 | 501 | 308 | 533 | 464 | 413 | 339 | 530.074 | 473.61 | 404.938 | 371.717 | 504.659 | 431.358 | 439.214 | 405.718 | 315.789 | 407.612 | 837.006 | 595.933 | 814.74 | 357.296 | 510.507 | 827.972 | 894.296 | 486.755 | 644.189 | 699.569 | 820.289 | 494.452 | 580.622 | 738.055 | 831.6 | 648.09 | 600.664 | 745.109 | 741.866 | 706.875 | 689.762 | 877.015 | 863.673 | 763.947 | 644.8 | 807.945 | 631.918 | 725.566 | 599.284 | 706.361 | 612.781 | 661.813 | 544.627 | 618.918 | 542.537 | 658.167 | 508.117 |
Overige kosten
| 4 | -41 | -8 | 2 | -61 | 15 | 16 | 15 | 25 | 22 | 1 | 13 | 43 | 3 | -8.926 | 33.605 | 33.713 | 25.225 | 24.389 | 32.88 | 33.772 | 31.194 | 33.024 | 24.319 | 13.787 | 47.369 | -10.112 | 24.967 | 30.752 | 37.061 | 35.338 | 4.486 | 29.014 | 42.811 | 38.522 | 48.875 | 36.635 | 42.175 | 25.339 | 41.014 | 48.868 | 51.911 | -10.528 | 50.388 | 47.598 | 62.422 | 25.547 | 76.331 | 58.802 | 67.035 | 81.527 | 34.611 | 37.955 | 33.926 | 41.53 | 25.218 | 25.905 | 40.124 | 49.84 | 46.603 | 79.001 |
Bedrijfskosten
| 3,720 | 3,959 | 3,728 | 3,932 | 3,777 | 4,140 | 4,113 | 3,927 | 3,884 | 3,857 | 3,952 | 3,838 | 3,713 | 3,673 | 4,031.205 | 3,839.491 | 3,793.206 | 3,848.129 | 4,009.395 | 3,970.617 | 3,946.072 | 4,157.505 | 7,464.887 | 3,143.773 | 3,258.473 | 3,195.283 | 3,309.126 | 3,189.412 | 3,191.525 | 3,354.437 | 3,365.213 | 3,316.126 | 3,176.168 | 3,053.049 | 3,145.785 | 3,097.851 | 2,894.808 | 2,880.241 | 3,240.517 | 2,997.032 | 2,781.633 | 2,740.215 | 2,892.931 | 2,944.39 | 2,735.535 | 2,863.023 | 2,953.327 | 2,867.02 | 2,510.164 | 2,526.919 | 2,400.591 | 2,368.268 | 2,179.202 | 2,217.173 | 2,129.09 | 2,108.886 | 1,924.787 | 1,915.202 | 1,895.73 | 1,968.704 | 1,721.842 |
Bedrijfsresultaat
| 139 | 110 | 627 | 479 | 455 | 283 | 223 | 619 | 155 | 454 | 597 | 566 | 673 | 1,057 | 710.647 | 854.073 | 702.772 | 674.124 | 553.376 | 752.766 | 606.518 | 666.75 | 1,117.862 | 683.616 | 594.607 | 585.53 | 720.01 | 382.474 | 866.394 | 1,434.042 | 1,262.55 | 1,373.168 | 861.623 | 817.101 | 651.467 | 809.874 | 817.508 | 810.431 | 639.873 | 746.886 | 427.31 | 496.38 | 391.103 | 285.533 | 121.31 | 78.565 | -22.226 | 176.991 | 366.41 | 32.44 | 233.68 | 408.733 | 392.696 | 333.316 | 411.608 | 271.724 | 200.645 | 339.772 | 545.927 | 357.326 | 171.515 |
Bedrijfsresultaat ratio
| 0.021 | 0.016 | 0.083 | 0.062 | 0.062 | 0.037 | 0.027 | 0.074 | 0.019 | 0.054 | 0.062 | 0.06 | 0.073 | 0.105 | 0.069 | 0.089 | 0.071 | 0.072 | 0.055 | 0.074 | 0.062 | 0.065 | 0.1 | 0.06 | 0.058 | 0.055 | 0.062 | 0.035 | 0.077 | 0.114 | 0.093 | 0.101 | 0.07 | 0.067 | 0.049 | 0.059 | 0.069 | 0.065 | 0.041 | 0.054 | 0.035 | 0.041 | 0.029 | 0.021 | 0.01 | 0.006 | -0.002 | 0.013 | 0.031 | 0.003 | 0.021 | 0.031 | 0.034 | 0.03 | 0.035 | 0.022 | 0.02 | 0.034 | 0.048 | 0.03 | 0.017 |
Totaal overige inkomsten en kosten netto
| -158 | -43 | -464 | -2 | -53 | 1 | -153 | -106 | -2 | 13 | -190 | -9 | 37 | 16 | -346.979 | 25.295 | 31.914 | 33.385 | -345.853 | 27.888 | 24.998 | 15.736 | -107.828 | 18.521 | 2.405 | 35.142 | -101.45 | 16 | -12.452 | 17.413 | -10.787 | 134.591 | 10.713 | 9.38 | 10.986 | 35.084 | 14.613 | 21.936 | -7.638 | 21.313 | 29.145 | 104.93 | -95.811 | 26.448 | -11.885 | 37.899 | -47.271 | 36.094 | 38.433 | 43.871 | 41.033 | 21.324 | 14.071 | -116.708 | -49.783 | 10.032 | 45.381 | 35.974 | 21.227 | 26.73 | 8.104 |
Inkomen voor belasting
| -19 | 68 | 163 | 477 | 402 | 284 | 70 | 513 | 153 | 467 | 407 | 557 | 710 | 1,073 | 363.668 | 879.368 | 734.686 | 707.509 | 207.523 | 780.654 | 631.516 | 682.486 | 1,010.034 | 702.137 | 597.012 | 620.672 | 618.56 | 398.474 | 853.942 | 1,451.455 | 1,251.763 | 1,507.759 | 872.336 | 826.481 | 662.453 | 844.958 | 832.121 | 832.367 | 632.235 | 768.199 | 456.455 | 601.31 | 295.292 | 311.981 | 109.425 | 116.464 | -69.497 | 213.085 | 404.843 | 76.311 | 274.713 | 430.057 | 406.767 | 216.608 | 361.825 | 281.756 | 246.026 | 375.746 | 567.154 | 384.056 | 179.619 |
Inkomen voor belasting ratio
| -0.003 | 0.01 | 0.022 | 0.061 | 0.055 | 0.037 | 0.009 | 0.061 | 0.019 | 0.055 | 0.042 | 0.059 | 0.077 | 0.107 | 0.035 | 0.092 | 0.074 | 0.075 | 0.021 | 0.076 | 0.064 | 0.066 | 0.091 | 0.061 | 0.058 | 0.058 | 0.053 | 0.036 | 0.076 | 0.115 | 0.092 | 0.11 | 0.071 | 0.068 | 0.05 | 0.062 | 0.07 | 0.067 | 0.04 | 0.056 | 0.037 | 0.049 | 0.022 | 0.023 | 0.009 | 0.01 | -0.005 | 0.016 | 0.034 | 0.007 | 0.025 | 0.033 | 0.035 | 0.019 | 0.031 | 0.022 | 0.024 | 0.037 | 0.05 | 0.032 | 0.018 |
Belastingkosten
| 12 | 37 | 65 | 162 | 138 | 95 | 32 | 177 | 68 | 160 | 131 | 184 | 246 | 332 | 181.185 | 316.576 | 244.904 | 223.704 | 77.818 | 254.074 | 193.721 | 223.232 | 332.414 | 240.488 | 192.397 | 205.56 | 160.26 | 156.056 | 275.036 | 461.24 | 493.58 | 509.969 | 303.237 | 283.903 | 291.167 | 318.638 | 311.989 | 308.501 | 197.191 | 286.491 | 183.421 | 236.174 | 130.762 | 123.66 | 57.894 | 70.882 | -4.555 | 130.557 | 171.773 | 42.026 | 123.593 | 179.187 | 173.822 | 97.878 | 149.873 | 123.068 | 108.135 | 184.586 | 244.03 | 185.231 | 88.582 |
Nettowinst
| -31 | 31 | 98 | 314 | 265 | 188 | 38 | 335 | 85 | 307 | 276 | 374 | 463 | 741 | 182.483 | 562.793 | 489.782 | 483.804 | 129.705 | 526.58 | 437.795 | 459.253 | 677.62 | 461.649 | 404.614 | 415.112 | 458.299 | 242.419 | 578.905 | 990.215 | 758.183 | 997.791 | 569.099 | 542.577 | 371.287 | 526.319 | 520.132 | 523.866 | 435.044 | 481.707 | 273.035 | 365.135 | 164.531 | 186.916 | 50.211 | 44.296 | -64.378 | 81.819 | 231.858 | 31.226 | 146.638 | 247.87 | 228.827 | 114.636 | 206.36 | 153.143 | 131.385 | 185.942 | 318.597 | 195.151 | 88.144 |
Nettowinstmarge
| -0.005 | 0.005 | 0.013 | 0.04 | 0.036 | 0.025 | 0.005 | 0.04 | 0.011 | 0.036 | 0.029 | 0.04 | 0.05 | 0.074 | 0.018 | 0.059 | 0.05 | 0.052 | 0.013 | 0.051 | 0.045 | 0.044 | 0.061 | 0.04 | 0.039 | 0.039 | 0.039 | 0.022 | 0.051 | 0.079 | 0.056 | 0.073 | 0.046 | 0.044 | 0.028 | 0.039 | 0.044 | 0.042 | 0.028 | 0.035 | 0.022 | 0.03 | 0.012 | 0.014 | 0.004 | 0.004 | -0.005 | 0.006 | 0.02 | 0.003 | 0.013 | 0.019 | 0.02 | 0.01 | 0.017 | 0.012 | 0.013 | 0.018 | 0.028 | 0.016 | 0.009 |
WPA (Winst Per Aandeel)
| 0 | 3,875,000 | 1.92 | 6.22 | 5.23 | 23,500,000 | 0.74 | 6.64 | 1.69 | 38,375,000 | 5.46 | 7.42 | 9.19 | 92,625,000 | 3.62 | 11.18 | 9.74 | 60,375,000 | 2.58 | 10.49 | 8.72 | 57,406,625 | 13.45 | 9.18 | 7.94 | 51,889,000 | 8.55 | 7.3 | 10.19 | 116,048,250 | 11.08 | 20.71 | 12.48 | 77,511,000 | 8.15 | 11.54 | 11.41 | 74,838,000 | 10.02 | 12.23 | 6.93 | 60,855,833.33 | 4.18 | 4.75 | 1.27 | 7,382,666.67 | -1.63 | 2.07 | 5.85 | 5,204,333.33 | 3.68 | 41,311,666.67 | 38,137,833.33 | 19,106,000 | 5.2 | 25,523,833.33 | 21,897,500 | 30,990,333.33 | 8.17 | 32,525,166.67 | 2.19 |
Verwaterde WPA
| 0 | 3,565,166 | 1.91 | 6.16 | 5.19 | 23,500,000 | 0.74 | 6.57 | 1.68 | 35,184,102.86 | 5.41 | 7.35 | 9.11 | 85,271,770.89 | 3.58 | 11.1 | 9.67 | 55,873,758.04 | 2.57 | 10.41 | 8.66 | 53,068,381.06 | 13.37 | 9.13 | 7.89 | 46,814,728.23 | 8.51 | 7.26 | 10.12 | 104,850,964.35 | 11.05 | 20.6 | 12.41 | 69,160,335.09 | 8.1 | 11.54 | 11.41 | 66,822,520.94 | 9.98 | 12.23 | 6.93 | 53,964,543.15 | 4.16 | 4.75 | 1.27 | 6,549,126.57 | -1.62 | 2.07 | 5.85 | 4,596,402.36 | 3.67 | 41,311,666.67 | 38,137,833.33 | 17,562,828.76 | 5.2 | 25,523,833.33 | 21,897,500 | 30,990,333.33 | 8.04 | 32,525,166.67 | 2.19 |
EBITDA
| 351 | 275 | 881 | 730 | 639 | 569 | 463 | 861 | 398 | 681 | 790 | 763 | 900 | 1,244 | 893.939 | 1,059.086 | 901.82 | 862.149 | 774.964 | 978.977 | 831.493 | 883.904 | -1,983.347 | 2,043.304 | 1,793.102 | 2,084.656 | 2,114.739 | 1,685.935 | 2,496.223 | 2,861.969 | 2,782.037 | 2,803.322 | 2,358.395 | 2,229.245 | 2,107.175 | 2,231.941 | 2,111.635 | 2,116.164 | 2,098.627 | 2,146.734 | 1,670.014 | 1,723.015 | 1,596.34 | 1,577.9 | 1,309.495 | 1,326.84 | 1,125.554 | 1,386.03 | 1,434.192 | 1,154.112 | 1,310.712 | 1,595.245 | 1,417.004 | 1,275.12 | 1,267.288 | 1,084.957 | 968.768 | 1,134.224 | 1,310.306 | 1,165.506 | 950.023 |
EBITDA ratio
| 0.054 | 0.04 | 0.116 | 0.094 | 0.087 | 0.075 | 0.056 | 0.103 | 0.05 | 0.081 | 0.082 | 0.081 | 0.098 | 0.124 | 0.087 | 0.11 | 0.091 | 0.092 | 0.077 | 0.096 | 0.085 | 0.086 | -0.178 | 0.179 | 0.174 | 0.195 | 0.182 | 0.154 | 0.222 | 0.227 | 0.205 | 0.205 | 0.192 | 0.182 | 0.159 | 0.163 | 0.177 | 0.17 | 0.134 | 0.156 | 0.136 | 0.141 | 0.119 | 0.115 | 0.11 | 0.109 | 0.084 | 0.105 | 0.121 | 0.103 | 0.117 | 0.122 | 0.123 | 0.114 | 0.107 | 0.086 | 0.095 | 0.113 | 0.115 | 0.096 | 0.095 |