Mani, Inc.
TSE:7730.T
1848 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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
| 6,903 | 7,702 | 6,794 | 7,114 | 5,967 | 6,496 | 5,920 | 6,105 | 5,586 | 5,179 | 4,923 | 4,728 | 4,255 | 4,631 | 4,105 | 4,199 | 3,336.309 | 3,388.412 | 4,129.636 | 4,345.819 | 4,548.317 | 4,690.188 | 4,287.457 | 4,801.335 | 5,136.369 | 5,302.939 | 4,955.138 | 4,708.314 | 4,774.783 | 4,187.385 | 4,169.288 | 4,036.098 | 4,422.207 | 4,313.878 | 3,813.488 | 4,005.502 | 4,355.724 | 3,345.678 | 3,237.617 | 2,894.136 | 3,011.193 | 2,954.701 | 2,780.595 | 2,693.646 | 2,703.102 | 2,308.538 | 2,262.66 | 2,068.037 | 2,577.729 | 2,362.021 | 2,400.559 | 2,353.51 | 2,684.573 | 2,096.329 | 2,412.277 | 2,266.834 | 2,581.638 | 2,364.396 | 2,259.816 | 2,237.923 | 2,461.318 | 2,323.06 | 2,232.382 | 2,275.225 |
Kosten van de omzet
| 2,615 | 2,788 | 2,546 | 2,667 | 1,873 | 2,350 | 2,388 | 2,455 | 2,048 | 2,107 | 2,048 | 1,638 | 1,610 | 1,637 | 1,476 | 1,462 | 1,312.197 | 1,197.245 | 1,353.698 | 1,460.599 | 1,770.997 | 1,584.329 | 1,681.618 | 1,663.605 | 2,054.948 | 2,043.582 | 2,055.481 | 1,975.453 | 2,007.854 | 1,782.886 | 1,723.776 | 1,644.749 | 2,028.577 | 1,585.259 | 1,543.23 | 1,744.684 | 1,944.907 | 1,284.409 | 1,264.445 | 1,074.431 | 1,139.619 | 1,066.66 | 991.873 | 1,019.638 | 1,106.318 | 865.281 | 923.278 | 768.756 | 1,065.481 | 880.359 | 833.664 | 807.083 | 1,098.675 | 780.429 | 959.191 | 900.145 | 1,012.703 | 910.352 | 894.348 | 892.77 | 999.408 | 951.37 | 976.861 | 924.475 |
Brutowinst
| 4,288 | 4,914 | 4,248 | 4,447 | 4,094 | 4,146 | 3,532 | 3,650 | 3,538 | 3,072 | 2,875 | 3,090 | 2,645 | 2,994 | 2,629 | 2,737 | 2,024.112 | 2,191.167 | 2,775.938 | 2,885.22 | 2,777.32 | 3,105.859 | 2,605.839 | 3,137.73 | 3,081.421 | 3,259.357 | 2,899.657 | 2,732.861 | 2,766.929 | 2,404.499 | 2,445.512 | 2,391.349 | 2,393.63 | 2,728.619 | 2,270.258 | 2,260.818 | 2,410.817 | 2,061.269 | 1,973.172 | 1,819.705 | 1,871.574 | 1,888.041 | 1,788.722 | 1,674.008 | 1,596.784 | 1,443.257 | 1,339.382 | 1,299.281 | 1,512.248 | 1,481.662 | 1,566.895 | 1,546.427 | 1,585.898 | 1,315.9 | 1,453.086 | 1,366.689 | 1,568.935 | 1,454.044 | 1,365.468 | 1,345.153 | 1,461.91 | 1,371.69 | 1,255.521 | 1,350.75 |
Brutowinstmarge
| 0.621 | 0.638 | 0.625 | 0.625 | 0.686 | 0.638 | 0.597 | 0.598 | 0.633 | 0.593 | 0.584 | 0.654 | 0.622 | 0.647 | 0.64 | 0.652 | 0.607 | 0.647 | 0.672 | 0.664 | 0.611 | 0.662 | 0.608 | 0.654 | 0.6 | 0.615 | 0.585 | 0.58 | 0.579 | 0.574 | 0.587 | 0.592 | 0.541 | 0.633 | 0.595 | 0.564 | 0.553 | 0.616 | 0.609 | 0.629 | 0.622 | 0.639 | 0.643 | 0.621 | 0.591 | 0.625 | 0.592 | 0.628 | 0.587 | 0.627 | 0.653 | 0.657 | 0.591 | 0.628 | 0.602 | 0.603 | 0.608 | 0.615 | 0.604 | 0.601 | 0.594 | 0.59 | 0.562 | 0.594 |
Onderzoek- en ontwikkelingskosten
| 0 | 688 | 578 | 547 | 613 | 572 | 494 | 508 | 478 | 355 | 393 | 334 | 414 | 357 | 0 | 0 | 1,589 | 0 | 0 | 0 | 1,693 | 0 | 0 | 0 | 1,614 | 0 | 0 | 0 | 1,221 | 0 | 0 | 0 | 1,278 | 0 | 0 | 0 | 1,212 | 0 | 0 | 0 | 1,061 | 0 | 0 | 0 | 801 | 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 | 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 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 2,395 | 1,925 | 1,695 | 1,677 | 1,665 | 1,599 | 1,333 | 1,393 | 1,440 | 1,254 | 1,115 | 1,042 | 1,150 | 1,035 | 1,367 | 1,333 | 470 | 1,288 | 1,395 | 1,483 | 493 | 1,511 | 1,288 | 1,548 | 65 | 1,822 | 1,640 | 1,598 | 178 | 1,421 | 1,325 | 1,336 | 28 | 1,286 | 1,373 | 1,355 | 144 | 888 | 856 | 878 | 219 | 867 | 763 | 751 | 185 | 664 | 623 | 672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 17 | 31 | -3 | -34 | 2,171 | 1,827 | 1,901 | 1,918 | 1,609 | 1,508 | -5 | -1 | 2 | 1,367 | -77 | -97.508 | -34.754 | 0.67 | 4.867 | -19.089 | 15.859 | 12.772 | 21.134 | 1.555 | 30.874 | 10.155 | 15.857 | -7.776 | 20.957 | 7.735 | 11.542 | -5.038 | 10.768 | 9.191 | 12.763 | 1.516 | 5.978 | 4.6 | 6.463 | -5.872 | 4.496 | 3.837 | 5.9 | -0.022 | 2 | -1.802 | 6.679 | 9.663 | 7.609 | 7.667 | 5.493 | 8.128 | 7.322 | 32.426 | 7.964 | 7.642 | 5.582 | 7.299 | 4.777 | 12.679 | 2.699 | 1.401 | 9.349 |
Bedrijfskosten
| 2,395 | 2,613 | 2,273 | 2,224 | 2,278 | 2,171 | 1,827 | 1,901 | 1,918 | 1,609 | 1,508 | 1,376 | 1,564 | 1,392 | 1,367 | 1,333 | 1,369.09 | 1,287.471 | 1,395.315 | 1,483.629 | 1,414.209 | 1,510.615 | 1,288.052 | 1,548.691 | 1,832.985 | 1,821.199 | 1,640.318 | 1,598.537 | 1,664.26 | 1,420.794 | 1,324.914 | 1,336.953 | 1,392.406 | 1,286.808 | 1,373.059 | 1,355.06 | 1,463.767 | 888.742 | 855.162 | 878.944 | 941.089 | 866.405 | 763.515 | 751.218 | 701.788 | 663.836 | 622.731 | 672.716 | 663.264 | 689.946 | 650.122 | 623.715 | 616.232 | 522.289 | 559.499 | 556.939 | 613.329 | 553.56 | 514.57 | 499.855 | 505.408 | 504.075 | 503.716 | 508.419 |
Bedrijfsresultaat
| 1,893 | 2,301 | 1,975 | 2,223 | 1,816 | 1,974 | 1,705 | 1,748 | 1,620 | 1,464 | 1,366 | 1,713 | 1,080 | 1,603 | 1,262 | 1,403 | 655.021 | 903.698 | 1,380.622 | 1,401.59 | 1,363.11 | 1,595.245 | 1,317.787 | 1,589.038 | 1,248.434 | 1,438.159 | 1,259.339 | 1,134.323 | 1,102.669 | 983.706 | 1,120.597 | 1,054.395 | 1,001.223 | 1,441.812 | 897.199 | 905.757 | 947.05 | 1,172.527 | 1,118.011 | 940.759 | 930.486 | 1,021.636 | 1,025.207 | 922.789 | 894.995 | 779.421 | 716.65 | 626.565 | 848.984 | 791.716 | 916.773 | 922.712 | 969.666 | 793.611 | 893.587 | 809.75 | 955.606 | 900.484 | 850.898 | 845.298 | 956.502 | 867.615 | 751.805 | 842.331 |
Bedrijfsresultaat ratio
| 0.274 | 0.299 | 0.291 | 0.312 | 0.304 | 0.304 | 0.288 | 0.286 | 0.29 | 0.283 | 0.277 | 0.362 | 0.254 | 0.346 | 0.307 | 0.334 | 0.196 | 0.267 | 0.334 | 0.323 | 0.3 | 0.34 | 0.307 | 0.331 | 0.243 | 0.271 | 0.254 | 0.241 | 0.231 | 0.235 | 0.269 | 0.261 | 0.226 | 0.334 | 0.235 | 0.226 | 0.217 | 0.35 | 0.345 | 0.325 | 0.309 | 0.346 | 0.369 | 0.343 | 0.331 | 0.338 | 0.317 | 0.303 | 0.329 | 0.335 | 0.382 | 0.392 | 0.361 | 0.379 | 0.37 | 0.357 | 0.37 | 0.381 | 0.377 | 0.378 | 0.389 | 0.373 | 0.337 | 0.37 |
Totaal overige inkomsten en kosten netto
| -593 | 273 | 228 | 124 | 394 | 266 | 64 | 51 | 326 | 649 | 113 | 167 | 14 | 436 | 230 | -27 | 42.105 | -100.661 | 462.358 | 87.01 | -128.671 | -130.94 | -6.383 | 2,799.922 | 55.837 | 11.979 | -54.905 | 95.758 | 96.975 | 78.959 | 21.509 | 187.506 | -105.072 | -10.887 | -41.862 | -34.89 | 61.607 | 71.026 | -66.809 | 120.601 | 6.97 | 13.346 | 29.887 | -9.43 | 113.441 | 75.317 | 122.479 | 57.552 | 39.406 | -25.489 | 26.849 | 12.679 | 100.685 | -375.432 | -6.87 | 14.555 | 37.359 | 17.841 | 26.555 | 0.164 | 63.155 | 14.989 | -24.904 | -11.506 |
Inkomen voor belasting
| 1,300 | 2,574 | 2,203 | 2,347 | 2,210 | 2,240 | 1,769 | 1,799 | 1,946 | 2,113 | 1,479 | 1,881 | 1,094 | 2,038 | 1,492 | 1,377 | 697.126 | 803.036 | 1,842.981 | 1,488.6 | 1,234.44 | 1,464.304 | 1,311.404 | 4,388.961 | 1,304.272 | 1,450.137 | 1,204.434 | 1,230.082 | 1,199.643 | 1,062.665 | 1,142.107 | 1,241.901 | 896.152 | 1,430.924 | 855.338 | 870.867 | 1,008.657 | 1,243.553 | 1,051.201 | 1,061.361 | 937.456 | 1,034.982 | 1,055.094 | 913.359 | 1,008.436 | 854.739 | 839.129 | 684.117 | 888.39 | 766.227 | 943.622 | 935.391 | 1,070.351 | 418.179 | 886.717 | 824.305 | 992.965 | 918.325 | 877.453 | 845.462 | 1,019.657 | 882.604 | 726.901 | 830.825 |
Inkomen voor belasting ratio
| 0.188 | 0.334 | 0.324 | 0.33 | 0.37 | 0.345 | 0.299 | 0.295 | 0.348 | 0.408 | 0.3 | 0.398 | 0.257 | 0.44 | 0.363 | 0.328 | 0.209 | 0.237 | 0.446 | 0.343 | 0.271 | 0.312 | 0.306 | 0.914 | 0.254 | 0.273 | 0.243 | 0.261 | 0.251 | 0.254 | 0.274 | 0.308 | 0.203 | 0.332 | 0.224 | 0.217 | 0.232 | 0.372 | 0.325 | 0.367 | 0.311 | 0.35 | 0.379 | 0.339 | 0.373 | 0.37 | 0.371 | 0.331 | 0.345 | 0.324 | 0.393 | 0.397 | 0.399 | 0.199 | 0.368 | 0.364 | 0.385 | 0.388 | 0.388 | 0.378 | 0.414 | 0.38 | 0.326 | 0.365 |
Belastingkosten
| 95 | 684 | 585 | 773 | 461 | 599 | 504 | 500 | 447 | 655 | 468 | 559 | 283 | 573 | 461 | 393 | 217.441 | 259.342 | 587.343 | 438.03 | 238.274 | 392.88 | 364.024 | 1,302.135 | 253.284 | 408.918 | 369.214 | 386.631 | 341.383 | 301.011 | 289.105 | 399.549 | 190.097 | 365.18 | 185.299 | 307.06 | 263.759 | 390.699 | 411.699 | 365.738 | 293.095 | 359.306 | 355.842 | 326.141 | 336.014 | 314.61 | 297.631 | 257.878 | 338.551 | 279.407 | 375.656 | 360.847 | 398.903 | 140.864 | 332.418 | 306.25 | 365.344 | 368.814 | 332.372 | 321.31 | 391.206 | 332.513 | 271.402 | 308.561 |
Nettowinst
| 1,204 | 1,891 | 1,618 | 1,573 | 1,748 | 1,642 | 1,264 | 1,299 | 1,500 | 1,457 | 1,011 | 1,322 | 811 | 1,466 | 1,030 | 984 | 479.685 | 543.695 | 1,255.637 | 1,050.57 | 996.167 | 1,071.423 | 947.381 | 3,086.825 | 1,050.987 | 1,041.22 | 835.219 | 843.451 | 858.261 | 761.654 | 853.002 | 842.351 | 706.055 | 1,065.744 | 670.039 | 563.807 | 744.897 | 852.854 | 639.502 | 695.623 | 644.361 | 675.677 | 699.252 | 587.217 | 672.422 | 540.129 | 541.498 | 426.238 | 549.839 | 486.82 | 567.965 | 574.544 | 671.447 | 277.315 | 554.299 | 518.055 | 627.621 | 549.511 | 545.081 | 524.151 | 628.451 | 550.09 | 455.499 | 522.264 |
Nettowinstmarge
| 0.174 | 0.246 | 0.238 | 0.221 | 0.293 | 0.253 | 0.214 | 0.213 | 0.269 | 0.281 | 0.205 | 0.28 | 0.191 | 0.317 | 0.251 | 0.234 | 0.144 | 0.16 | 0.304 | 0.242 | 0.219 | 0.228 | 0.221 | 0.643 | 0.205 | 0.196 | 0.169 | 0.179 | 0.18 | 0.182 | 0.205 | 0.209 | 0.16 | 0.247 | 0.176 | 0.141 | 0.171 | 0.255 | 0.198 | 0.24 | 0.214 | 0.229 | 0.251 | 0.218 | 0.249 | 0.234 | 0.239 | 0.206 | 0.213 | 0.206 | 0.237 | 0.244 | 0.25 | 0.132 | 0.23 | 0.229 | 0.243 | 0.232 | 0.241 | 0.234 | 0.255 | 0.237 | 0.204 | 0.23 |
WPA (Winst Per Aandeel)
| 12.22 | 19.2 | 16.43 | 15.97 | 17.75 | 16.67 | 12.84 | 13.2 | 15.24 | 14.8 | 10.27 | 13.43 | 8.24 | 14.89 | 10.46 | 10 | 4.87 | 5.52 | 12.76 | 10.67 | 10.12 | 10.89 | 9.63 | 31.36 | 10.68 | 10.58 | 8.49 | 8.57 | 8.72 | 7.74 | 8.67 | 8.56 | 7.17 | 10.83 | 6.75 | 5.68 | 7.5 | 8.59 | 6.44 | 7 | 6.49 | 6.8 | 7.04 | 5.91 | 6.77 | 5.44 | 5.32 | 4.18 | 5.4 | 4.78 | 5.5 | 5.56 | 6.48 | 2.68 | 5.35 | 5.02 | 6.09 | 5.35 | 10.63 | 5.11 | 6.13 | 5.21 | 4.32 | 4.95 |
Verwaterde WPA
| 12.22 | 19.2 | 16.43 | 15.97 | 17.75 | 16.67 | 12.84 | 13.2 | 15.24 | 14.8 | 10.27 | 13.43 | 8.24 | 14.89 | 10.46 | 10 | 4.87 | 5.52 | 12.76 | 10.67 | 10.12 | 10.89 | 9.63 | 31.36 | 10.68 | 10.58 | 8.49 | 8.57 | 8.72 | 7.74 | 8.67 | 8.56 | 7.17 | 10.83 | 6.75 | 5.68 | 7.5 | 8.59 | 6.44 | 7 | 6.49 | 6.8 | 7.04 | 5.91 | 6.77 | 5.44 | 5.32 | 4.18 | 5.4 | 4.78 | 5.5 | 5.56 | 6.48 | 2.68 | 5.35 | 5.01 | 6.09 | 5.32 | 10.57 | 5.11 | 6.13 | 5.21 | 4.32 | 4.95 |
EBITDA
| 1,875 | 2,881 | 2,531 | 2,341 | 2,177 | 2,267 | 1,787 | 1,725 | 1,991 | 2,128 | 1,475 | 1,911 | 1,022 | 1,882 | 1,466 | 1,270 | 617.592 | 785.174 | 1,403.579 | 1,579.435 | 1,201.171 | 1,543.251 | 1,243.212 | 1,667.803 | 1,323.656 | 1,450.404 | 1,181.846 | 1,230.355 | 1,169.358 | 1,042.45 | 1,325.166 | 1,058.073 | 868.99 | 1,447.943 | 852.534 | 870.859 | 967.956 | 1,238.656 | 1,037.657 | 1,056.595 | 923.853 | 1,032.246 | 1,040.771 | 1,003.801 | 887.163 | 852.272 | 836.012 | 682.997 | 874.015 | 767.944 | 945.514 | 936.725 | 1,143.794 | 977.455 | 1,089.77 | 984.706 | 1,150.606 | 1,118.527 | 1,070.82 | 1,034.377 | 1,235.578 | 1,162.248 | 1,031.178 | 1,104.148 |
EBITDA ratio
| 0.272 | 0.374 | 0.373 | 0.329 | 0.365 | 0.349 | 0.302 | 0.283 | 0.356 | 0.411 | 0.3 | 0.404 | 0.24 | 0.406 | 0.357 | 0.302 | 0.185 | 0.232 | 0.34 | 0.363 | 0.264 | 0.329 | 0.29 | 0.347 | 0.258 | 0.274 | 0.239 | 0.261 | 0.245 | 0.249 | 0.318 | 0.262 | 0.197 | 0.336 | 0.224 | 0.217 | 0.222 | 0.37 | 0.321 | 0.365 | 0.307 | 0.349 | 0.374 | 0.373 | 0.328 | 0.369 | 0.369 | 0.33 | 0.339 | 0.325 | 0.394 | 0.398 | 0.426 | 0.466 | 0.452 | 0.434 | 0.446 | 0.473 | 0.474 | 0.462 | 0.502 | 0.5 | 0.462 | 0.485 |