Sugi Holdings Co.,Ltd.
TSE:7649.T
2557 (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
| 212,850 | 200,959 | 193,345 | 184,568 | 188,713 | 177,851 | 171,656 | 163,580 | 171,283 | 161,128 | 158,949 | 151,573 | 159,784 | 155,171 | 156,480 | 143,432 | 152,613 | 149,985 | 143,781 | 134,482 | 134,782 | 128,919 | 125,151 | 119,373 | 124,295 | 119,645 | 115,918 | 111,630 | 116,997 | 112,502 | 108,131 | 104,854 | 110,161 | 107,649 | 105,448 | 101,281 | 105,980 | 102,176 | 96,989 | 93,057 | 96,672 | 96,926 | 91,761 | 89,007 | 93,991 | 90,441 | 85,798 | 84,334 | 89,227 | 84,254 | 82,717 | 80,408 | 84,770 | 79,370 | 77,216 | 75,304 | 79,547 | 72,661 | 72,023 | 72,537 | 76,121 | 72,829 |
Kosten van de omzet
| 147,106 | 140,972 | 131,248 | 127,688 | 131,844 | 124,859 | 116,833 | 114,180 | 120,480 | 113,630 | 108,387 | 104,771 | 111,329 | 109,500 | 108,800 | 99,611 | 106,991 | 105,817 | 98,792 | 95,165 | 94,905 | 90,920 | 87,273 | 84,981 | 88,465 | 85,445 | 81,295 | 79,838 | 83,851 | 80,497 | 76,965 | 75,397 | 80,170 | 78,254 | 75,735 | 73,172 | 76,750 | 73,517 | 69,782 | 67,683 | 70,165 | 70,388 | 66,574 | 64,651 | 67,967 | 65,181 | 62,088 | 61,209 | 64,996 | 61,570 | 60,603 | 59,099 | 62,048 | 57,745 | 56,300 | 55,922 | 58,395 | 53,493 | 53,384 | 53,704 | 56,168 | 53,964 |
Brutowinst
| 65,744 | 59,987 | 62,097 | 56,880 | 56,869 | 52,992 | 54,823 | 49,400 | 50,803 | 47,498 | 50,562 | 46,802 | 48,455 | 45,671 | 47,680 | 43,821 | 45,622 | 44,168 | 44,989 | 39,317 | 39,877 | 37,999 | 37,878 | 34,392 | 35,830 | 34,200 | 34,623 | 31,792 | 33,146 | 32,005 | 31,166 | 29,457 | 29,991 | 29,395 | 29,713 | 28,109 | 29,230 | 28,659 | 27,207 | 25,374 | 26,507 | 26,538 | 25,187 | 24,356 | 26,024 | 25,260 | 23,710 | 23,125 | 24,231 | 22,684 | 22,114 | 21,309 | 22,722 | 21,625 | 20,916 | 19,382 | 21,152 | 19,168 | 18,639 | 18,833 | 19,953 | 18,865 |
Brutowinstmarge
| 0.309 | 0.299 | 0.321 | 0.308 | 0.301 | 0.298 | 0.319 | 0.302 | 0.297 | 0.295 | 0.318 | 0.309 | 0.303 | 0.294 | 0.305 | 0.306 | 0.299 | 0.294 | 0.313 | 0.292 | 0.296 | 0.295 | 0.303 | 0.288 | 0.288 | 0.286 | 0.299 | 0.285 | 0.283 | 0.284 | 0.288 | 0.281 | 0.272 | 0.273 | 0.282 | 0.278 | 0.276 | 0.28 | 0.281 | 0.273 | 0.274 | 0.274 | 0.274 | 0.274 | 0.277 | 0.279 | 0.276 | 0.274 | 0.272 | 0.269 | 0.267 | 0.265 | 0.268 | 0.272 | 0.271 | 0.257 | 0.266 | 0.264 | 0.259 | 0.26 | 0.262 | 0.259 |
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
| 54,064 | 51,380 | 51,369 | 48,273 | 47,359 | 45,214 | 45,065 | 42,955 | 42,019 | 40,826 | 41,706 | 39,654 | 39,585 | 38,408 | 39,294 | 37,014 | 36,074 | 35,208 | 35,358 | 33,964 | 32,519 | 30,579 | 29,938 | 29,387 | 29,214 | 27,944 | 27,717 | 26,501 | 27,110 | 25,476 | 24,991 | 24,493 | 24,465 | 23,227 | 25,121 | 22,572 | 23,154 | 21,750 | 22,226 | 21,117 | 20,846 | 20,575 | 20,696 | 20,295 | 20,262 | 19,470 | 19,270 | 19,244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 54,064 | 559 | -30 | 313 | 312 | 526 | 326 | 278 | 80 | 134 | 424 | 187 | 228 | 319 | 664 | 289 | 379 | 306 | 613 | 383 | 398 | 488 | 467 | 374 | 267 | 354 | 369 | 285 | 253 | 261 | 266 | 292 | 124 | 347 | 93 | 206 | 168 | 251 | 100 | 292 | 340 | 174 | 184 | 209 | 243 | 219 | 135 | 468 | 493 | 505 | 329 | 571 | 462 | 580 | 365 | 644 | 651 | 565 | 462 | 588 | 512 | 436 |
Bedrijfskosten
| 54,064 | 51,380 | 51,369 | 48,273 | 47,359 | 45,214 | 45,064 | 42,955 | 42,019 | 40,826 | 41,704 | 39,654 | 39,585 | 38,408 | 39,291 | 37,014 | 36,074 | 35,208 | 35,355 | 33,964 | 32,519 | 30,579 | 29,936 | 29,387 | 29,214 | 27,944 | 27,716 | 26,501 | 27,110 | 25,476 | 24,989 | 24,493 | 24,465 | 23,227 | 25,118 | 22,572 | 23,154 | 21,750 | 22,224 | 21,117 | 20,846 | 20,575 | 20,695 | 20,295 | 20,262 | 19,470 | 19,270 | 19,244 | 18,757 | 18,056 | -8,810 | 17,927 | 17,399 | 16,761 | -8,776 | 17,102 | 16,798 | 16,449 | -8,033 | 16,713 | 16,588 | 15,999 |
Bedrijfsresultaat
| 11,680 | 8,607 | 10,728 | 8,607 | 9,509 | 7,778 | 9,758 | 6,445 | 8,784 | 6,671 | 8,856 | 7,150 | 8,869 | 7,262 | 8,387 | 6,807 | 9,547 | 8,960 | 9,632 | 5,354 | 7,357 | 7,419 | 7,940 | 5,006 | 6,616 | 6,255 | 6,905 | 5,291 | 6,036 | 6,528 | 6,176 | 4,962 | 5,528 | 6,166 | 4,591 | 5,536 | 6,077 | 6,908 | 4,981 | 4,257 | 5,661 | 5,962 | 4,490 | 4,061 | 5,762 | 5,790 | 4,439 | 3,881 | 5,474 | 4,627 | 3,647 | 3,382 | 5,322 | 4,864 | 3,424 | 2,280 | 4,354 | 2,719 | 1,797 | 2,119 | 3,364 | 2,865 |
Bedrijfsresultaat ratio
| 0.055 | 0.043 | 0.055 | 0.047 | 0.05 | 0.044 | 0.057 | 0.039 | 0.051 | 0.041 | 0.056 | 0.047 | 0.056 | 0.047 | 0.054 | 0.047 | 0.063 | 0.06 | 0.067 | 0.04 | 0.055 | 0.058 | 0.063 | 0.042 | 0.053 | 0.052 | 0.06 | 0.047 | 0.052 | 0.058 | 0.057 | 0.047 | 0.05 | 0.057 | 0.044 | 0.055 | 0.057 | 0.068 | 0.051 | 0.046 | 0.059 | 0.062 | 0.049 | 0.046 | 0.061 | 0.064 | 0.052 | 0.046 | 0.061 | 0.055 | 0.044 | 0.042 | 0.063 | 0.061 | 0.044 | 0.03 | 0.055 | 0.037 | 0.025 | 0.029 | 0.044 | 0.039 |
Totaal overige inkomsten en kosten netto
| -1,343 | 643 | -2,769 | 276 | -2,422 | 394 | -2,590 | 1,210 | -2,227 | 131 | -3,437 | 160 | -1,591 | 187 | -2,715 | 282 | -38 | 288 | -1,036 | 317 | 398 | 482 | -627 | 304 | 253 | 304 | -869 | 282 | 207 | 177 | -557 | 217 | -293 | 320 | -668 | 182 | 32 | 164 | -927 | 66 | 762 | 123 | -746 | 1,030 | -864 | 1,662 | 1,727 | 278 | 630 | 1,020 | -26,573 | 127 | 87 | 1,261 | -25,809 | 431 | 93 | 91 | -27,471 | 463 | 142 | -97 |
Inkomen voor belasting
| 10,337 | 9,250 | 7,959 | 8,883 | 7,087 | 8,173 | 7,168 | 7,655 | 6,557 | 6,804 | 5,419 | 7,308 | 7,280 | 7,449 | 5,674 | 7,089 | 9,510 | 9,248 | 8,599 | 5,670 | 7,756 | 7,901 | 7,315 | 5,310 | 6,868 | 6,560 | 6,038 | 5,572 | 6,244 | 6,705 | 5,620 | 5,180 | 5,234 | 6,487 | 3,926 | 5,719 | 6,108 | 7,073 | 4,056 | 4,323 | 6,424 | 6,085 | 3,746 | 5,091 | 4,898 | 7,452 | 6,166 | 4,159 | 6,104 | 5,648 | 4,351 | 3,509 | 5,410 | 6,125 | 3,883 | 2,711 | 4,447 | 2,810 | -799 | 2,583 | 3,507 | 2,769 |
Inkomen voor belasting ratio
| 0.049 | 0.046 | 0.041 | 0.048 | 0.038 | 0.046 | 0.042 | 0.047 | 0.038 | 0.042 | 0.034 | 0.048 | 0.046 | 0.048 | 0.036 | 0.049 | 0.062 | 0.062 | 0.06 | 0.042 | 0.058 | 0.061 | 0.058 | 0.044 | 0.055 | 0.055 | 0.052 | 0.05 | 0.053 | 0.06 | 0.052 | 0.049 | 0.048 | 0.06 | 0.037 | 0.056 | 0.058 | 0.069 | 0.042 | 0.046 | 0.066 | 0.063 | 0.041 | 0.057 | 0.052 | 0.082 | 0.072 | 0.049 | 0.068 | 0.067 | 0.053 | 0.044 | 0.064 | 0.077 | 0.05 | 0.036 | 0.056 | 0.039 | -0.011 | 0.036 | 0.046 | 0.038 |
Belastingkosten
| 3,400 | 3,127 | 2,225 | 2,902 | 2,386 | 2,609 | 2,327 | 2,466 | 2,189 | 2,195 | 780 | 2,394 | 2,422 | 2,470 | 1,871 | 2,326 | 3,148 | 3,055 | 2,086 | 1,863 | 2,569 | 2,626 | 1,863 | 1,772 | 2,289 | 2,189 | 2,046 | 1,832 | 2,062 | 2,207 | 1,477 | 1,783 | 1,881 | 2,433 | 991 | 2,110 | 2,294 | 2,826 | 1,403 | 1,764 | 2,525 | 2,333 | 1,419 | 2,025 | 1,940 | 2,982 | 2,603 | 1,817 | 2,629 | 2,398 | 2,339 | 1,498 | 2,352 | 1,780 | 1,062 | 429 | 1,970 | 1,392 | -2,197 | 1,411 | 1,828 | 1,838 |
Nettowinst
| 6,936 | 6,123 | 5,734 | 5,980 | 4,702 | 5,563 | 4,841 | 5,189 | 4,369 | 4,608 | 4,639 | 4,914 | 4,857 | 4,979 | 3,803 | 4,762 | 6,362 | 6,193 | 6,513 | 3,808 | 5,186 | 5,275 | 5,452 | 3,538 | 4,579 | 4,371 | 3,992 | 3,740 | 4,182 | 4,497 | 4,143 | 3,398 | 3,352 | 4,054 | 2,935 | 3,609 | 3,814 | 4,247 | 2,653 | 2,559 | 3,899 | 3,751 | 2,326 | 3,067 | 2,957 | 4,470 | 3,563 | 2,343 | 3,474 | 3,250 | 2,012 | 2,010 | 3,058 | 4,345 | 2,821 | 2,282 | 2,477 | 1,418 | 1,398 | 1,171 | 1,679 | 931 |
Nettowinstmarge
| 0.033 | 0.03 | 0.03 | 0.032 | 0.025 | 0.031 | 0.028 | 0.032 | 0.026 | 0.029 | 0.029 | 0.032 | 0.03 | 0.032 | 0.024 | 0.033 | 0.042 | 0.041 | 0.045 | 0.028 | 0.038 | 0.041 | 0.044 | 0.03 | 0.037 | 0.037 | 0.034 | 0.034 | 0.036 | 0.04 | 0.038 | 0.032 | 0.03 | 0.038 | 0.028 | 0.036 | 0.036 | 0.042 | 0.027 | 0.027 | 0.04 | 0.039 | 0.025 | 0.034 | 0.031 | 0.049 | 0.042 | 0.028 | 0.039 | 0.039 | 0.024 | 0.025 | 0.036 | 0.055 | 0.037 | 0.03 | 0.031 | 0.02 | 0.019 | 0.016 | 0.022 | 0.013 |
WPA (Winst Per Aandeel)
| 38.33 | 33.84 | 31.69 | 33.05 | 25.98 | 30.74 | 26.75 | 28.62 | 71.01 | 74.55 | 75.05 | 79.49 | 78.58 | 80.55 | 61.52 | 77.04 | 102.92 | 100.19 | 105.37 | 61.61 | 83.9 | 85.34 | 88.2 | 57.24 | 72.39 | 69.11 | 63.11 | 59.13 | 66.05 | 71.04 | 65.44 | 53.67 | 52.94 | 64.04 | 46.36 | 57 | 60.24 | 67.08 | 41.9 | 40.42 | 61.58 | 59.26 | 36.74 | 48.44 | 46.7 | 70.6 | 56.27 | 37 | 54.87 | 51.34 | 31.78 | 31.75 | 48.31 | 68.63 | 44.55 | 36.05 | 39.13 | 22.4 | 22.08 | 18.49 | 26.52 | 14.7 |
Verwaterde WPA
| 38.33 | 33.84 | 31.69 | 33.05 | 25.98 | 30.74 | 26.75 | 28.62 | 71.01 | 74.55 | 75.05 | 79.49 | 78.57 | 80.55 | 61.52 | 77.04 | 102.92 | 100.19 | 105.37 | 61.61 | 83.9 | 85.34 | 88.2 | 57.24 | 72.39 | 69.11 | 63.11 | 59.13 | 66.05 | 71.04 | 65.44 | 53.67 | 52.94 | 64.04 | 46.36 | 57 | 60.24 | 67.08 | 41.9 | 40.42 | 61.58 | 59.26 | 36.74 | 48.44 | 46.7 | 70.6 | 56.27 | 37 | 54.87 | 51.34 | 31.78 | 31.75 | 48.31 | 68.63 | 44.55 | 36.05 | 39.13 | 22.4 | 22.08 | 18.49 | 26.52 | 14.7 |
EBITDA
| 11,680 | 12,355 | 14,605 | 8,647 | 12,243 | 7,908 | 9,360 | 5,512 | 11,091 | 6,673 | 8,123 | 7,178 | 10,687 | 7,394 | 9,732 | 6,815 | 9,964 | 8,978 | 11,541 | 5,418 | 7,358 | 7,426 | 9,464 | 5,077 | 6,630 | 6,304 | 8,064 | 5,294 | 6,082 | 6,612 | 6,819 | 5,036 | 5,945 | 6,193 | 5,292 | 5,559 | 6,214 | 6,995 | 6,211 | 4,482 | 5,240 | 6,013 | 6,681 | 3,240 | 6,870 | 4,347 | 6,678 | 4,071 | 5,337 | 4,112 | 33,867 | 4,831 | 6,626 | 5,047 | 31,985 | 3,400 | 5,779 | 4,026 | 29,066 | 3,125 | 4,541 | 4,091 |
EBITDA ratio
| 0.055 | 0.061 | 0.076 | 0.047 | 0.065 | 0.044 | 0.055 | 0.034 | 0.065 | 0.041 | 0.051 | 0.047 | 0.067 | 0.048 | 0.062 | 0.048 | 0.065 | 0.06 | 0.08 | 0.04 | 0.055 | 0.058 | 0.076 | 0.043 | 0.053 | 0.053 | 0.07 | 0.047 | 0.052 | 0.059 | 0.063 | 0.048 | 0.054 | 0.058 | 0.05 | 0.055 | 0.059 | 0.068 | 0.064 | 0.048 | 0.054 | 0.062 | 0.073 | 0.036 | 0.073 | 0.048 | 0.078 | 0.048 | 0.06 | 0.049 | 0.409 | 0.06 | 0.078 | 0.064 | 0.414 | 0.045 | 0.073 | 0.055 | 0.404 | 0.043 | 0.06 | 0.056 |