Marui Group Co., Ltd.
TSE:8252.T
2529 (JPY) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 59,715 | 64,728 | 58,351 | 58,614 | 53,534 | 55,706 | 53,199 | 57,881 | 51,068 | 52,828 | 51,992 | 55,925 | 48,578 | 56,332 | 55,181 | 63,220 | 46,099 | 61,152 | 60,941 | 68,082 | 57,407 | 64,883 | 63,277 | 65,083 | 58,172 | 63,061 | 61,340 | 58,592 | 56,006 | 60,408 | 60,441 | 58,779 | 57,394 | 64,173 | 63,303 | 60,358 | 58,033 | 103,510 | 107,750 | 98,507 | 95,180 | 110,737 | 109,788 | 99,002 | 96,933 | 105,343 | 108,079 | 98,242 | 95,701 | 105,674 | 109,608 | 99,464 | 97,662 | 100,265 | 108,579 | 101,149 | 96,474 | 106,412 | 110,828 | 102,586 | 99,423 | 109,133 | 119,430 | 113,679 |
Kosten van de omzet
| 6,420 | 10,956 | 6,732 | 6,751 | 5,169 | 7,746 | 6,146 | 5,946 | 6,273 | 8,611 | 6,559 | 7,005 | 6,074 | 12,675 | 9,896 | 11,142 | 8,786 | 14,486 | 12,534 | 13,289 | 11,607 | 16,029 | 15,835 | 15,386 | 13,663 | 18,189 | 16,157 | 15,816 | 14,431 | 17,849 | 17,293 | 18,355 | 17,560 | 23,561 | 21,518 | 21,297 | 19,456 | 64,158 | 66,321 | 58,719 | 57,604 | 70,070 | 68,774 | 61,586 | 60,303 | 67,655 | 68,667 | 62,475 | 60,395 | 68,797 | 70,632 | 63,317 | 62,422 | 65,499 | 69,774 | 64,985 | 61,476 | 69,167 | 71,363 | 66,050 | 62,747 | 71,279 | 76,657 | 73,672 |
Brutowinst
| 53,295 | 53,772 | 51,619 | 51,863 | 48,365 | 47,960 | 47,053 | 51,935 | 44,795 | 44,217 | 45,433 | 48,920 | 42,504 | 43,657 | 45,285 | 52,078 | 37,313 | 46,666 | 48,407 | 54,793 | 45,800 | 48,854 | 47,442 | 49,697 | 44,509 | 44,872 | 45,183 | 42,776 | 41,575 | 42,559 | 43,148 | 40,424 | 39,834 | 40,612 | 41,785 | 39,061 | 38,577 | 39,352 | 41,429 | 39,788 | 37,576 | 40,667 | 41,014 | 37,416 | 36,630 | 37,688 | 39,412 | 35,767 | 35,306 | 36,877 | 38,976 | 36,147 | 35,240 | 34,766 | 38,805 | 36,164 | 34,998 | 37,245 | 39,465 | 36,536 | 36,676 | 37,854 | 42,773 | 40,007 |
Brutowinstmarge
| 0.892 | 0.831 | 0.885 | 0.885 | 0.903 | 0.861 | 0.884 | 0.897 | 0.877 | 0.837 | 0.874 | 0.875 | 0.875 | 0.775 | 0.821 | 0.824 | 0.809 | 0.763 | 0.794 | 0.805 | 0.798 | 0.753 | 0.75 | 0.764 | 0.765 | 0.712 | 0.737 | 0.73 | 0.742 | 0.705 | 0.714 | 0.688 | 0.694 | 0.633 | 0.66 | 0.647 | 0.665 | 0.38 | 0.384 | 0.404 | 0.395 | 0.367 | 0.374 | 0.378 | 0.378 | 0.358 | 0.365 | 0.364 | 0.369 | 0.349 | 0.356 | 0.363 | 0.361 | 0.347 | 0.357 | 0.358 | 0.363 | 0.35 | 0.356 | 0.356 | 0.369 | 0.347 | 0.358 | 0.352 |
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 |
Algemene en administratieve kosten
| 0 | -18,890 | 0 | 0 | 0 | 38,141 | 0 | 0 | 0 | -2,934 | 0 | 0 | 0 | 51,937 | 0 | 0 | 0 | 1,613 | 0 | 0 | 0 | 3,094 | 0 | 0 | 0 | 2,593 | 0 | 0 | 0 | 2,822 | 0 | 0 | 0 | 3,262 | 0 | 0 | 0 | 4,805 | 0 | 0 | 0 | 5,966 | 0 | 0 | 0 | 8,442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 60,560 | 0 | 0 | 0 | 1,586 | 0 | 0 | 0 | 2,999 | 0 | 0 | 0 | 5,002 | 0 | 0 | 0 | 7,545 | 0 | 0 | 0 | 12,298 | 0 | 0 | 0 | 12,168 | 0 | 0 | 0 | 12,425 | 0 | 0 | 0 | 13,941 | 0 | 0 | 0 | 14,712 | 0 | 0 | 0 | 14,849 | 0 | 0 | 0 | 11,894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 43,119 | 41,670 | 41,385 | 41,055 | 40,483 | 39,727 | 38,929 | 36,985 | 37,330 | 65 | 36,880 | 34,764 | 35,527 | 56,939 | 37,424 | 40,223 | 28,436 | 9,158 | 38,097 | 41,031 | 36,991 | 15,392 | 36,706 | 38,553 | 35,871 | 14,761 | 34,979 | 34,645 | 34,433 | 15,247 | 34,230 | 33,401 | 33,692 | 17,203 | 32,188 | 33,032 | 32,796 | 19,517 | 30,322 | 34,098 | 32,804 | 20,815 | 32,213 | 32,396 | 30,933 | 20,336 | 30,968 | 30,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | -466 | -265 | -242 | -241 | -257 | -109 | -283 | -71 | -136 | -49 | -56 | 60 | -188 | -158 | -23 | 644 | -216 | -117 | -49 | -42 | -22 | -4 | -4 | 23 | 279 | 199 | 353 | 389 | 407 | 216 | 403 | 289 | 450 | 59 | 341 | 335 | 396 | 221 | 369 | 287 | 462 | 463 | 541 | 371 | 619 | -31 | 278 | 566 | 715 | 232 | 278 | 450 | 700 | 160 | 334 | 441 | 340 | 280 | 582 | 959 | 679 | 261 | 516 |
Bedrijfskosten
| 43,120 | 41,670 | 41,385 | 41,055 | 40,483 | 39,723 | 38,929 | 36,985 | 37,330 | 37,112 | 36,880 | 34,764 | 35,527 | 56,935 | 37,424 | 40,223 | 28,436 | 37,599 | 38,097 | 41,031 | 36,991 | 38,184 | 36,706 | 38,553 | 35,871 | 35,102 | 34,979 | 34,645 | 34,433 | 33,385 | 34,230 | 33,401 | 33,692 | 32,399 | 32,188 | 33,032 | 32,796 | 32,877 | 30,322 | 34,098 | 32,804 | 33,033 | 32,213 | 32,396 | 30,933 | 31,410 | 30,968 | 30,987 | 30,517 | -6,700 | 31,882 | 32,099 | 31,579 | -9,089 | 33,163 | 33,305 | 32,643 | -8,410 | 34,481 | 35,321 | 36,343 | -9,813 | 38,145 | 37,764 |
Bedrijfsresultaat
| 10,175 | 12,102 | 10,236 | 10,807 | 7,881 | 8,232 | 8,124 | 14,950 | 7,465 | 7,099 | 8,553 | 14,157 | 6,975 | -13,283 | 7,861 | 11,856 | 8,876 | 9,063 | 10,311 | 13,761 | 8,809 | 10,667 | 10,736 | 11,144 | 8,637 | 9,767 | 10,204 | 8,130 | 7,142 | 9,172 | 8,917 | 7,024 | 6,140 | 8,209 | 9,598 | 6,028 | 5,780 | 6,474 | 11,107 | 5,691 | 4,770 | 7,628 | 8,802 | 5,020 | 5,696 | 6,273 | 8,443 | 4,780 | 4,789 | 3,211 | 7,095 | 4,048 | 3,661 | 3,937 | 5,642 | 2,860 | 2,355 | 3,905 | 4,984 | 1,214 | 333 | 506 | 4,628 | 2,243 |
Bedrijfsresultaat ratio
| 0.17 | 0.187 | 0.175 | 0.184 | 0.147 | 0.148 | 0.153 | 0.258 | 0.146 | 0.134 | 0.165 | 0.253 | 0.144 | -0.236 | 0.142 | 0.188 | 0.193 | 0.148 | 0.169 | 0.202 | 0.153 | 0.164 | 0.17 | 0.171 | 0.148 | 0.155 | 0.166 | 0.139 | 0.128 | 0.152 | 0.148 | 0.119 | 0.107 | 0.128 | 0.152 | 0.1 | 0.1 | 0.063 | 0.103 | 0.058 | 0.05 | 0.069 | 0.08 | 0.051 | 0.059 | 0.06 | 0.078 | 0.049 | 0.05 | 0.03 | 0.065 | 0.041 | 0.037 | 0.039 | 0.052 | 0.028 | 0.024 | 0.037 | 0.045 | 0.012 | 0.003 | 0.005 | 0.039 | 0.02 |
Totaal overige inkomsten en kosten netto
| -1,287 | -1,153 | -1,220 | 185 | -1,343 | -3,251 | -664 | -1,008 | -1,366 | -5,104 | -2,479 | -688 | -2,187 | -1,874 | -616 | -1,001 | -6,718 | -1,755 | -1,278 | -925 | -578 | -1,870 | -678 | -1,014 | -189 | -1,755 | -802 | -1,639 | 583 | -1,097 | -847 | -801 | -465 | -1,081 | -690 | -426 | -513 | 3,520 | -6,769 | -384 | -409 | -546 | -122 | -561 | 159 | -1,099 | 430 | -831 | -2,414 | 764 | -94 | -5,988 | -443 | -40,923 | -3,879 | -1,048 | -691 | -1,047 | -1,153 | -1,089 | -127 | -22,117 | 1,056 | -1,051 |
Inkomen voor belasting
| 8,888 | 10,949 | 9,016 | 10,992 | 6,538 | 4,981 | 7,460 | 13,942 | 6,099 | 1,995 | 6,074 | 13,469 | 4,788 | -15,157 | 7,245 | 10,855 | 2,158 | 7,308 | 9,033 | 12,836 | 8,231 | 8,797 | 10,058 | 10,130 | 8,448 | 8,012 | 9,402 | 6,491 | 7,983 | 8,075 | 8,070 | 6,223 | 5,675 | 7,128 | 8,908 | 5,602 | 5,267 | 9,995 | 4,338 | 5,307 | 4,361 | 7,082 | 8,680 | 4,459 | 5,855 | 5,174 | 8,874 | 3,949 | 2,375 | 3,975 | 7,001 | -1,940 | 3,218 | -36,986 | 1,763 | 1,812 | 1,664 | 2,858 | 3,831 | 125 | 206 | -21,611 | 5,684 | 1,192 |
Inkomen voor belasting ratio
| 0.149 | 0.169 | 0.155 | 0.188 | 0.122 | 0.089 | 0.14 | 0.241 | 0.119 | 0.038 | 0.117 | 0.241 | 0.099 | -0.269 | 0.131 | 0.172 | 0.047 | 0.12 | 0.148 | 0.189 | 0.143 | 0.136 | 0.159 | 0.156 | 0.145 | 0.127 | 0.153 | 0.111 | 0.143 | 0.134 | 0.134 | 0.106 | 0.099 | 0.111 | 0.141 | 0.093 | 0.091 | 0.097 | 0.04 | 0.054 | 0.046 | 0.064 | 0.079 | 0.045 | 0.06 | 0.049 | 0.082 | 0.04 | 0.025 | 0.038 | 0.064 | -0.02 | 0.033 | -0.369 | 0.016 | 0.018 | 0.017 | 0.027 | 0.035 | 0.001 | 0.002 | -0.198 | 0.048 | 0.01 |
Belastingkosten
| 2,728 | 3,714 | 2,930 | 3,823 | 2,368 | 1,805 | 2,428 | 4,414 | 2,302 | 387 | 2,101 | 4,559 | 1,578 | -3,654 | 2,344 | 3,522 | 631 | 1,777 | 3,135 | 4,425 | 2,634 | 2,787 | 3,194 | 3,377 | 2,714 | 3,427 | 2,380 | 2,322 | 2,830 | 2,404 | 2,722 | 2,021 | 2,146 | 2,149 | 3,092 | 1,982 | 1,887 | 3,081 | 1,091 | 2,085 | 1,681 | 3,271 | 3,215 | 1,739 | 2,421 | 1,538 | 3,008 | 1,559 | 993 | 2,548 | 4,298 | -1,023 | 1,160 | -10,390 | 760 | 812 | 685 | 531 | 1,579 | -102 | -125 | -7,223 | 1,468 | 667 |
Nettowinst
| 6,205 | 7,044 | 6,148 | 7,138 | 4,337 | 2,994 | 5,063 | 9,573 | 3,843 | 1,556 | 4,005 | 8,900 | 3,330 | -11,573 | 4,979 | 7,356 | 1,564 | 5,491 | 5,924 | 8,385 | 5,596 | 6,008 | 6,856 | 6,747 | 5,730 | 4,577 | 7,018 | 4,165 | 5,147 | 5,666 | 5,339 | 4,196 | 3,523 | 4,975 | 5,808 | 3,614 | 3,374 | 6,907 | 3,238 | 3,217 | 2,674 | 3,807 | 5,458 | 2,716 | 3,428 | 3,634 | 5,856 | 2,382 | 1,383 | 1,423 | 2,695 | -919 | 2,052 | -26,595 | 993 | 992 | 970 | 2,316 | 2,240 | 219 | 328 | -14,393 | 4,202 | 517 |
Nettowinstmarge
| 0.104 | 0.109 | 0.105 | 0.122 | 0.081 | 0.054 | 0.095 | 0.165 | 0.075 | 0.029 | 0.077 | 0.159 | 0.069 | -0.205 | 0.09 | 0.116 | 0.034 | 0.09 | 0.097 | 0.123 | 0.097 | 0.093 | 0.108 | 0.104 | 0.099 | 0.073 | 0.114 | 0.071 | 0.092 | 0.094 | 0.088 | 0.071 | 0.061 | 0.078 | 0.092 | 0.06 | 0.058 | 0.067 | 0.03 | 0.033 | 0.028 | 0.034 | 0.05 | 0.027 | 0.035 | 0.034 | 0.054 | 0.024 | 0.014 | 0.013 | 0.025 | -0.009 | 0.021 | -0.265 | 0.009 | 0.01 | 0.01 | 0.022 | 0.02 | 0.002 | 0.003 | -0.132 | 0.035 | 0.005 |
WPA (Winst Per Aandeel)
| 33.06 | 37.5 | 32.63 | 37.7 | 22.91 | 15.72 | 25.94 | 47.97 | 19.2 | 7.73 | 19.72 | 42.24 | 15.59 | -54.19 | 23.31 | 34.31 | 7.3 | 25.61 | 27.63 | 38.58 | 25.75 | 27.64 | 31.54 | 30.65 | 26.03 | 20.79 | 31.88 | 18.26 | 22.57 | 24.84 | 23.41 | 17.49 | 14.69 | 20.74 | 24.21 | 13.88 | 12.96 | 26.52 | 12.43 | 11.75 | 9.77 | 13.9 | 19.93 | 9.92 | 12.52 | 13.27 | 21.39 | 8.7 | 5.05 | 5.2 | 9.85 | -3.36 | 7.5 | -97.16 | 3.63 | 3.62 | 3.55 | 8.46 | 8.18 | 0.8 | 1.2 | -52.58 | 15.35 | 1.89 |
Verwaterde WPA
| 33.06 | 37.5 | 32.63 | 37.7 | 22.91 | 15.72 | 25.94 | 47.97 | 19.2 | 7.73 | 19.65 | 42.24 | 15.59 | -54.19 | 23.31 | 34.31 | 7.3 | 25.61 | 27.63 | 38.58 | 25.75 | 27.64 | 31.54 | 30.65 | 26.03 | 20.79 | 31.88 | 18.26 | 22.57 | 24.84 | 23.41 | 17.49 | 14.69 | 20.74 | 24.21 | 13.88 | 12.96 | 26.52 | 12.43 | 11.75 | 9.77 | 13.9 | 19.93 | 9.92 | 12.52 | 13.27 | 21.39 | 8.7 | 5.05 | 5.2 | 9.85 | -3.36 | 7.26 | -97.16 | 3.63 | 3.62 | 3.55 | 8.46 | 8.18 | 0.8 | 1.2 | -52.58 | 15.35 | 1.89 |
EBITDA
| 13,490 | 14,802 | 12,657 | 14,517 | 9,961 | 8,347 | 10,929.25 | 17,751 | 10,270.25 | 5,105 | 11,173.5 | 16,648 | 7,844 | -12,057 | 10,212 | 13,726 | 4,946 | 9,502 | 11,864 | 15,610 | 10,955 | 11,751 | 10,427 | 10,497 | 8,819 | 11,143 | 12,360 | 8,497 | 8,352 | 9,529 | 9,250 | 7,363 | 6,677 | 7,579 | 9,781 | 6,403 | 6,249 | 10,432 | 4,798 | 6,107 | 5,362 | 8,139 | 9,415 | 4,916 | 6,294 | 6,943 | 9,323 | 5,092 | 5,392 | 44,329 | 7,574 | 4,365 | 3,770 | -32,208 | 9,759 | 7,055 | 6,067 | 8,433 | 10,039 | 6,569 | 5,629 | 53,914 | 11,591 | 2,743 |
EBITDA ratio
| 0.226 | 0.238 | 0.173 | 0.181 | 0.146 | 0.143 | 0.153 | 0.254 | 0.148 | 0.132 | 0.165 | 0.252 | 0.147 | -0.239 | 0.141 | 0.187 | 0.21 | 0.145 | 0.169 | 0.201 | 0.155 | 0.163 | 0.17 | 0.171 | 0.151 | 0.157 | 0.171 | 0.145 | 0.137 | 0.158 | 0.153 | 0.125 | 0.116 | 0.133 | 0.155 | 0.106 | 0.108 | 0.067 | 0.107 | 0.062 | 0.056 | 0.073 | 0.086 | 0.057 | 0.066 | 0.066 | 0.082 | 0.052 | 0.056 | 0.419 | 0.067 | 0.044 | 0.043 | 0.486 | 0.09 | 0.07 | 0.068 | 0.481 | 0.091 | 0.064 | 0.06 | 0.494 | 0.083 | 0.024 |