Shin-Etsu Polymer Co.,Ltd.
TSE:7970.T
1656 (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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 29,112 | 25,625 | 24,090 | 26,833 | 26,869 | 26,587 | 26,103 | 29,626 | 27,323 | 25,226 | 23,752 | 25,169 | 22,683 | 21,036 | 21,122 | 19,991 | 17,459 | 18,332 | 19,530 | 20,438 | 20,848 | 19,438 | 20,235 | 22,919 | 21,609 | 20,697 | 20,053 | 20,299 | 20,008 | 18,983 | 18,789 | 18,659 | 18,594 | 17,937 | 18,091 | 19,715 | 19,093 | 18,140 | 18,558 | 18,278 | 17,582 | 17,289 | 17,939 | 16,990 | 16,636 | 15,767 | 15,060 | 15,240 | 15,366 | 15,003 | 14,831 | 15,733 | 15,614 | 16,472 | 16,794 | 17,649 | 18,097 | 17,928 | 19,162 | 19,020 | 16,861 | 15,137 | 16,624 | 22,126 | 23,206 |
Kosten van de omzet
| 20,107 | 17,385 | 16,756 | 18,809 | 19,013 | 18,645 | 18,752 | 20,123 | 18,911 | 16,760 | 16,305 | 17,245 | 15,675 | 14,274 | 14,548 | 13,669 | 12,009 | 12,696 | 13,202 | 13,861 | 14,190 | 13,308 | 14,154 | 15,254 | 15,010 | 14,279 | 13,920 | 13,952 | 13,706 | 13,137 | 13,219 | 13,335 | 12,585 | 12,148 | 12,804 | 14,334 | 13,777 | 13,228 | 14,045 | 13,488 | 13,079 | 12,561 | 13,596 | 12,935 | 12,592 | 11,626 | 11,429 | 11,490 | 11,477 | 11,245 | 11,562 | 12,117 | 11,766 | 12,124 | 12,511 | 13,161 | 13,422 | 12,907 | 14,320 | 13,953 | 12,877 | 11,861 | 13,896 | 17,295 | 18,215 |
Brutowinst
| 9,005 | 8,240 | 7,334 | 8,024 | 7,856 | 7,942 | 7,351 | 9,503 | 8,412 | 8,466 | 7,447 | 7,924 | 7,008 | 6,762 | 6,574 | 6,322 | 5,450 | 5,636 | 6,328 | 6,577 | 6,658 | 6,130 | 6,081 | 7,665 | 6,599 | 6,418 | 6,133 | 6,347 | 6,302 | 5,846 | 5,570 | 5,324 | 6,009 | 5,789 | 5,287 | 5,381 | 5,316 | 4,912 | 4,513 | 4,790 | 4,503 | 4,728 | 4,343 | 4,055 | 4,044 | 4,141 | 3,631 | 3,750 | 3,889 | 3,758 | 3,269 | 3,616 | 3,848 | 4,348 | 4,283 | 4,488 | 4,675 | 5,021 | 4,842 | 5,067 | 3,984 | 3,276 | 2,728 | 4,831 | 4,991 |
Brutowinstmarge
| 0.309 | 0.322 | 0.304 | 0.299 | 0.292 | 0.299 | 0.282 | 0.321 | 0.308 | 0.336 | 0.314 | 0.315 | 0.309 | 0.321 | 0.311 | 0.316 | 0.312 | 0.307 | 0.324 | 0.322 | 0.319 | 0.315 | 0.301 | 0.334 | 0.305 | 0.31 | 0.306 | 0.313 | 0.315 | 0.308 | 0.296 | 0.285 | 0.323 | 0.323 | 0.292 | 0.273 | 0.278 | 0.271 | 0.243 | 0.262 | 0.256 | 0.273 | 0.242 | 0.239 | 0.243 | 0.263 | 0.241 | 0.246 | 0.253 | 0.25 | 0.22 | 0.23 | 0.246 | 0.264 | 0.255 | 0.254 | 0.258 | 0.28 | 0.253 | 0.266 | 0.236 | 0.216 | 0.164 | 0.218 | 0.215 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1,050 | 919 | 923 | 866 | 1,010 | 926 | 872 | 830 | 3,454 | 894 | 838 | 861 | 3,588 | 0 | 0 | 0 | 3,896 | 0 | 0 | 0 | 4,249 | 0 | 0 | 0 | 3,382 | 0 | 0 | 0 | 3,572 | 0 | 0 | 0 | 3,609 | 0 | 0 | 0 | 3,225 | 0 | 0 | 0 | 2,807 | 0 | 0 | 0 | 2,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 1,706 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -2,732 | 0 | 0 | 0 | -2,689 | 0 | 0 | 0 | -2,437 | 0 | 0 | 0 | -3,055 | 0 | 0 | 0 | -1,951 | 0 | 0 | 0 | -1,685 | 0 | 0 | 0 | -1,999 | 0 | 0 | 0 | -1,586 | 0 | 0 | 0 | -1,348 | 0 | 0 | 0 | -1,335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 3,503 | 0 | 0 | 0 | 4,362 | 0 | 0 | 0 | 4,448 | 0 | 0 | 0 | 3,121 | 0 | 0 | 0 | 2,956 | 0 | 0 | 0 | 3,166 | 0 | 0 | 0 | 2,895 | 0 | 0 | 0 | 2,687 | 0 | 0 | 0 | 2,484 | 0 | 0 | 0 | 2,486 | 0 | 0 | 0 | 2,398 | 0 | 0 | 0 | 2,170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5,300 | 5,021 | 5,209 | 4,061 | 4,097 | 4,895 | 4,342 | 4,471 | 4,366 | 4,995 | 1,716 | 5,051 | 4,664 | 3,662 | 432 | 4,363 | 4,105 | 4,276 | 519 | 4,660 | 4,552 | 4,309 | 111 | 5,013 | 4,631 | 4,604 | 944 | 4,418 | 4,514 | 4,163 | 1,002 | 4,136 | 4,328 | 4,142 | 485 | 4,379 | 4,163 | 4,159 | 900 | 4,181 | 3,987 | 4,010 | 1,050 | 3,817 | 3,684 | 3,910 | 835 | 3,599 | 3,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1 | 0 | -97 | 155 | 27 | -75 | 36 | 37 | 37 | 33 | 16 | 23 | 48 | -121 | 164 | 13 | 34 | -10 | 57 | 19 | 33 | 16 | 17 | 17 | 28 | 44 | 44 | -18 | 45 | 56 | 44 | -1 | 21 | 104 | 35 | 7 | 75 | 38 | 17 | -7 | 20 | 17 | 20 | 18 | 28 | -6 | 27 | 1 | 55 | 42 | 22 | 24 | 38 | 17 | 29 | 35 | 39 | 54 | 28 | 38 | 59 | -61 | -41 | 68 |
Bedrijfskosten
| 5,300 | 5,022 | 5,209 | 4,980 | 5,020 | 4,895 | 5,352 | 5,397 | 5,238 | 4,995 | 5,170 | 5,051 | 4,664 | 4,523 | 4,020 | 4,363 | 4,105 | 4,276 | 4,415 | 4,660 | 4,552 | 4,309 | 4,360 | 5,013 | 4,631 | 4,604 | 4,326 | 4,418 | 4,514 | 4,163 | 4,574 | 4,136 | 4,328 | 4,142 | 4,094 | 4,379 | 4,163 | 4,159 | 4,125 | 4,181 | 3,987 | 4,010 | 3,857 | 3,817 | 3,684 | 3,910 | 3,436 | 3,564 | 3,589 | 3,495 | 2,991 | 3,565 | 3,763 | 3,690 | 3,694 | 3,788 | 3,919 | 3,707 | 4,009 | 3,927 | 3,553 | 3,238 | 3,771 | 4,181 | 4,284 |
Bedrijfsresultaat
| 3,705 | 3,218 | 2,125 | 3,043 | 2,837 | 3,046 | 1,999 | 4,107 | 3,173 | 3,470 | 2,276 | 2,874 | 2,343 | 2,239 | 2,554 | 1,958 | 1,346 | 1,359 | 1,913 | 1,918 | 2,105 | 1,820 | 1,720 | 2,653 | 1,967 | 1,813 | 1,808 | 1,928 | 1,788 | 1,682 | 996 | 1,187 | 1,683 | 1,645 | 1,194 | 1,003 | 1,151 | 753 | 389 | 609 | 517 | 716 | 485 | 239 | 360 | 230 | 195 | 186 | 301 | 262 | 278 | 51 | 85 | 657 | 589 | 699 | 755 | 1,312 | 834 | 1,139 | 430 | 37 | -1,043 | 649 | 706 |
Bedrijfsresultaat ratio
| 0.127 | 0.126 | 0.088 | 0.113 | 0.106 | 0.115 | 0.077 | 0.139 | 0.116 | 0.138 | 0.096 | 0.114 | 0.103 | 0.106 | 0.121 | 0.098 | 0.077 | 0.074 | 0.098 | 0.094 | 0.101 | 0.094 | 0.085 | 0.116 | 0.091 | 0.088 | 0.09 | 0.095 | 0.089 | 0.089 | 0.053 | 0.064 | 0.091 | 0.092 | 0.066 | 0.051 | 0.06 | 0.042 | 0.021 | 0.033 | 0.029 | 0.041 | 0.027 | 0.014 | 0.022 | 0.015 | 0.013 | 0.012 | 0.02 | 0.017 | 0.019 | 0.003 | 0.005 | 0.04 | 0.035 | 0.04 | 0.042 | 0.073 | 0.044 | 0.06 | 0.026 | 0.002 | -0.063 | 0.029 | 0.03 |
Totaal overige inkomsten en kosten netto
| -496 | 223 | 140 | 54 | 198 | 334 | -1,748 | -371 | 238 | 504 | -600 | 133 | -13 | 160 | -937 | -100 | 0 | 222 | -135 | 368 | 111 | -4 | -475 | -49 | 185 | 211 | -174 | 76 | 4 | 162 | -100 | 624 | 20 | -450 | -291 | 340 | -176 | 399 | -335 | 292 | 186 | 12 | -132 | 37 | 104 | 139 | 98 | 204 | -12 | 61 | -102 | 165 | 37 | -41 | -618 | -98 | -180 | -243 | -995 | -69 | -11 | 167 | -307 | -28 | -127 |
Inkomen voor belasting
| 3,209 | 3,441 | 2,265 | 3,097 | 3,035 | 3,381 | 251 | 3,736 | 3,411 | 3,975 | 1,676 | 3,006 | 2,332 | 2,399 | 1,617 | 1,858 | 1,346 | 1,581 | 1,778 | 2,286 | 2,217 | 1,816 | 1,245 | 2,604 | 2,152 | 2,025 | 1,633 | 2,004 | 1,792 | 1,845 | 897 | 1,811 | 1,702 | 1,196 | 902 | 1,343 | 976 | 1,152 | 53 | 901 | 703 | 729 | 353 | 276 | 464 | 369 | 293 | 390 | 288 | 324 | 176 | 216 | 122 | 617 | -29 | 602 | 576 | 1,071 | -162 | 1,071 | 420 | 205 | -1,350 | 622 | 580 |
Inkomen voor belasting ratio
| 0.11 | 0.134 | 0.094 | 0.115 | 0.113 | 0.127 | 0.01 | 0.126 | 0.125 | 0.158 | 0.071 | 0.119 | 0.103 | 0.114 | 0.077 | 0.093 | 0.077 | 0.086 | 0.091 | 0.112 | 0.106 | 0.093 | 0.062 | 0.114 | 0.1 | 0.098 | 0.081 | 0.099 | 0.09 | 0.097 | 0.048 | 0.097 | 0.092 | 0.067 | 0.05 | 0.068 | 0.051 | 0.064 | 0.003 | 0.049 | 0.04 | 0.042 | 0.02 | 0.016 | 0.028 | 0.023 | 0.019 | 0.026 | 0.019 | 0.022 | 0.012 | 0.014 | 0.008 | 0.037 | -0.002 | 0.034 | 0.032 | 0.06 | -0.008 | 0.056 | 0.025 | 0.014 | -0.081 | 0.028 | 0.025 |
Belastingkosten
| 885 | 1,176 | 441 | 863 | 718 | 1,081 | -646 | 1,137 | 1,080 | 1,272 | 1,016 | 848 | 655 | 586 | 558 | 532 | 445 | 330 | 227 | 618 | 436 | 527 | -37 | 817 | 609 | 587 | 333 | 402 | 494 | 590 | 33 | 632 | 342 | 369 | 99 | 460 | 281 | 373 | -112 | 334 | 173 | 273 | 191 | 206 | 224 | 119 | 446 | 221 | 125 | 304 | 1 | 437 | 103 | 318 | -34 | 442 | 126 | 450 | 150 | -154 | 187 | 413 | 372 | 121 | 67 |
Nettowinst
| 2,324 | 2,265 | 1,824 | 2,233 | 2,317 | 2,300 | 896 | 2,600 | 2,330 | 2,703 | 661 | 2,158 | 1,676 | 1,813 | 1,059 | 1,326 | 900 | 1,251 | 1,550 | 1,669 | 1,781 | 1,288 | 1,282 | 1,787 | 1,542 | 1,438 | 1,301 | 1,601 | 1,299 | 1,254 | 864 | 1,180 | 1,359 | 827 | 804 | 872 | 693 | 782 | 197 | 571 | 557 | 452 | 149 | 70 | 245 | 256 | -149 | 169 | 169 | 21 | 189 | -213 | 28 | 300 | 7 | 160 | 448 | 607 | -312 | 1,214 | 224 | -210 | -1,727 | 466 | 508 |
Nettowinstmarge
| 0.08 | 0.088 | 0.076 | 0.083 | 0.086 | 0.087 | 0.034 | 0.088 | 0.085 | 0.107 | 0.028 | 0.086 | 0.074 | 0.086 | 0.05 | 0.066 | 0.052 | 0.068 | 0.079 | 0.082 | 0.085 | 0.066 | 0.063 | 0.078 | 0.071 | 0.069 | 0.065 | 0.079 | 0.065 | 0.066 | 0.046 | 0.063 | 0.073 | 0.046 | 0.044 | 0.044 | 0.036 | 0.043 | 0.011 | 0.031 | 0.032 | 0.026 | 0.008 | 0.004 | 0.015 | 0.016 | -0.01 | 0.011 | 0.011 | 0.001 | 0.013 | -0.014 | 0.002 | 0.018 | 0 | 0.009 | 0.025 | 0.034 | -0.016 | 0.064 | 0.013 | -0.014 | -0.104 | 0.021 | 0.022 |
WPA (Winst Per Aandeel)
| 28.6 | 28.05 | 22.57 | 27.72 | 28.6 | 28.41 | 11.09 | 32.2 | 28.88 | 33.53 | 8.21 | 26.77 | 20.72 | 22.41 | 13.09 | 16.39 | 11.13 | 15.47 | 19.16 | 20.64 | 21.92 | 15.86 | 15.78 | 21.99 | 18.9 | 17.62 | 15.94 | 19.62 | 15.82 | 15.27 | 10.52 | 14.37 | 16.6 | 10.1 | 9.82 | 10.65 | 8.49 | 9.58 | 2.41 | 7 | 6.85 | 5.57 | 1.83 | 0.86 | 3.01 | 3.16 | -1.83 | 2.08 | 2.08 | 0.26 | 2.33 | -2.62 | 0.34 | 3.69 | 0.086 | 1.97 | 5.51 | 7.48 | -3.84 | 14.93 | 2.76 | -2.58 | -21.25 | 5.64 | 6.15 |
Verwaterde WPA
| 28.44 | 27.9 | 22.43 | 27.51 | 28.26 | 28.41 | 10.97 | 32.03 | 28.7 | 33.42 | 8.18 | 26.69 | 20.66 | 22.33 | 13.09 | 16.39 | 11.13 | 15.45 | 19.16 | 20.64 | 21.92 | 15.85 | 15.78 | 21.99 | 18.9 | 17.58 | 15.94 | 19.62 | 15.82 | 15.26 | 10.52 | 14.37 | 16.6 | 10.08 | 9.82 | 10.65 | 8.49 | 9.55 | 2.41 | 7 | 6.85 | 5.57 | 1.83 | 0.86 | 3.01 | 3.16 | -1.83 | 2.08 | 2.08 | 0.26 | 2.33 | -2.62 | 0.34 | 3.69 | 0.086 | 1.97 | 5.51 | 7.48 | -3.84 | 14.93 | 2.76 | -2.58 | -21.25 | 5.64 | 6.15 |
EBITDA
| 4,560 | 4,384.75 | 3,410 | 2,777 | 3,070 | 3,360 | 1,840 | 3,926 | 3,420 | 3,979 | 2,485 | 3,012 | 2,356 | 2,383 | 2,390 | 1,920 | 1,353 | 1,588 | 1,751 | 2,211 | 2,221 | 1,745 | 1,872 | 2,633 | 2,161 | 2,033 | 1,653 | 2,036 | 1,801 | 1,873 | 1,176 | 1,400 | 1,682 | 1,646 | 1,622 | 1,173 | 747 | 1,158 | 1,107 | 747 | 517 | 717 | 527 | 490 | 468 | 382 | 365 | 320 | 328 | 322 | 380 | 142 | 132 | 627 | 1,468 | 1,355 | 1,371 | 2,008 | 1,756 | 2,030 | 1,206 | 920 | -202 | 1,712 | 974 |
EBITDA ratio
| 0.157 | 0.171 | 0.142 | 0.103 | 0.114 | 0.126 | 0.07 | 0.133 | 0.125 | 0.158 | 0.105 | 0.12 | 0.104 | 0.113 | 0.113 | 0.096 | 0.077 | 0.087 | 0.09 | 0.108 | 0.107 | 0.09 | 0.093 | 0.115 | 0.1 | 0.098 | 0.082 | 0.1 | 0.09 | 0.099 | 0.063 | 0.075 | 0.09 | 0.092 | 0.09 | 0.059 | 0.039 | 0.064 | 0.06 | 0.041 | 0.029 | 0.041 | 0.029 | 0.029 | 0.028 | 0.024 | 0.024 | 0.021 | 0.021 | 0.021 | 0.026 | 0.009 | 0.008 | 0.038 | 0.087 | 0.077 | 0.076 | 0.112 | 0.092 | 0.107 | 0.072 | 0.061 | -0.012 | 0.077 | 0.042 |