SCREEN Holdings Co., Ltd.
TSE:7735.T
9050 (JPY) • At close November 14, 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
| 143,182 | 134,217 | 157,085 | 124,571 | 123,570 | 99,690 | 125,591 | 116,839 | 116,578 | 101,826 | 120,758 | 103,901 | 104,350 | 82,856 | 103,855 | 73,752 | 75,835 | 66,880 | 97,198 | 77,861 | 89,960 | 58,230 | 111,816 | 82,337 | 97,540 | 72,541 | 115,206 | 70,328 | 80,877 | 72,957 | 90,218 | 73,873 | 73,892 | 62,250 | 76,834 | 53,005 | 73,720 | 56,116 | 75,321 | 49,834 | 60,015 | 52,475 | 72,687 | 52,118 | 51,825 | 59,316 | 64,214 | 29,856 | 49,099 | 46,754 | 76,866 | 50,202 | 58,470 | 64,551 | 78,333 | 66,213 | 58,982 | 51,422 | 50,942 | 45,787 | 41,415 | 25,983 | 44,437 | 51,788 | 70,760 |
Kosten van de omzet
| 88,775 | 81,669 | 102,525 | 77,178 | 76,655 | 66,041 | 84,640 | 78,905 | 76,928 | 65,312 | 78,332 | 69,925 | 71,543 | 57,697 | 74,815 | 51,969 | 55,381 | 50,144 | 75,525 | 58,061 | 65,973 | 47,121 | 82,265 | 60,893 | 69,642 | 50,867 | 77,077 | 47,439 | 55,049 | 50,272 | 61,441 | 50,252 | 52,092 | 42,901 | 52,944 | 35,383 | 51,496 | 38,854 | 52,858 | 32,845 | 41,986 | 37,502 | 53,947 | 38,682 | 39,020 | 45,526 | 48,755 | 25,505 | 38,961 | 36,851 | 59,221 | 37,960 | 43,422 | 46,721 | 57,314 | 47,416 | 41,575 | 36,685 | 37,919 | 36,754 | 40,621 | 22,531 | 38,643 | 40,935 | 50,810 |
Brutowinst
| 54,407 | 52,548 | 54,560 | 47,393 | 46,915 | 33,649 | 40,951 | 37,934 | 39,650 | 36,514 | 42,426 | 33,976 | 32,807 | 25,159 | 29,040 | 21,783 | 20,454 | 16,736 | 21,673 | 19,800 | 23,987 | 11,109 | 29,551 | 21,444 | 27,898 | 21,674 | 38,129 | 22,889 | 25,828 | 22,685 | 28,777 | 23,621 | 21,800 | 19,349 | 23,890 | 17,622 | 22,224 | 17,262 | 22,463 | 16,989 | 18,029 | 14,973 | 18,740 | 13,436 | 12,805 | 13,790 | 15,459 | 4,351 | 10,138 | 9,903 | 17,645 | 12,242 | 15,048 | 17,830 | 21,019 | 18,797 | 17,407 | 14,737 | 13,023 | 9,033 | 794 | 3,452 | 5,794 | 10,853 | 19,950 |
Brutowinstmarge
| 0.38 | 0.392 | 0.347 | 0.38 | 0.38 | 0.338 | 0.326 | 0.325 | 0.34 | 0.359 | 0.351 | 0.327 | 0.314 | 0.304 | 0.28 | 0.295 | 0.27 | 0.25 | 0.223 | 0.254 | 0.267 | 0.191 | 0.264 | 0.26 | 0.286 | 0.299 | 0.331 | 0.325 | 0.319 | 0.311 | 0.319 | 0.32 | 0.295 | 0.311 | 0.311 | 0.332 | 0.301 | 0.308 | 0.298 | 0.341 | 0.3 | 0.285 | 0.258 | 0.258 | 0.247 | 0.232 | 0.241 | 0.146 | 0.206 | 0.212 | 0.23 | 0.244 | 0.257 | 0.276 | 0.268 | 0.284 | 0.295 | 0.287 | 0.256 | 0.197 | 0.019 | 0.133 | 0.13 | 0.21 | 0.282 |
Onderzoek- en ontwikkelingskosten
| 7,674 | 7,166 | 7,368 | 6,528 | 6,756 | 6,373 | 6,955 | 5,892 | 5,853 | 6,060 | 24,035 | 6,055 | 5,462 | 5,046 | 21,506 | 0 | 0 | 0 | 21,525 | 0 | 0 | 0 | 22,825 | 0 | 0 | 0 | 12,158 | 0 | 0 | 0 | 17,794 | 0 | 0 | 0 | 15,166 | 0 | 0 | 0 | 13,971 | 0 | 0 | 0 | 12,274 | 0 | 0 | 0 | 12,685 | 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 | 1,647 | 0 | 0 | 0 | 1,678 | 0 | 0 | 0 | 1,703 | 0 | 0 | 0 | 1,548 | 0 | 0 | 0 | 1,611 | 0 | 0 | 0 | 1,259 | 0 | 0 | 0 | 14,402 | 0 | 0 | 0 | 11,921 | 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 | 3,839 | 0 | 0 | 0 | 4,841 | 0 | 0 | 0 | 4,220 | 0 | 0 | 0 | 3,834 | 0 | 0 | 0 | 3,343 | 0 | 0 | 0 | 3,182 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 16,271 | 24,778 | 16,720 | 15,724 | 21,783 | 20,230 | 14,199 | 13,559 | 13,474 | 18,664 | 21,315 | 17,890 | 17,424 | 11,419 | 17,344 | 15,471 | 15,828 | 14,876 | 6,839 | 15,843 | 16,117 | 15,538 | 8,475 | 17,744 | 17,810 | 16,573 | 10,748 | 16,015 | 16,295 | 15,300 | 9,146 | 14,472 | 14,742 | 14,228 | 7,824 | 13,454 | 14,713 | 13,962 | 8,701 | 13,592 | 13,531 | 12,731 | 14,624 | 11,908 | 11,981 | 11,579 | 12,034 | 11,342 | 11,891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 414 | 120 | 66 | 271 | 280 | 146 | 14 | 230 | 186 | 207 | -29 | 191 | 72 | 370 | -487 | 178 | -141 | 12 | -7 | 110 | -167 | -306 | 17 | -57 | -197 | 41 | -165 | 112 | 62 | 34 | -45 | 38 | 309 | 36 | 152 | 111 | 29 | 56 | 20 | 73 | -12 | 19 | -116 | 92 | 543 | -481 | -82 | 411 | -216 | 129 | 314 | 231 | 255 | 396 | 149 | 327 | -361 | 203 | 77 | -66 | 239 | 224 | 262 |
Bedrijfskosten
| 23,945 | 25,221 | 24,088 | 22,252 | 21,783 | 20,230 | 21,154 | 19,451 | 19,327 | 18,664 | 21,315 | 17,890 | 17,424 | 16,465 | 17,344 | 15,471 | 15,828 | 14,876 | 16,509 | 15,843 | 16,117 | 15,538 | 18,794 | 17,744 | 17,810 | 16,573 | 19,196 | 16,015 | 16,295 | 15,300 | 16,373 | 14,472 | 14,742 | 14,228 | 15,311 | 13,454 | 14,713 | 13,962 | 15,432 | 13,592 | 13,531 | 12,731 | 14,400 | 11,908 | 11,981 | 11,579 | 11,923 | 11,342 | 11,891 | 11,682 | 13,759 | 11,630 | 12,270 | 11,607 | 12,844 | 11,205 | 11,014 | 10,086 | 10,354 | 10,024 | 10,399 | 9,593 | 12,149 | 13,106 | 15,053 |
Bedrijfsresultaat
| 30,462 | 27,770 | 30,472 | 25,141 | 25,132 | 13,418 | 19,797 | 18,483 | 20,323 | 17,849 | 21,111 | 16,085 | 15,384 | 8,693 | 11,696 | 6,311 | 4,626 | 1,859 | 5,164 | 3,958 | 7,867 | -4,428 | 10,757 | 3,700 | 10,088 | 5,100 | 18,934 | 6,873 | 9,533 | 7,385 | 12,404 | 9,149 | 7,057 | 5,121 | 8,579 | 4,169 | 7,510 | 3,299 | 7,030 | 3,398 | 4,499 | 2,240 | 4,339 | 1,529 | 824 | 2,210 | 3,537 | -6,991 | -1,753 | -1,779 | 3,886 | 612 | 2,778 | 6,223 | 8,175 | 7,592 | 6,393 | 4,651 | 2,669 | -991 | -9,605 | -6,141 | -6,355 | -2,253 | 4,897 |
Bedrijfsresultaat ratio
| 0.213 | 0.207 | 0.194 | 0.202 | 0.203 | 0.135 | 0.158 | 0.158 | 0.174 | 0.175 | 0.175 | 0.155 | 0.147 | 0.105 | 0.113 | 0.086 | 0.061 | 0.028 | 0.053 | 0.051 | 0.087 | -0.076 | 0.096 | 0.045 | 0.103 | 0.07 | 0.164 | 0.098 | 0.118 | 0.101 | 0.137 | 0.124 | 0.096 | 0.082 | 0.112 | 0.079 | 0.102 | 0.059 | 0.093 | 0.068 | 0.075 | 0.043 | 0.06 | 0.029 | 0.016 | 0.037 | 0.055 | -0.234 | -0.036 | -0.038 | 0.051 | 0.012 | 0.048 | 0.096 | 0.104 | 0.115 | 0.108 | 0.09 | 0.052 | -0.022 | -0.232 | -0.236 | -0.143 | -0.044 | 0.069 |
Totaal overige inkomsten en kosten netto
| 295 | 120 | -1,020 | 175 | 580 | 260 | -2,028 | 21 | 160 | 3,910 | -3,551 | 35 | -428 | -559 | -2,298 | -454 | -1,187 | 120 | -4,039 | -156 | 84 | 129 | -1,232 | -1,227 | 91 | 453 | -790 | 312 | -568 | 273 | -2,522 | 295 | -381 | -68 | -15 | 357 | -91 | 133 | -812 | -390 | -298 | 113 | -30 | -64 | -429 | 21 | 810 | -166 | -758 | 4,396 | -1,146 | -3,653 | -445 | -978 | -2,449 | 486 | -54 | -362 | -1,835 | 1,680 | -580 | 3,690 | -12,737 | -4,205 | -1,642 |
Inkomen voor belasting
| 30,757 | 27,890 | 29,452 | 25,316 | 25,712 | 13,678 | 17,769 | 18,504 | 20,483 | 21,759 | 17,560 | 16,120 | 14,956 | 8,135 | 9,398 | 5,857 | 3,439 | 1,979 | 1,125 | 3,802 | 7,951 | -4,299 | 9,525 | 2,473 | 10,179 | 5,553 | 18,144 | 7,185 | 8,965 | 7,658 | 9,882 | 9,444 | 6,676 | 5,053 | 8,564 | 4,526 | 7,419 | 3,433 | 6,218 | 3,008 | 4,201 | 2,354 | 4,309 | 1,465 | 395 | 2,231 | 4,346 | -7,157 | -2,511 | -2,307 | 2,740 | -3,041 | 2,333 | 5,245 | 5,726 | 8,078 | 6,339 | 4,289 | 834 | 689 | -10,185 | -2,451 | -19,092 | -6,458 | 3,255 |
Inkomen voor belasting ratio
| 0.215 | 0.208 | 0.187 | 0.203 | 0.208 | 0.137 | 0.141 | 0.158 | 0.176 | 0.214 | 0.145 | 0.155 | 0.143 | 0.098 | 0.09 | 0.079 | 0.045 | 0.03 | 0.012 | 0.049 | 0.088 | -0.074 | 0.085 | 0.03 | 0.104 | 0.077 | 0.157 | 0.102 | 0.111 | 0.105 | 0.11 | 0.128 | 0.09 | 0.081 | 0.111 | 0.085 | 0.101 | 0.061 | 0.083 | 0.06 | 0.07 | 0.045 | 0.059 | 0.028 | 0.008 | 0.038 | 0.068 | -0.24 | -0.051 | -0.049 | 0.036 | -0.061 | 0.04 | 0.081 | 0.073 | 0.122 | 0.107 | 0.083 | 0.016 | 0.015 | -0.246 | -0.094 | -0.43 | -0.125 | 0.046 |
Belastingkosten
| 10,130 | 9,675 | 3,460 | 7,073 | 8,800 | 4,241 | 2,129 | 6,349 | 6,896 | 5,685 | 1,780 | 4,121 | 3,434 | 2,054 | 2,196 | 1,272 | 2,078 | -5 | 852 | 1,459 | 2,658 | -1,374 | 1,618 | 1,911 | 4,161 | 1,987 | 4,710 | 2,804 | 3,448 | 2,509 | 2,044 | 2,562 | 927 | 1,335 | 1,666 | 1,012 | 1,172 | 1,149 | 1,882 | -171 | 1,069 | 802 | 1,132 | 761 | 555 | 529 | 1,146 | 340 | 4,108 | 206 | 603 | 914 | 505 | 560 | -2,623 | 229 | 616 | 468 | -3,400 | 270 | 466 | 78 | 13,495 | -2,088 | 1,447 |
Nettowinst
| 20,623 | 18,215 | 25,982 | 18,250 | 16,919 | 9,428 | 15,650 | 12,150 | 13,600 | 16,091 | 15,863 | 12,013 | 11,524 | 6,081 | 7,200 | 4,592 | 1,374 | 1,998 | 282 | 2,346 | 5,300 | -2,918 | 7,911 | 563 | 6,019 | 3,566 | 13,460 | 4,381 | 5,518 | 5,148 | 7,831 | 6,878 | 5,743 | 3,716 | 6,849 | 3,497 | 6,203 | 2,266 | 4,315 | 3,156 | 3,116 | 1,535 | 3,161 | 698 | -129 | 1,688 | 3,176 | -7,502 | -6,636 | -2,524 | 2,074 | -3,968 | 1,811 | 4,720 | 8,326 | 7,775 | 5,725 | 3,859 | 4,244 | 599 | -10,323 | -2,522 | -32,557 | -4,369 | 1,788 |
Nettowinstmarge
| 0.144 | 0.136 | 0.165 | 0.147 | 0.137 | 0.095 | 0.125 | 0.104 | 0.117 | 0.158 | 0.131 | 0.116 | 0.11 | 0.073 | 0.069 | 0.062 | 0.018 | 0.03 | 0.003 | 0.03 | 0.059 | -0.05 | 0.071 | 0.007 | 0.062 | 0.049 | 0.117 | 0.062 | 0.068 | 0.071 | 0.087 | 0.093 | 0.078 | 0.06 | 0.089 | 0.066 | 0.084 | 0.04 | 0.057 | 0.063 | 0.052 | 0.029 | 0.043 | 0.013 | -0.002 | 0.028 | 0.049 | -0.251 | -0.135 | -0.054 | 0.027 | -0.079 | 0.031 | 0.073 | 0.106 | 0.117 | 0.097 | 0.075 | 0.083 | 0.013 | -0.249 | -0.097 | -0.733 | -0.084 | 0.025 |
WPA (Winst Per Aandeel)
| 211.89 | 187.62 | 270.85 | 192.42 | 178.4 | 99.43 | 165.05 | 128.14 | 286.87 | 171.78 | 323.08 | 257.92 | 247.45 | 130.59 | 154.62 | 98.61 | 29.44 | 42.82 | 6.04 | 50.27 | 113.59 | -62.54 | 169.55 | 12.07 | 129.02 | 76.44 | 288.52 | 93.91 | 117.5 | 109.64 | 166.75 | 146.46 | 121.6 | 78.69 | 145.02 | 74.04 | 130.68 | 47.75 | 90.91 | 66.49 | 65.64 | 32.35 | 66.59 | 14.7 | -2.72 | 35.55 | 66.9 | -158.03 | -139.78 | -53.17 | 43.69 | -83.58 | 38.15 | 99.45 | 175.38 | 163.76 | 120.58 | 81.3 | 89.39 | 12.62 | -217.41 | -53.11 | -685.66 | -92.01 | 36.42 |
Verwaterde WPA
| 211.89 | 187.07 | 267.48 | 187.48 | 173.78 | 96.85 | 160.91 | 124.76 | 286.59 | 165.29 | 323.08 | 244.62 | 234.69 | 123.8 | 154.62 | 98.61 | 29.44 | 40.53 | 6.04 | 50.27 | 113.59 | -62.54 | 169.55 | 12.07 | 129.02 | 75.51 | 288.52 | 93.91 | 117.5 | 109.64 | 166.75 | 146.46 | 121.6 | 78.69 | 145.02 | 74.04 | 130.68 | 47.75 | 90.91 | 66.49 | 65.64 | 32.35 | 66.59 | 14.7 | -2.72 | 35.55 | 66.9 | -158.03 | -139.78 | -53.17 | 43.69 | -83.58 | 38.15 | 99.45 | 175.38 | 163.76 | 120.58 | 81.3 | 89.39 | 12.62 | -217.41 | -53.11 | -685.66 | -92.01 | 36.42 |
EBITDA
| 33,941 | 30,857 | 32,484 | 28,228 | 28,372 | 16,108 | 20,131 | 20,730 | 22,733 | 23,941 | 20,046 | 18,581 | 17,384 | 10,570 | 11,919 | 8,374 | 6,011 | 4,500 | 3,605 | 6,149 | 10,255 | -2,011 | 11,548 | 4,388 | 11,975 | 7,245 | 19,827 | 8,763 | 10,513 | 9,161 | 11,508 | 11,000 | 8,198 | 6,565 | 10,140 | 6,061 | 8,963 | 4,902 | 8,338 | 4,496 | 5,617 | 3,724 | 5,191 | 1,730 | 709 | 2,502 | 4,648 | -6,896 | -1,138 | 2,853 | 4,318 | 1,985 | 3,948 | 7,614 | 9,942 | 9,953 | 8,261 | 6,207 | 3,252 | 3,118 | -7,796 | -5,275 | -4,815 | -3,992 | 3,663 |
EBITDA ratio
| 0.237 | 0.23 | 0.213 | 0.226 | 0.224 | 0.162 | 0.178 | 0.178 | 0.195 | 0.201 | 0.194 | 0.181 | 0.169 | 0.137 | 0.135 | 0.123 | 0.079 | 0.067 | 0.072 | 0.08 | 0.112 | -0.034 | 0.111 | 0.065 | 0.12 | 0.097 | 0.175 | 0.118 | 0.13 | 0.124 | 0.152 | 0.147 | 0.111 | 0.107 | 0.13 | 0.109 | 0.122 | 0.087 | 0.111 | 0.087 | 0.094 | 0.071 | 0.06 | 0.033 | 0.014 | 0.042 | 0.065 | -0.239 | -0.015 | -0.006 | 0.062 | 0.04 | 0.075 | 0.118 | 0.127 | 0.142 | 0.14 | 0.127 | 0.082 | 0.023 | -0.189 | -0.203 | -0.108 | -0.048 | 0.053 |