Naigai Co.,Ltd.
TSE:8013.T
236 (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
| 3,088 | 2,899 | 4,113 | 2,981 | 3,016 | 2,911 | 3,683 | 2,981 | 3,210 | 2,840 | 4,619 | 2,750 | 3,175 | 2,921 | 3,736 | 2,664 | 3,197 | 2,091 | 5,137 | 3,515 | 4,343 | 3,746 | 5,525 | 4,088 | 4,208 | 3,560 | 5,355 | 3,795 | 4,331 | 3,471 | 5,272 | 3,812 | 4,318 | 3,498 | 5,316 | 3,968 | 4,437 | 3,784 | 5,126 | 4,313 | 4,273 | 3,785 | 5,313 | 4,317 | 4,250 | 3,646 | 5,063 | 4,045 | 4,460 | 3,774 | 5,471 | 4,658 | 4,280 | 3,723 | 4,749 | 4,145 | 4,197 | 3,886 | 4,806 | 4,019 | 4,040 | 3,641 |
Kosten van de omzet
| 1,997 | 1,834 | 2,599 | 1,892 | 1,909 | 1,846 | 2,581 | 2,100 | 2,165 | 1,895 | 2,923 | 1,723 | 2,057 | 1,516 | 2,664 | 1,734 | 2,305 | 1,201 | 3,504 | 2,054 | 2,797 | 2,044 | 3,636 | 2,403 | 2,746 | 1,929 | 3,672 | 2,310 | 2,949 | 1,864 | 3,705 | 2,211 | 2,833 | 1,865 | 3,724 | 2,509 | 3,057 | 2,383 | 3,625 | 2,791 | 2,935 | 2,447 | 3,657 | 2,871 | 2,869 | 2,286 | 3,529 | 2,466 | 3,164 | 2,279 | 3,913 | 3,011 | 3,082 | 2,310 | 3,411 | 2,592 | 3,006 | 2,521 | 3,585 | 2,590 | 2,836 | 2,333 |
Brutowinst
| 1,091 | 1,065 | 1,514 | 1,089 | 1,107 | 1,065 | 1,102 | 881 | 1,045 | 945 | 1,696 | 1,027 | 1,118 | 1,405 | 1,072 | 930 | 892 | 890 | 1,633 | 1,461 | 1,546 | 1,702 | 1,889 | 1,685 | 1,462 | 1,631 | 1,683 | 1,485 | 1,382 | 1,607 | 1,567 | 1,601 | 1,485 | 1,633 | 1,592 | 1,459 | 1,380 | 1,401 | 1,501 | 1,522 | 1,338 | 1,338 | 1,656 | 1,446 | 1,381 | 1,360 | 1,534 | 1,579 | 1,296 | 1,495 | 1,558 | 1,647 | 1,198 | 1,413 | 1,338 | 1,553 | 1,191 | 1,365 | 1,221 | 1,429 | 1,204 | 1,308 |
Brutowinstmarge
| 0.353 | 0.367 | 0.368 | 0.365 | 0.367 | 0.366 | 0.299 | 0.296 | 0.326 | 0.333 | 0.367 | 0.373 | 0.352 | 0.481 | 0.287 | 0.349 | 0.279 | 0.426 | 0.318 | 0.416 | 0.356 | 0.454 | 0.342 | 0.412 | 0.347 | 0.458 | 0.314 | 0.391 | 0.319 | 0.463 | 0.297 | 0.42 | 0.344 | 0.467 | 0.299 | 0.368 | 0.311 | 0.37 | 0.293 | 0.353 | 0.313 | 0.354 | 0.312 | 0.335 | 0.325 | 0.373 | 0.303 | 0.39 | 0.291 | 0.396 | 0.285 | 0.354 | 0.28 | 0.38 | 0.282 | 0.375 | 0.284 | 0.351 | 0.254 | 0.356 | 0.298 | 0.359 |
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 | 412 | 0 | 0 | 0 | 351 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 33 | 0 | 0 | 1,629 | -2,792 | 0 | 0 | 0 | -66 | 0 | 0 | 0 | -102 | 0 | 0 | 0 | -260 | 0 | 0 | 0 | -254 | 0 | 0 | 0 | -266 | 0 | 0 | 0 | -131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 873 | 0 | 0 | 0 | 1,032 | 0 | 0 | 0 | 1,249 | 0 | 0 | 0 | 1,280 | 0 | 0 | 0 | 1,644 | 0 | 0 | 0 | 1,596 | 0 | 0 | 0 | 1,504 | 0 | 0 | 0 | 1,477 | 0 | 0 | 0 | 1,570 | 0 | 0 | 0 | 1,643 | 0 | 0 | 0 | 1,683 | 0 | 0 | 0 | 1,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,197 | 1,169 | 1,285 | 1,123 | 1,176 | 1,168 | 1,383 | 1,216 | 1,255 | 1,303 | 1,350 | 1,269 | 1,270 | 1,326 | 1,403 | 1,358 | 1,248 | 1,480 | 1,677 | 1,558 | 1,610 | 1,629 | -2,149 | 1,554 | 1,457 | 1,461 | 1,438 | 1,357 | 1,431 | 1,432 | 1,375 | 1,423 | 1,432 | 1,443 | 1,310 | 1,411 | 1,452 | 1,434 | 1,389 | 1,426 | 1,446 | 1,456 | 1,417 | 1,406 | 1,485 | 1,496 | 1,482 | 1,487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 4 | -1 | -1 | 1 | 2 | 2 | 2 | 2 | 4 | 2 | 6 | 8 | 11 | 16 | 1,500 | 12 | 26 | 3 | -7 | 11 | 15 | 3 | -13 | 25 | -1 | -1 | -33 | 8 | 42 | 7 | 22 | 21 | 28 | -13 | 14 | 6 | 39 | 3 | 18 | -1 | 44 | 4 | 4 | 4 | 23 | 8 | -3 | 1,487 | 19 | 7 | 10 | 23 | 17 | 2 | -1 | 36 | 41 | 11 | 9 | 7 | 42 | 25 |
Bedrijfskosten
| 1,197 | 1,169 | 1,285 | 1,123 | 1,176 | 1,168 | 1,378 | 1,216 | 1,255 | 1,303 | 1,443 | 1,269 | 1,270 | 1,349 | 1,500 | 1,358 | 1,248 | 1,480 | 1,796 | 1,558 | 1,610 | 1,629 | 1,776 | 1,558 | 1,457 | 1,461 | 1,564 | 1,357 | 1,431 | 1,432 | 929 | 1,394 | 1,432 | 1,443 | 958 | 1,411 | 1,452 | 1,434 | 999 | 1,426 | 1,446 | 1,456 | 989 | 1,406 | 1,485 | 1,496 | 850 | 1,487 | 1,417 | 1,418 | 808 | 1,448 | 1,340 | 1,366 | 672 | 1,328 | 1,387 | 1,455 | 845 | 1,455 | 1,449 | 1,468 |
Bedrijfsresultaat
| -106 | -104 | 229 | -32 | -70 | -103 | -280 | -334 | -212 | -357 | 249 | -242 | -151 | 55 | -433 | -428 | -356 | -590 | -168 | -96 | -65 | 73 | 111 | 126 | 5 | 169 | 117 | 128 | -49 | 173 | 11 | 207 | 53 | 190 | 99 | 49 | -72 | -33 | -31 | 96 | -108 | -118 | 100 | 40 | -105 | -136 | -41 | 91 | -119 | 75 | 33 | 198 | -142 | 46 | -51 | 224 | -196 | -89 | -387 | -26 | -245 | -160 |
Bedrijfsresultaat ratio
| -0.034 | -0.036 | 0.056 | -0.011 | -0.023 | -0.035 | -0.076 | -0.112 | -0.066 | -0.126 | 0.054 | -0.088 | -0.048 | 0.019 | -0.116 | -0.161 | -0.111 | -0.282 | -0.033 | -0.027 | -0.015 | 0.019 | 0.02 | 0.031 | 0.001 | 0.047 | 0.022 | 0.034 | -0.011 | 0.05 | 0.002 | 0.054 | 0.012 | 0.054 | 0.019 | 0.012 | -0.016 | -0.009 | -0.006 | 0.022 | -0.025 | -0.031 | 0.019 | 0.009 | -0.025 | -0.037 | -0.008 | 0.022 | -0.027 | 0.02 | 0.006 | 0.043 | -0.033 | 0.012 | -0.011 | 0.054 | -0.047 | -0.023 | -0.081 | -0.006 | -0.061 | -0.044 |
Totaal overige inkomsten en kosten netto
| -2 | 27 | 25 | -5 | 31 | 66 | -255 | -167 | -4 | 84 | 80 | 105 | 6 | 5 | 15 | 1 | 45 | -83 | 168 | -322 | 67 | 2 | 151 | -20 | -9 | 14 | 34 | -6 | 46 | 18 | -522 | -21 | -43 | -142 | -499 | -70 | 106 | 22 | -367 | 52 | 50 | 4 | -432 | -24 | 18 | 69 | -579 | -22 | -18 | 16 | -686 | -34 | -10 | -16 | -735 | 5 | -166 | 58 | -808 | 132 | 42 | 116 |
Inkomen voor belasting
| -108 | -77 | 254 | -37 | -38 | -37 | -535 | -501 | -216 | -273 | 327 | -136 | -146 | 60 | -413 | -426 | -312 | -673 | 0 | -419 | 3 | 75 | 265 | 107 | -5 | 184 | 152 | 122 | -3 | 193 | 116 | 186 | 10 | 48 | 135 | -22 | 34 | -11 | 135 | 148 | -58 | -114 | 235 | 16 | -86 | -67 | 105 | 70 | -139 | 93 | 64 | 165 | -152 | 31 | -69 | 230 | -362 | -32 | -432 | 106 | -203 | -44 |
Inkomen voor belasting ratio
| -0.035 | -0.027 | 0.062 | -0.012 | -0.013 | -0.013 | -0.145 | -0.168 | -0.067 | -0.096 | 0.071 | -0.049 | -0.046 | 0.021 | -0.111 | -0.16 | -0.098 | -0.322 | 0 | -0.119 | 0.001 | 0.02 | 0.048 | 0.026 | -0.001 | 0.052 | 0.028 | 0.032 | -0.001 | 0.056 | 0.022 | 0.049 | 0.002 | 0.014 | 0.025 | -0.006 | 0.008 | -0.003 | 0.026 | 0.034 | -0.014 | -0.03 | 0.044 | 0.004 | -0.02 | -0.018 | 0.021 | 0.017 | -0.031 | 0.025 | 0.012 | 0.035 | -0.036 | 0.008 | -0.015 | 0.055 | -0.086 | -0.008 | -0.09 | 0.026 | -0.05 | -0.012 |
Belastingkosten
| 6 | 8 | 12 | 6 | 6 | 5 | 10 | 3 | 4 | 9 | -23 | -19.5 | -1 | 6 | 7 | 3 | 2 | 1 | 8 | 96 | -21 | 22 | 43 | 26 | 6 | 31 | -155 | 21 | 24 | 30 | 16 | 33 | -2 | 13 | 15 | 17 | 3 | 12 | 18 | 10 | 1 | 9 | 3 | 5 | -4 | 10 | 1 | 8 | 4 | 7 | 3 | 9 | 3 | 14 | 11 | 13 | 6 | 7 | 7 | 4 | 4 | 9 |
Nettowinst
| -114 | -86 | 241 | -42 | -44 | -43 | -546 | -503 | -220 | -283 | 352 | -137 | -145 | 54 | -419 | -429 | -314 | -675 | -8 | -515 | 24 | 53 | 225 | 83 | -11 | 152 | 307 | 100 | -26 | 162 | 111 | 152 | 11 | 35 | 120 | -40 | 31 | -25 | 116 | 136 | -60 | -124 | 231 | 9 | -81 | -79 | 102 | 61 | -143 | 85 | 62 | 154 | -155 | 16 | -81 | 217 | -368 | -40 | -441 | 102 | -207 | -55 |
Nettowinstmarge
| -0.037 | -0.03 | 0.059 | -0.014 | -0.015 | -0.015 | -0.148 | -0.169 | -0.069 | -0.1 | 0.076 | -0.05 | -0.046 | 0.018 | -0.112 | -0.161 | -0.098 | -0.323 | -0.002 | -0.147 | 0.006 | 0.014 | 0.041 | 0.02 | -0.003 | 0.043 | 0.057 | 0.026 | -0.006 | 0.047 | 0.021 | 0.04 | 0.003 | 0.01 | 0.023 | -0.01 | 0.007 | -0.007 | 0.023 | 0.032 | -0.014 | -0.033 | 0.043 | 0.002 | -0.019 | -0.022 | 0.02 | 0.015 | -0.032 | 0.023 | 0.011 | 0.033 | -0.036 | 0.004 | -0.017 | 0.052 | -0.088 | -0.01 | -0.092 | 0.025 | -0.051 | -0.015 |
WPA (Winst Per Aandeel)
| -13.93 | -10.51 | 29.45 | -5.13 | -5.38 | -5.25 | -66.72 | -61.46 | -26.89 | -34.5 | 42.89 | -16.67 | -17.65 | 6.66 | -51.04 | -52.26 | -38.25 | -82.22 | -0.97 | -62.73 | 2.92 | 6.01 | 27.4 | 10.11 | -1.34 | 18.56 | 37.39 | 12.18 | -3.17 | 19.76 | 13.52 | 18.51 | 1.34 | 4.3 | 14.61 | -4.87 | 3.77 | -3.04 | 14.12 | 16.56 | -7.3 | -15.09 | 28.12 | 1.1 | -9.86 | -9.62 | 12.42 | 7.43 | -19.32 | 11.5 | 8.38 | 20.8 | -20.94 | 2.2 | -10.94 | 29.3 | -49.71 | -5.4 | -59.57 | 13.03 | -26.44 | -7.03 |
Verwaterde WPA
| -13.93 | -10.51 | 29.45 | -5.13 | -5.38 | -5.25 | -66.72 | -61.46 | -26.88 | -34.5 | 42.84 | -16.67 | -17.65 | 6.66 | -51.04 | -52.26 | -38.25 | -82.22 | -0.97 | -62.73 | 2.92 | 6.01 | 27.4 | 10.11 | -1.34 | 18.56 | 37.39 | 12.18 | -3.17 | 19.76 | 13.52 | 18.51 | 1.34 | 4.3 | 14.61 | -4.87 | 3.77 | -3.04 | 14.12 | 16.56 | -7.3 | -15.09 | 28.12 | 1.1 | -9.86 | -9.62 | 12.42 | 7.43 | -19.32 | 11.5 | 8.38 | 20.8 | -20.94 | 2.2 | -10.94 | 29.3 | -49.71 | -5.4 | -59.57 | 13.03 | -26.44 | -7.03 |
EBITDA
| -100 | -97 | 253 | -34 | -35 | -79 | -367 | -337 | -213 | -271 | 296 | -238 | -143 | 63 | -408 | -422 | -325 | -580 | -141 | -107 | 4 | 77 | 129 | 150 | -4 | 186 | 143 | 134 | -1 | 194 | 744 | 189 | 12 | 52 | 671 | -18 | 38 | -6 | 673 | 153 | -53 | -107 | 242 | 22 | -78 | -59 | 841 | 83 | -129 | 103 | 798 | 175 | -145 | 61 | 657 | 247 | -172 | -77 | 391 | -75 | -187 | -59 |
EBITDA ratio
| -0.032 | -0.033 | 0.062 | -0.011 | -0.012 | -0.027 | -0.1 | -0.113 | -0.066 | -0.095 | 0.064 | -0.087 | -0.045 | 0.022 | -0.109 | -0.158 | -0.102 | -0.277 | -0.027 | -0.03 | 0.001 | 0.021 | 0.023 | 0.037 | -0.001 | 0.052 | 0.027 | 0.035 | -0 | 0.056 | 0.141 | 0.05 | 0.003 | 0.015 | 0.126 | -0.005 | 0.009 | -0.002 | 0.131 | 0.035 | -0.012 | -0.028 | 0.046 | 0.005 | -0.018 | -0.016 | 0.166 | 0.021 | -0.029 | 0.027 | 0.146 | 0.038 | -0.034 | 0.016 | 0.138 | 0.06 | -0.041 | -0.02 | 0.081 | -0.019 | -0.046 | -0.016 |