H2O Retailing Corporation
TSE:8242.T
2029.5 (JPY) • At close November 1, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 161,895 | 153,193 | 176,921 | 163,730 | 154,813 | 153,193 | 170,471 | 155,073 | 149,352 | 147,144 | 134,283 | 122,735 | 114,285 | 187,630 | 215,954 | 189,710 | 145,904 | 203,313 | 243,266 | 233,586 | 217,124 | 226,466 | 255,998 | 225,126 | 219,282 | 232,665 | 257,206 | 219,681 | 212,319 | 220,623 | 247,059 | 219,581 | 213,958 | 225,459 | 248,806 | 226,146 | 215,279 | 222,387 | 274,072 | 220,364 | 127,996 | 156,090 | 155,940 | 134,993 | 129,829 | 139,450 | 149,519 | 120,661 | 115,524 | 128,346 | 140,860 | 120,109 | 116,273 | 117,146 | 126,383 | 115,267 | 106,235 | 112,736 | 126,514 | 116,216 | 114,928 | 122,564 | 140,302 | 122,796 | 123,862 |
Kosten van de omzet
| 88,712 | 87,937 | 98,131 | 93,442 | 88,054 | 87,937 | 96,813 | 90,083 | 87,808 | 87,186 | 73,385 | 71,311 | 67,884 | 134,509 | 154,874 | 135,734 | 102,177 | 145,684 | 173,863 | 167,599 | 154,107 | 161,994 | 182,493 | 160,671 | 155,478 | 165,920 | 183,616 | 156,130 | 149,980 | 156,211 | 174,567 | 155,967 | 151,092 | 160,178 | 175,972 | 160,506 | 152,670 | 158,323 | 196,414 | 156,333 | 92,331 | 113,803 | 113,612 | 98,925 | 94,497 | 101,978 | 108,854 | 88,105 | 83,687 | 93,510 | 101,743 | 87,087 | 83,781 | 85,006 | 90,966 | 83,604 | 76,297 | 81,422 | 91,103 | 84,246 | 82,255 | 88,386 | 100,436 | 87,291 | 87,914 |
Brutowinst
| 73,183 | 65,256 | 78,790 | 70,288 | 66,759 | 65,256 | 73,658 | 64,990 | 61,544 | 59,958 | 60,898 | 51,424 | 46,401 | 53,121 | 61,080 | 53,976 | 43,727 | 57,629 | 69,403 | 65,987 | 63,017 | 64,472 | 73,505 | 64,455 | 63,804 | 66,745 | 73,590 | 63,551 | 62,339 | 64,412 | 72,492 | 63,614 | 62,866 | 65,281 | 72,834 | 65,640 | 62,609 | 64,064 | 77,658 | 64,031 | 35,665 | 42,287 | 42,328 | 36,068 | 35,332 | 37,472 | 40,665 | 32,556 | 31,837 | 34,836 | 39,117 | 33,022 | 32,492 | 32,140 | 35,417 | 31,663 | 29,938 | 31,314 | 35,411 | 31,970 | 32,673 | 34,178 | 39,866 | 35,505 | 35,948 |
Brutowinstmarge
| 0.452 | 0.426 | 0.445 | 0.429 | 0.431 | 0.426 | 0.432 | 0.419 | 0.412 | 0.407 | 0.454 | 0.419 | 0.406 | 0.283 | 0.283 | 0.285 | 0.3 | 0.283 | 0.285 | 0.282 | 0.29 | 0.285 | 0.287 | 0.286 | 0.291 | 0.287 | 0.286 | 0.289 | 0.294 | 0.292 | 0.293 | 0.29 | 0.294 | 0.29 | 0.293 | 0.29 | 0.291 | 0.288 | 0.283 | 0.291 | 0.279 | 0.271 | 0.271 | 0.267 | 0.272 | 0.269 | 0.272 | 0.27 | 0.276 | 0.271 | 0.278 | 0.275 | 0.279 | 0.274 | 0.28 | 0.275 | 0.282 | 0.278 | 0.28 | 0.275 | 0.284 | 0.279 | 0.284 | 0.289 | 0.29 |
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 | 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 | 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 | 0 |
Verkoop-, algemene en administratieve kosten
| 63,916 | 67,768 | 66,502 | 65,149 | 62,001 | 63,349 | 65,291 | 64,539 | 60,880 | 59,936 | 55,030 | 54,528 | 48,445 | 56,551 | 57,683 | 55,088 | 47,020 | 58,348 | 63,832 | 62,521 | 60,162 | 60,327 | 63,328 | 61,714 | 60,444 | 61,955 | 62,593 | 60,175 | 58,736 | 59,005 | 61,980 | 59,997 | 59,859 | 59,901 | 61,944 | 61,274 | 59,419 | 58,813 | 67,403 | 61,065 | 32,778 | 36,080 | 35,569 | 34,413 | 32,638 | 34,507 | 35,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | -143 | 216 | 300 | -135 | 6 | 151 | 116 | 57 | 118 | 16 | 90 | 96 | 801 | 473 | -35 | -87 | 614 | -260 | -265 | 86 | 461 | 21 | 40 | -66 | -155 | -161 | 353 | 365 | -148 | -42 | -27 | -366 | -907 | -14 | 143 | -90 | -138 | 69 | -35 | 65 | -74 | 165 | -39 | 97 | -107 | -453 | -13 | 776 | -79 | 457 | -350 | 674 | -64 | 360 | 137 | 567 | 44 | 406 | 303 | 1,031 | 175 | 380 | 291 | 855 |
Bedrijfskosten
| 63,917 | 63,348 | 66,502 | 65,149 | 62,001 | 63,348 | 65,291 | 64,539 | 60,880 | 59,936 | 55,030 | 54,528 | 48,445 | 56,549 | 57,683 | 55,088 | 47,020 | 58,347 | 63,832 | 62,521 | 60,162 | 60,327 | 63,328 | 61,714 | 60,444 | 61,954 | 62,593 | 60,175 | 58,736 | 59,004 | 61,980 | 59,997 | 59,859 | 59,900 | 61,944 | 61,274 | 59,419 | 58,813 | 67,403 | 61,065 | 32,778 | 36,078 | 35,569 | 34,413 | 32,638 | 34,506 | 35,123 | 32,094 | 30,135 | -34,271 | 34,400 | 30,923 | 30,930 | -29,144 | 31,104 | 28,452 | 28,389 | -30,459 | 31,679 | 30,915 | 30,585 | -33,275 | 34,951 | 32,806 | 32,639 |
Bedrijfsresultaat
| 9,266 | 1,908 | 12,287 | 5,139 | 4,758 | 1,907 | 8,367 | 450 | 664 | 20 | 5,868 | -3,104 | -2,044 | -3,430 | 3,397 | -1,112 | -3,293 | -720 | 5,571 | 3,466 | 2,854 | 4,145 | 10,177 | 2,740 | 3,360 | 4,790 | 10,997 | 3,377 | 3,601 | 5,407 | 10,512 | 3,617 | 3,006 | 5,381 | 10,889 | 4,366 | 3,189 | 5,252 | 10,254 | 2,965 | 2,887 | 6,206 | 6,759 | 1,655 | 2,693 | 2,966 | 5,542 | 461 | 1,701 | 1,581 | 4,716 | 2,099 | 1,561 | 1,485 | 4,312 | 3,210 | 1,548 | 1,150 | 3,731 | 1,054 | 2,087 | 2,494 | 4,914 | 2,698 | 3,308 |
Bedrijfsresultaat ratio
| 0.057 | 0.012 | 0.069 | 0.031 | 0.031 | 0.012 | 0.049 | 0.003 | 0.004 | 0 | 0.044 | -0.025 | -0.018 | -0.018 | 0.016 | -0.006 | -0.023 | -0.004 | 0.023 | 0.015 | 0.013 | 0.018 | 0.04 | 0.012 | 0.015 | 0.021 | 0.043 | 0.015 | 0.017 | 0.025 | 0.043 | 0.016 | 0.014 | 0.024 | 0.044 | 0.019 | 0.015 | 0.024 | 0.037 | 0.013 | 0.023 | 0.04 | 0.043 | 0.012 | 0.021 | 0.021 | 0.037 | 0.004 | 0.015 | 0.012 | 0.033 | 0.017 | 0.013 | 0.013 | 0.034 | 0.028 | 0.015 | 0.01 | 0.029 | 0.009 | 0.018 | 0.02 | 0.035 | 0.022 | 0.027 |
Totaal overige inkomsten en kosten netto
| 25,558 | 2,647 | 2,861 | -182 | 757 | 2,645 | 3,508 | 3,094 | 511 | -234 | -956 | 3,617 | 12,418 | -10,714 | 189 | -4,119 | -4,949 | -14,376 | -4,614 | -1,922 | 402 | -7,591 | -1,079 | -2,033 | -1,669 | -4,090 | 1,547 | 222 | 2,774 | -2,619 | 717 | -3,067 | 2,430 | -5,380 | 1,162 | -2,490 | 7,256 | -6,082 | -6,710 | -1,422 | 10,438 | -11,202 | 370 | -233 | 573 | -690 | -2,290 | 3,930 | -328 | -69,454 | 297 | -759 | -4,734 | -63,460 | -1,007 | -112 | 67 | -63,103 | -222 | -587 | 1,028 | -68,340 | -1,249 | -293 | 953 |
Inkomen voor belasting
| 34,824 | 4,552 | 15,148 | 4,957 | 5,516 | 4,552 | 11,875 | 3,544 | 1,175 | -213 | 4,912 | 514 | 10,373 | -14,142 | 3,586 | -5,231 | -8,243 | -15,095 | 957 | 1,544 | 3,257 | -3,446 | 9,097 | 708 | 1,691 | 700 | 12,545 | 3,598 | 6,376 | 2,790 | 11,228 | 550 | 5,437 | 1 | 12,052 | 1,876 | 10,445 | -831 | 3,545 | 1,543 | 13,325 | -4,994 | 7,130 | 1,422 | 3,266 | 2,276 | 3,251 | 4,392 | 1,374 | -347 | 5,014 | 1,340 | -3,172 | -2,176 | 3,306 | 3,099 | 1,616 | -1,330 | 3,510 | 468 | 3,116 | -887 | 3,666 | 2,406 | 4,262 |
Inkomen voor belasting ratio
| 0.215 | 0.03 | 0.086 | 0.03 | 0.036 | 0.03 | 0.07 | 0.023 | 0.008 | -0.001 | 0.037 | 0.004 | 0.091 | -0.075 | 0.017 | -0.028 | -0.056 | -0.074 | 0.004 | 0.007 | 0.015 | -0.015 | 0.036 | 0.003 | 0.008 | 0.003 | 0.049 | 0.016 | 0.03 | 0.013 | 0.045 | 0.003 | 0.025 | 0 | 0.048 | 0.008 | 0.049 | -0.004 | 0.013 | 0.007 | 0.104 | -0.032 | 0.046 | 0.011 | 0.025 | 0.016 | 0.022 | 0.036 | 0.012 | -0.003 | 0.036 | 0.011 | -0.027 | -0.019 | 0.026 | 0.027 | 0.015 | -0.012 | 0.028 | 0.004 | 0.027 | -0.007 | 0.026 | 0.02 | 0.034 |
Belastingkosten
| 7,609 | -1,322 | 3,192 | 1,091 | 1,589 | -1,322 | 2,923 | 1,120 | 426 | 2,705 | 60 | -1,295 | 4,096 | 2,540 | 1,592 | -1,240 | -2,131 | 589 | -113 | 1,650 | 1,687 | 619 | 3,010 | 844 | 1,415 | 1,258 | 3,091 | 1,886 | 2,348 | 2,937 | 3,333 | -2,898 | 2,334 | 882 | 3,445 | 1,574 | 4,420 | 82 | 3,736 | 839 | 1,364 | 1,589 | 2,914 | 613 | 1,386 | 891 | 1,513 | 2,012 | 717 | 184 | 2,205 | 644 | -1,238 | -794 | 1,350 | 1,434 | 786 | -626 | 1,519 | 621 | 1,248 | -1,489 | 1,822 | 962 | 1,748 |
Nettowinst
| 26,464 | 4,133 | 11,478 | 2,923 | 3,371 | 5,425 | 8,167 | 2,139 | 651 | -3,065 | 4,852 | 1,808 | 6,277 | -16,682 | 1,993 | -3,991 | -6,111 | -15,683 | 1,070 | -106 | 1,569 | -4,065 | 6,088 | -137 | 276 | -558 | 9,455 | 1,712 | 4,027 | -148 | 7,894 | 3,450 | 3,102 | -880 | 8,606 | 302 | 6,025 | -899 | -175 | 716 | 11,944 | -6,579 | 4,222 | 780 | 1,872 | 1,453 | 1,743 | 2,359 | 645 | -510 | 2,804 | 693 | -1,930 | -1,370 | 1,962 | 1,680 | 836 | -700 | 1,998 | -150 | 1,868 | 598 | 1,835 | 1,437 | 2,509 |
Nettowinstmarge
| 0.163 | 0.027 | 0.065 | 0.018 | 0.022 | 0.035 | 0.048 | 0.014 | 0.004 | -0.021 | 0.036 | 0.015 | 0.055 | -0.089 | 0.009 | -0.021 | -0.042 | -0.077 | 0.004 | -0 | 0.007 | -0.018 | 0.024 | -0.001 | 0.001 | -0.002 | 0.037 | 0.008 | 0.019 | -0.001 | 0.032 | 0.016 | 0.014 | -0.004 | 0.035 | 0.001 | 0.028 | -0.004 | -0.001 | 0.003 | 0.093 | -0.042 | 0.027 | 0.006 | 0.014 | 0.01 | 0.012 | 0.02 | 0.006 | -0.004 | 0.02 | 0.006 | -0.017 | -0.012 | 0.016 | 0.015 | 0.008 | -0.006 | 0.016 | -0.001 | 0.016 | 0.005 | 0.013 | 0.012 | 0.02 |
WPA (Winst Per Aandeel)
| 243.36 | 46.43 | 99.62 | 25.37 | 29.11 | 46.61 | 68.18 | 17.36 | 5.28 | -24.84 | 39.21 | 14.62 | 50.73 | -134.84 | 16.11 | -32.28 | -49.42 | -126.86 | 8.65 | -0.86 | 12.7 | -32.89 | 49.25 | -1.11 | 2.24 | -4.52 | 76.56 | 13.87 | 32.62 | -1.2 | 63.94 | 27.96 | 25.15 | -7.13 | 69.75 | 2.45 | 48.85 | -7.29 | -1.69 | 6.9 | 115.09 | -63.39 | 40.68 | 8.03 | 19.3 | 14.97 | 17.95 | 24.3 | 6.64 | -5.46 | 28.88 | 7 | -19.49 | -13.28 | 19.02 | 16.29 | 8.12 | -6.79 | 19.37 | -1.45 | 18.11 | 5.8 | 19.55 | 15.31 | 26.74 |
Verwaterde WPA
| 239.28 | 46.06 | 98.62 | 25.14 | 28.88 | 45.57 | 66.77 | 17.22 | 5.25 | -24.63 | 38.93 | 14.5 | 50.41 | -134.82 | 16.11 | -32.28 | -49.42 | -126.83 | 8.65 | -0.86 | 12.62 | -32.89 | 49.25 | -1.11 | 2.22 | -4.52 | 76.56 | 13.87 | 32.45 | -1.2 | 63.94 | 27.96 | 25.02 | -7.13 | 69.75 | 2.45 | 48.62 | -7.29 | -1.42 | 6.9 | 114.53 | -63.39 | 40.68 | 8.03 | 19.2 | 14.97 | 17.95 | 24.3 | 6.62 | -5.25 | 28.88 | 7 | -19.49 | -13.28 | 19.02 | 16.29 | 7.38 | -6.79 | 19.37 | -1.45 | 18.11 | 5.8 | 19.55 | 15.31 | 26.74 |
EBITDA
| 14,386.25 | 9,244 | 13,475 | 5,694 | 5,414 | 1,590 | 9,050 | 1,214 | 2,110 | 564 | 6,436 | -3,001 | -714 | -2,574 | 4,524 | -1,206 | -2,804 | -272 | 5,921 | 3,259 | 3,693 | 4,464 | 10,741 | 2,818 | 4,080 | 4,849 | 11,534 | 3,997 | 4,895 | 5,262 | 10,907 | 3,617 | 3,179 | 4,636 | 11,319 | 4,600 | 3,749 | 5,203 | 10,720 | 2,980 | 3,517 | 6,257 | 7,281 | 1,637 | 3,436 | 2,888 | 5,926 | 467 | 2,495 | 69,033 | 5,189 | 1,771 | 2,257 | 64,198 | 7,340 | 5,959 | 4,689 | 64,976 | 7,352 | 3,913 | 5,679 | 70,730 | 8,262 | 5,660 | 6,766 |
EBITDA ratio
| 0.089 | 0.06 | 0.076 | 0.035 | 0.035 | 0.01 | 0.053 | 0.008 | 0.014 | 0.004 | 0.048 | -0.024 | -0.006 | -0.014 | 0.021 | -0.006 | -0.019 | -0.001 | 0.024 | 0.014 | 0.017 | 0.02 | 0.042 | 0.013 | 0.019 | 0.021 | 0.045 | 0.018 | 0.023 | 0.024 | 0.044 | 0.016 | 0.015 | 0.021 | 0.045 | 0.02 | 0.017 | 0.023 | 0.039 | 0.014 | 0.027 | 0.04 | 0.047 | 0.012 | 0.026 | 0.021 | 0.04 | 0.004 | 0.022 | 0.538 | 0.037 | 0.015 | 0.019 | 0.548 | 0.058 | 0.052 | 0.044 | 0.576 | 0.058 | 0.034 | 0.049 | 0.577 | 0.059 | 0.046 | 0.055 |