Biprogy Inc.
TSE:8056.T
4556 (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
| 97,680 | 88,352 | 111,267 | 85,897 | 93,123 | 79,854 | 109,922 | 75,194 | 84,264 | 70,517 | 99,758 | 71,927 | 78,295 | 67,619 | 96,373 | 72,966 | 77,107 | 64,140 | 92,653 | 69,175 | 84,572 | 65,154 | 100,143 | 65,065 | 76,791 | 57,030 | 90,410 | 64,700 | 75,720 | 56,147 | 94,066 | 60,734 | 71,306 | 56,143 | 89,150 | 60,581 | 75,860 | 52,448 | 89,198 | 58,057 | 71,076 | 50,823 | 92,064 | 62,503 | 73,429 | 54,694 | 88,147 | 56,452 | 72,134 | 52,437 | 83,220 | 54,853 | 67,906 | 49,143 | 80,140 | 56,318 | 64,675 | 51,855 | 90,196 | 55,019 | 71,250 | 54,619 | 97,181 | 66,055 | 90,494 |
Kosten van de omzet
| 70,618 | 66,715 | 82,746 | 63,441 | 67,328 | 59,451 | 82,228 | 54,960 | 61,069 | 52,289 | 74,979 | 52,568 | 56,966 | 49,947 | 70,959 | 54,398 | 56,373 | 48,472 | 68,707 | 50,710 | 62,911 | 49,426 | 77,288 | 48,574 | 56,962 | 43,035 | 69,262 | 49,181 | 57,343 | 42,388 | 72,773 | 46,085 | 54,162 | 42,501 | 69,307 | 45,476 | 58,748 | 39,897 | 69,157 | 44,651 | 54,219 | 37,685 | 70,378 | 49,760 | 58,344 | 40,597 | 69,610 | 42,938 | 54,384 | 38,692 | 61,791 | 43,405 | 50,569 | 35,796 | 57,911 | 43,700 | 46,253 | 39,242 | 65,565 | 43,788 | 50,677 | 42,129 | 69,584 | 49,902 | 66,927 |
Brutowinst
| 27,062 | 21,637 | 28,521 | 22,456 | 25,795 | 20,403 | 27,694 | 20,234 | 23,195 | 18,228 | 24,779 | 19,359 | 21,329 | 17,672 | 25,414 | 18,568 | 20,734 | 15,668 | 23,946 | 18,465 | 21,661 | 15,728 | 22,855 | 16,491 | 19,829 | 13,995 | 21,148 | 15,519 | 18,377 | 13,759 | 21,293 | 14,649 | 17,144 | 13,642 | 19,843 | 15,105 | 17,112 | 12,551 | 20,041 | 13,406 | 16,857 | 13,138 | 21,686 | 12,743 | 15,085 | 14,097 | 18,537 | 13,514 | 17,750 | 13,745 | 21,429 | 11,448 | 17,337 | 13,347 | 22,229 | 12,618 | 18,422 | 12,613 | 24,631 | 11,231 | 20,573 | 12,490 | 27,597 | 16,153 | 23,567 |
Brutowinstmarge
| 0.277 | 0.245 | 0.256 | 0.261 | 0.277 | 0.256 | 0.252 | 0.269 | 0.275 | 0.258 | 0.248 | 0.269 | 0.272 | 0.261 | 0.264 | 0.254 | 0.269 | 0.244 | 0.258 | 0.267 | 0.256 | 0.241 | 0.228 | 0.253 | 0.258 | 0.245 | 0.234 | 0.24 | 0.243 | 0.245 | 0.226 | 0.241 | 0.24 | 0.243 | 0.223 | 0.249 | 0.226 | 0.239 | 0.225 | 0.231 | 0.237 | 0.259 | 0.236 | 0.204 | 0.205 | 0.258 | 0.21 | 0.239 | 0.246 | 0.262 | 0.257 | 0.209 | 0.255 | 0.272 | 0.277 | 0.224 | 0.285 | 0.243 | 0.273 | 0.204 | 0.289 | 0.229 | 0.284 | 0.245 | 0.26 |
Onderzoek- en ontwikkelingskosten
| 0 | 1,022 | 1,182 | 1,073 | 1,234 | 1,045 | 1,127 | 1,005 | 925 | 896 | 4,121 | 956 | 952 | 913 | 4,952 | 0 | 0 | 0 | 4,512 | 0 | 0 | 0 | 3,958 | 0 | 0 | 0 | 2,998 | 0 | 0 | 0 | 3,454 | 0 | 0 | 0 | 4,036 | 0 | 0 | 0 | 4,337 | 0 | 0 | 0 | 4,659 | 0 | 0 | 0 | 4,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 18,356 | 15,341 | 15,028 | 14,634 | 17,582 | 14,549 | 14,361 | 13,462 | 16,737 | 13,570 | 13,181 | 12,977 | 5,845 | 12,961 | 13,372 | 0 | 6,021 | 0 | 0 | 0 | 6,284 | 0 | 0 | 0 | 6,112 | 0 | 0 | 0 | 5,428 | 0 | 0 | 0 | 4,806 | 0 | 0 | 0 | 3,042 | 0 | 0 | 0 | 3,985 | 0 | 0 | 0 | 4,016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | -1,182 | 0 | 0 | 0 | 4,585 | 0 | 0 | 0 | 4,588 | 0 | 0 | 0 | 4,140 | 0 | 0 | 0 | 3,777 | 0 | 0 | 0 | 4,091 | 0 | 0 | 0 | 5,134 | 0 | 0 | 0 | 5,561 | 0 | 0 | 0 | 6,091 | 0 | 0 | 0 | 6,340 | 0 | 0 | 0 | 6,192 | 0 | 0 | 0 | 6,234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 16,094 | 15,310 | 17,174 | 15,341 | 15,028 | 14,634 | 17,582 | 14,549 | 14,361 | 13,462 | 16,737 | 13,570 | 13,181 | 12,977 | 9,985 | 12,961 | 13,372 | 12,385 | 9,798 | 12,981 | 13,716 | 12,652 | 10,375 | 12,508 | 13,178 | 12,528 | 11,246 | 12,784 | 13,118 | 12,324 | 10,989 | 12,165 | 13,408 | 12,397 | 10,897 | 11,773 | 13,569 | 11,810 | 9,382 | 12,159 | 13,948 | 12,691 | 10,177 | 12,423 | 14,090 | 12,687 | 10,250 | 12,886 | 14,397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 291 | -14 | -46 | -68 | 5 | 52 | -13 | 36 | -15 | 147 | 45 | 332 | 61 | 13 | 158 | 36 | -609 | 156 | -19 | 70 | -315 | -234 | -71 | -86 | -34 | 70 | -605 | -126 | 83 | 57 | -101 | 79 | 69 | -32 | 30 | 60 | -103 | -264 | 89 | 340 | 112 | 171 | 27 | 164 | -108 | 6 | 35 | 174 | -347 | 164 | 87 | 189 | -127 | 5 | -15 |
Bedrijfskosten
| 16,094 | 15,061 | 18,356 | 15,106 | 15,091 | 14,706 | 17,938 | 14,437 | 14,407 | 13,560 | 17,028 | 13,556 | 13,135 | 12,909 | 14,936 | 12,904 | 13,335 | 12,385 | 14,310 | 12,981 | 13,716 | 12,652 | 14,332 | 12,508 | 13,178 | 12,528 | 14,243 | 12,784 | 13,118 | 12,324 | 14,442 | 12,165 | 13,408 | 12,397 | 14,933 | 11,773 | 13,569 | 11,810 | 13,719 | 12,159 | 13,948 | 12,691 | 14,835 | 12,423 | 14,090 | 12,687 | 15,110 | 12,886 | 14,397 | 12,840 | 13,979 | 13,585 | 14,720 | 13,967 | 14,148 | 15,559 | 14,439 | 15,223 | 14,357 | 15,864 | 15,452 | 16,207 | 15,918 | 16,070 | 15,864 |
Bedrijfsresultaat
| 10,968 | 6,364 | 10,165 | 7,498 | 10,805 | 5,829 | 10,040 | 5,985 | 8,869 | 4,778 | 8,635 | 5,833 | 8,200 | 4,756 | 10,476 | 5,736 | 7,350 | 3,282 | 9,635 | 5,484 | 7,944 | 3,076 | 8,522 | 3,983 | 6,651 | 1,466 | 6,904 | 2,735 | 5,259 | 1,434 | 6,850 | 2,483 | 3,737 | 1,244 | 4,910 | 3,332 | 3,544 | 739 | 6,322 | 1,247 | 2,908 | 447 | 6,851 | 319 | 995 | 1,409 | 3,426 | 627 | 3,353 | 905 | 7,450 | -2,137 | 2,617 | -620 | 8,081 | -2,941 | 3,983 | -2,610 | 10,274 | -4,633 | 5,121 | -3,717 | 11,679 | 83 | 7,703 |
Bedrijfsresultaat ratio
| 0.112 | 0.072 | 0.091 | 0.087 | 0.116 | 0.073 | 0.091 | 0.08 | 0.105 | 0.068 | 0.087 | 0.081 | 0.105 | 0.07 | 0.109 | 0.079 | 0.095 | 0.051 | 0.104 | 0.079 | 0.094 | 0.047 | 0.085 | 0.061 | 0.087 | 0.026 | 0.076 | 0.042 | 0.069 | 0.026 | 0.073 | 0.041 | 0.052 | 0.022 | 0.055 | 0.055 | 0.047 | 0.014 | 0.071 | 0.021 | 0.041 | 0.009 | 0.074 | 0.005 | 0.014 | 0.026 | 0.039 | 0.011 | 0.046 | 0.017 | 0.09 | -0.039 | 0.039 | -0.013 | 0.101 | -0.052 | 0.062 | -0.05 | 0.114 | -0.084 | 0.072 | -0.068 | 0.12 | 0.001 | 0.085 |
Totaal overige inkomsten en kosten netto
| -1,104 | 764 | -258 | -609 | 206 | 472 | 9 | -918 | 188 | 939 | 808 | 395 | 559 | 389 | -1,031 | -605 | -1,145 | -1,419 | -1,262 | 19 | -244 | 553 | -1,361 | 78 | 26 | 125 | -1,041 | 165 | -318 | 393 | -660 | -221 | 38 | 81 | -455 | -484 | -453 | 586 | -1,380 | 1,555 | -145 | 270 | -1,477 | 194 | 256 | -389 | -382 | 216 | -5,351 | -157 | -5,329 | -619 | -461 | -312 | -1,185 | -48 | -330 | -1,110 | -689 | -54 | -705 | -193 | -28,099 | -628 | -108 |
Inkomen voor belasting
| 9,864 | 7,128 | 9,907 | 7,039 | 11,011 | 6,434 | 10,049 | 5,067 | 9,057 | 5,828 | 9,443 | 6,227 | 8,759 | 5,145 | 9,445 | 5,747 | 7,140 | 3,043 | 8,373 | 5,503 | 7,700 | 3,629 | 7,161 | 4,061 | 6,677 | 1,591 | 5,863 | 2,900 | 4,941 | 1,827 | 6,190 | 2,262 | 3,775 | 1,326 | 4,455 | 2,848 | 3,091 | 1,325 | 4,942 | 2,802 | 2,764 | 717 | 5,374 | 513 | 1,251 | 1,020 | 3,044 | 843 | -1,998 | 748 | 2,121 | -2,756 | 2,156 | -932 | 6,896 | -2,989 | 3,653 | -3,720 | 9,585 | -4,687 | 4,416 | -3,910 | -16,420 | -545 | 7,595 |
Inkomen voor belasting ratio
| 0.101 | 0.081 | 0.089 | 0.082 | 0.118 | 0.081 | 0.091 | 0.067 | 0.107 | 0.083 | 0.095 | 0.087 | 0.112 | 0.076 | 0.098 | 0.079 | 0.093 | 0.047 | 0.09 | 0.08 | 0.091 | 0.056 | 0.072 | 0.062 | 0.087 | 0.028 | 0.065 | 0.045 | 0.065 | 0.033 | 0.066 | 0.037 | 0.053 | 0.024 | 0.05 | 0.047 | 0.041 | 0.025 | 0.055 | 0.048 | 0.039 | 0.014 | 0.058 | 0.008 | 0.017 | 0.019 | 0.035 | 0.015 | -0.028 | 0.014 | 0.025 | -0.05 | 0.032 | -0.019 | 0.086 | -0.053 | 0.056 | -0.072 | 0.106 | -0.085 | 0.062 | -0.072 | -0.169 | -0.008 | 0.084 |
Belastingkosten
| 3,184 | 2,245 | 2,426 | 1,703 | 2,505 | 2,027 | 3,293 | 1,586 | 2,834 | 1,947 | 2,521 | 1,978 | 2,782 | 1,634 | 3,082 | 1,851 | 2,300 | 1,009 | 1,895 | 1,612 | 2,416 | 1,001 | 1,844 | 1,160 | 1,862 | 191 | 621 | 824 | 1,539 | 481 | 1,036 | 638 | 1,158 | 423 | -2 | 851 | 1,437 | 474 | 1,628 | 804 | 1,198 | 292 | 742 | 453 | 40 | 594 | -309 | 331 | 835 | 411 | 2,250 | 10,282 | 805 | -293 | 1,777 | -843 | 1,503 | -1,074 | 2,485 | -1,494 | 2,004 | -1,037 | -6,680 | 121 | 3,604 |
Nettowinst
| 6,877 | 4,892 | 7,090 | 5,329 | 8,460 | 4,365 | 6,633 | 3,458 | 6,192 | 3,919 | 6,849 | 4,267 | 5,857 | 3,516 | 6,186 | 3,894 | 4,864 | 2,086 | 6,300 | 3,954 | 5,286 | 2,642 | 5,214 | 2,832 | 4,784 | 1,408 | 5,163 | 2,062 | 3,385 | 1,339 | 5,117 | 1,633 | 2,607 | 904 | 4,433 | 1,992 | 1,641 | 854 | 3,297 | 1,987 | 1,544 | 418 | 4,610 | 52 | 1,219 | 424 | 3,282 | 501 | -2,862 | 329 | -134 | -13,052 | 1,334 | -646 | 5,088 | -2,148 | 2,131 | -2,497 | 6,933 | -3,069 | 2,431 | -2,669 | -9,904 | -583 | 3,994 |
Nettowinstmarge
| 0.07 | 0.055 | 0.064 | 0.062 | 0.091 | 0.055 | 0.06 | 0.046 | 0.073 | 0.056 | 0.069 | 0.059 | 0.075 | 0.052 | 0.064 | 0.053 | 0.063 | 0.033 | 0.068 | 0.057 | 0.063 | 0.041 | 0.052 | 0.044 | 0.062 | 0.025 | 0.057 | 0.032 | 0.045 | 0.024 | 0.054 | 0.027 | 0.037 | 0.016 | 0.05 | 0.033 | 0.022 | 0.016 | 0.037 | 0.034 | 0.022 | 0.008 | 0.05 | 0.001 | 0.017 | 0.008 | 0.037 | 0.009 | -0.04 | 0.006 | -0.002 | -0.238 | 0.02 | -0.013 | 0.063 | -0.038 | 0.033 | -0.048 | 0.077 | -0.056 | 0.034 | -0.049 | -0.102 | -0.009 | 0.044 |
WPA (Winst Per Aandeel)
| 69.6 | 48.65 | 70.52 | 53.01 | 84.16 | 43.43 | 66 | 34.41 | 61.63 | 39.01 | 68.19 | 42.49 | 58.32 | 35.02 | 61.62 | 38.8 | 48.46 | 31.36 | 62.77 | 39.4 | 52.68 | 26.33 | 51.96 | 28.22 | 47.68 | 14.04 | 51.46 | 20.55 | 33.75 | 13.35 | 51.01 | 16.28 | 24.36 | 8.45 | 41.41 | 18.61 | 17.45 | 9.09 | 35.06 | 21.13 | 16.42 | 4.45 | 49.04 | 0.55 | 12.97 | 4.52 | 34.92 | 5.33 | -28.47 | 3.5 | -1.33 | -129.84 | 14.19 | -6.43 | 54.14 | -21.37 | 22.22 | -24.84 | 72.28 | -30.53 | 25.35 | -26.55 | -98.52 | -5.8 | 41.62 |
Verwaterde WPA
| 69.6 | 48.54 | 70.33 | 52.86 | 83.93 | 43.31 | 65.82 | 34.31 | 61.45 | 38.9 | 67.98 | 42.35 | 58.13 | 34.91 | 61.62 | 38.65 | 48.29 | 31.26 | 62.77 | 39.4 | 52.68 | 26.24 | 51.96 | 28.22 | 47.68 | 13.99 | 51.46 | 20.55 | 33.75 | 13.31 | 51.01 | 16.28 | 24.36 | 8.38 | 41.41 | 18.61 | 17.45 | 7.82 | 35.06 | 21.13 | 16.42 | 3.77 | 49.04 | 0.55 | 12.97 | 4.27 | 34.92 | 5.33 | -28.47 | 3.5 | -1.33 | -129.84 | 14.19 | -6.43 | 54.14 | -21.37 | 22.22 | -24.84 | 72.28 | -30.53 | 25.35 | -26.55 | -98.52 | -5.8 | 41.62 |
EBITDA
| 15,228 | 11,581 | 14,543 | 12,011 | 15,375 | 10,701 | 13,992 | 9,893 | 12,995 | 9,923 | 12,821 | 10,343 | 13,007 | 9,355 | 10,268 | 10,266 | 11,700 | 7,887 | 11,231 | 8,315 | 10,522 | 6,388 | 8,011 | 4,083 | 6,704 | 1,799 | 5,892 | 2,931 | 4,974 | 1,860 | 6,616 | 2,309 | 3,828 | 1,379 | 5,054 | 3,497 | 3,156 | 3,211.75 | 6,491 | 2,906 | 2,868 | 820 | 7,036 | 615 | 1,364 | 1,740 | 3,194 | 1,001 | 3,456 | 1,262 | 7,630 | -2,558 | 2,662 | -436 | 12,252 | 738 | 7,531 | 922 | 13,646 | -1,242 | 8,756 | -255 | 15,762 | 3,720 | 7,728 |
EBITDA ratio
| 0.156 | 0.124 | 0.133 | 0.142 | 0.166 | 0.136 | 0.128 | 0.134 | 0.155 | 0.142 | 0.137 | 0.144 | 0.166 | 0.138 | 0.107 | 0.184 | 0.11 | 0.123 | 0.101 | 0.083 | 0.094 | 0.058 | 0.08 | 0.063 | 0.089 | 0.032 | 0.07 | 0.046 | 0.069 | 0.032 | 0.07 | 0.038 | 0.051 | 0.026 | 0.057 | 0.058 | 0.039 | 0.017 | 0.073 | 0.024 | 0.04 | 0.016 | 0.076 | 0.007 | 0.016 | 0.032 | 0.039 | 0.013 | 0.048 | 0.024 | 0.092 | -0.035 | 0.039 | -0.009 | 0.141 | 0.011 | 0.116 | 0.018 | 0.151 | -0.022 | 0.123 | -0.002 | 0.162 | 0.056 | 0.085 |