Xebio Holdings Co., Ltd.
TSE:8281.T
1089 (JPY) • At close November 14, 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
| 65,142 | 60,287 | 62,094 | 57,786 | 62,266 | 58,929 | 62,336 | 56,565 | 61,463 | 56,237 | 59,899 | 51,173 | 55,973 | 52,776 | 58,710 | 50,096 | 40,856 | 51,364 | 56,443 | 56,709 | 60,796 | 57,328 | 57,864 | 55,099 | 61,338 | 57,981 | 59,825 | 56,078 | 60,711 | 54,897 | 55,471 | 54,329 | 58,656 | 54,376 | 56,186 | 52,851 | 57,978 | 53,052 | 54,361 | 50,318 | 52,941 | 55,129 | 51,325 | 46,809 | 51,516 | 48,842 | 48,744 | 46,024 | 49,018 | 46,872 | 46,462 | 42,762 | 45,481 | 41,892 | 43,594 | 40,978 | 43,718 | 41,409 | 40,334 | 38,716 | 43,204 | 41,754 | 38,646 | 34,974 |
Kosten van de omzet
| 39,164 | 37,890 | 37,257 | 36,226 | 38,173 | 37,543 | 37,225 | 35,672 | 37,079 | 35,621 | 35,828 | 31,357 | 33,422 | 33,074 | 36,301 | 30,374 | 23,869 | 31,043 | 34,160 | 35,429 | 35,953 | 37,518 | 36,202 | 33,407 | 36,605 | 36,724 | 35,836 | 33,499 | 35,774 | 33,555 | 33,371 | 32,699 | 34,556 | 34,385 | 34,487 | 32,217 | 34,690 | 33,518 | 33,709 | 31,093 | 31,501 | 33,661 | 30,465 | 28,796 | 30,454 | 30,640 | 28,585 | 28,409 | 29,503 | 28,919 | 27,732 | 26,086 | 27,109 | 25,731 | 26,359 | 25,607 | 26,754 | 25,763 | 24,957 | 24,166 | 26,575 | 25,718 | 23,416 | 21,626 |
Brutowinst
| 25,978 | 22,397 | 24,837 | 21,560 | 24,093 | 21,386 | 25,111 | 20,893 | 24,384 | 20,616 | 24,071 | 19,816 | 22,551 | 19,702 | 22,409 | 19,722 | 16,987 | 20,321 | 22,283 | 21,280 | 24,843 | 19,810 | 21,662 | 21,692 | 24,733 | 21,257 | 23,989 | 22,579 | 24,937 | 21,342 | 22,100 | 21,630 | 24,100 | 19,991 | 21,699 | 20,634 | 23,288 | 19,534 | 20,652 | 19,225 | 21,440 | 21,468 | 20,860 | 18,013 | 21,062 | 18,202 | 20,159 | 17,615 | 19,515 | 17,953 | 18,730 | 16,676 | 18,372 | 16,161 | 17,235 | 15,371 | 16,964 | 15,646 | 15,377 | 14,550 | 16,629 | 16,036 | 15,230 | 13,348 |
Brutowinstmarge
| 0.399 | 0.372 | 0.4 | 0.373 | 0.387 | 0.363 | 0.403 | 0.369 | 0.397 | 0.367 | 0.402 | 0.387 | 0.403 | 0.373 | 0.382 | 0.394 | 0.416 | 0.396 | 0.395 | 0.375 | 0.409 | 0.346 | 0.374 | 0.394 | 0.403 | 0.367 | 0.401 | 0.403 | 0.411 | 0.389 | 0.398 | 0.398 | 0.411 | 0.368 | 0.386 | 0.39 | 0.402 | 0.368 | 0.38 | 0.382 | 0.405 | 0.389 | 0.406 | 0.385 | 0.409 | 0.373 | 0.414 | 0.383 | 0.398 | 0.383 | 0.403 | 0.39 | 0.404 | 0.386 | 0.395 | 0.375 | 0.388 | 0.378 | 0.381 | 0.376 | 0.385 | 0.384 | 0.394 | 0.382 |
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 | 15,451 | 0 | 0 | 0 | 14,146 | 0 | 0 | 0 | 11,421 | 0 | 0 | 0 | 14,362 | 0 | 0 | 0 | 10,593 | 0 | 0 | 0 | 11,600 | 0 | 0 | 0 | 11,563 | 0 | 0 | 0 | 9,384 | 0 | 0 | 0 | 8,901 | 0 | 0 | 0 | 8,105 | 0 | 0 | 0 | 7,864 | 0 | 0 | 0 | 5,639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 7,401 | 0 | 0 | 0 | 6,372 | 0 | 0 | 0 | 6,194 | 0 | 0 | 0 | 5,001 | 0 | 0 | 0 | 5,663 | 0 | 0 | 0 | 5,380 | 0 | 0 | 0 | 5,181 | 0 | 0 | 0 | 6,367 | 0 | 0 | 0 | 5,637 | 0 | 0 | 0 | 5,466 | 0 | 0 | 0 | 5,341 | 0 | 0 | 0 | 4,933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 22,123 | 22,852 | 23,146 | 21,216 | 21,468 | 20,518 | 21,693 | 21,032 | 20,203 | 17,615 | 20,704 | 20,429 | 19,835 | 19,363 | 20,195 | 19,039 | 17,456 | 16,256 | 21,831 | 20,929 | 21,067 | 16,980 | 20,652 | 20,655 | 20,221 | 16,744 | 20,617 | 20,372 | 20,150 | 15,751 | 20,644 | 20,081 | 20,150 | 14,538 | 20,753 | 19,450 | 19,459 | 13,571 | 19,684 | 18,368 | 18,074 | 13,205 | 17,443 | 16,584 | 16,522 | 10,572 | 16,672 | 15,566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 158 | 213 | 139 | 186 | 87 | 256 | 192 | 174 | 464 | 719 | 712 | 457 | 463 | 498 | 298 | 238 | 149 | 133 | 137 | 186 | 462 | 98 | 155 | 155 | 322 | 23 | 69 | 138 | 194 | -9 | -12 | 93 | 277 | -17 | -14 | 148 | 354 | 179 | 21 | 124 | 307 | 115 | -123 | 269 | -30 | 147 | 145 | 26 | 116 | 13 | 91 | 72 | 3 | 83 | 225 | 297 | 198 | 275 | 268 | 276 | 250 | 304 | 212 |
Bedrijfskosten
| 22,124 | 22,852 | 23,146 | 21,216 | 21,468 | 20,518 | 21,693 | 21,032 | 20,203 | 21,086 | 20,704 | 20,429 | 19,835 | 19,363 | 20,195 | 19,039 | 17,456 | 19,652 | 21,831 | 20,929 | 21,067 | 20,602 | 20,652 | 20,655 | 20,221 | 20,701 | 20,617 | 20,372 | 20,150 | 20,868 | 20,644 | 20,081 | 20,150 | 19,782 | 20,753 | 19,450 | 19,459 | 19,070 | 19,684 | 18,368 | 18,074 | 18,558 | 17,443 | 16,584 | 16,522 | 15,945 | 16,672 | 15,566 | 15,265 | 14,811 | 15,412 | 13,736 | 13,514 | 13,043 | 14,251 | 13,265 | 13,081 | 12,783 | 13,071 | 12,591 | 12,812 | 13,278 | 12,641 | 11,232 |
Bedrijfsresultaat
| 3,855 | -455 | 1,691 | 344 | 2,624 | 868 | 3,418 | -139 | 4,180 | -470 | 3,367 | -613 | 2,715 | 340 | 2,214 | 682 | -469 | 669 | 452 | 351 | 3,775 | -792 | 1,010 | 1,037 | 4,511 | 556 | 3,372 | 2,207 | 4,786 | 474 | 1,455 | 1,550 | 3,949 | 209 | 946 | 1,184 | 3,828 | 464 | 968 | 858 | 3,364 | 2,910 | 3,418 | 1,427 | 4,540 | 2,257 | 3,487 | 2,049 | 4,250 | 3,142 | 3,318 | 2,940 | 4,858 | 3,118 | 2,984 | 2,106 | 3,883 | 2,863 | 2,306 | 1,959 | 3,817 | 2,758 | 2,589 | 2,116 |
Bedrijfsresultaat ratio
| 0.059 | -0.008 | 0.027 | 0.006 | 0.042 | 0.015 | 0.055 | -0.002 | 0.068 | -0.008 | 0.056 | -0.012 | 0.049 | 0.006 | 0.038 | 0.014 | -0.011 | 0.013 | 0.008 | 0.006 | 0.062 | -0.014 | 0.017 | 0.019 | 0.074 | 0.01 | 0.056 | 0.039 | 0.079 | 0.009 | 0.026 | 0.029 | 0.067 | 0.004 | 0.017 | 0.022 | 0.066 | 0.009 | 0.018 | 0.017 | 0.064 | 0.053 | 0.067 | 0.03 | 0.088 | 0.046 | 0.072 | 0.045 | 0.087 | 0.067 | 0.071 | 0.069 | 0.107 | 0.074 | 0.068 | 0.051 | 0.089 | 0.069 | 0.057 | 0.051 | 0.088 | 0.066 | 0.067 | 0.061 |
Totaal overige inkomsten en kosten netto
| 563 | -434 | 57 | 163 | 531 | -359 | -269 | 359 | 778 | -477 | 541 | 739 | 412 | 356 | -437 | 408 | 1 | -1,522 | 121 | 133 | -793 | -1,699 | -78 | -16 | 378 | -1,809 | -52 | 21 | -223 | -447 | 293 | -580 | -119 | -1,562 | 20 | -53 | 127 | -981 | -669 | -207 | 76 | -279 | 137 | -452 | 276 | -904 | 170 | -22 | -54 | -160 | 27 | 164 | 78 | -2,382 | -38 | -38 | -1,600 | -848 | -28 | -51 | 264 | -1,640 | 93 | -301 |
Inkomen voor belasting
| 4,418 | -889 | 1,748 | 507 | 3,155 | 509 | 3,149 | 220 | 4,958 | -947 | 3,908 | 126 | 3,127 | 696 | 1,777 | 1,090 | -468 | -853 | 573 | 484 | 2,982 | -2,491 | 932 | 1,021 | 4,889 | -1,253 | 3,320 | 2,228 | 4,563 | 27 | 1,748 | 970 | 3,830 | -1,353 | 966 | 1,131 | 3,955 | -517 | 299 | 651 | 3,440 | 2,631 | 3,554 | 975 | 4,816 | 1,353 | 3,657 | 2,027 | 4,196 | 2,982 | 3,345 | 3,104 | 4,936 | 736 | 2,946 | 2,068 | 2,283 | 2,015 | 2,278 | 1,908 | 4,081 | 1,118 | 2,682 | 1,815 |
Inkomen voor belasting ratio
| 0.068 | -0.015 | 0.028 | 0.009 | 0.051 | 0.009 | 0.051 | 0.004 | 0.081 | -0.017 | 0.065 | 0.002 | 0.056 | 0.013 | 0.03 | 0.022 | -0.011 | -0.017 | 0.01 | 0.009 | 0.049 | -0.043 | 0.016 | 0.019 | 0.08 | -0.022 | 0.055 | 0.04 | 0.075 | 0 | 0.032 | 0.018 | 0.065 | -0.025 | 0.017 | 0.021 | 0.068 | -0.01 | 0.006 | 0.013 | 0.065 | 0.048 | 0.069 | 0.021 | 0.093 | 0.028 | 0.075 | 0.044 | 0.086 | 0.064 | 0.072 | 0.073 | 0.109 | 0.018 | 0.068 | 0.05 | 0.052 | 0.049 | 0.056 | 0.049 | 0.094 | 0.027 | 0.069 | 0.052 |
Belastingkosten
| 1,618 | -266 | 499 | 426 | 1,130 | 277 | 1,031 | 184 | 1,749 | -179 | 910 | 585 | 1,045 | 1,176 | 1,023 | 475 | 7 | 395 | 382 | 509 | 1,480 | -724 | 703 | 481 | 1,998 | 135 | 1,401 | 1,071 | 1,995 | 327 | 913 | 625 | 1,726 | -108 | 682 | 606 | 1,409 | 450 | -350 | 377 | 1,471 | 1,371 | 1,527 | 748 | 1,957 | 963 | 1,288 | 994 | 1,776 | 1,498 | 1,718 | 1,281 | 2,098 | 364 | 1,151 | 878 | 1,023 | 962 | 625 | 696 | 1,642 | 351 | 674 | 643 |
Nettowinst
| 2,785 | -654 | 1,225 | 34 | 1,987 | 177 | 2,074 | -31 | 3,177 | -760 | 2,984 | -468 | 2,080 | -476 | 752 | 613 | -477 | -1,247 | 186 | -29 | 1,498 | -1,773 | 224 | 536 | 2,897 | -1,399 | 1,924 | 1,156 | 2,568 | -301 | 836 | 347 | 2,109 | -1,240 | 287 | 525 | 2,546 | -967 | 702 | 323 | 2,026 | 1,320 | 2,110 | 282 | 2,906 | 459 | 2,383 | 1,057 | 2,433 | 1,485 | 1,626 | 1,824 | 2,837 | 373 | 1,795 | 1,190 | 1,259 | 1,053 | 1,652 | 1,211 | 2,438 | 767 | 2,008 | 1,172 |
Nettowinstmarge
| 0.043 | -0.011 | 0.02 | 0.001 | 0.032 | 0.003 | 0.033 | -0.001 | 0.052 | -0.014 | 0.05 | -0.009 | 0.037 | -0.009 | 0.013 | 0.012 | -0.012 | -0.024 | 0.003 | -0.001 | 0.025 | -0.031 | 0.004 | 0.01 | 0.047 | -0.024 | 0.032 | 0.021 | 0.042 | -0.005 | 0.015 | 0.006 | 0.036 | -0.023 | 0.005 | 0.01 | 0.044 | -0.018 | 0.013 | 0.006 | 0.038 | 0.024 | 0.041 | 0.006 | 0.056 | 0.009 | 0.049 | 0.023 | 0.05 | 0.032 | 0.035 | 0.043 | 0.062 | 0.009 | 0.041 | 0.029 | 0.029 | 0.025 | 0.041 | 0.031 | 0.056 | 0.018 | 0.052 | 0.034 |
WPA (Winst Per Aandeel)
| 63.23 | -14.79 | 27.71 | 0.77 | 44.94 | 4 | 46.91 | -0.7 | 71.86 | -17.19 | 67.49 | -10.59 | 47.05 | -10.77 | 17.01 | 13.87 | -10.79 | -28.21 | 4.21 | -0.66 | 33.9 | -40.1 | 5.07 | 11.99 | 64.79 | -31.29 | 43.03 | 25.87 | 57.47 | -6.74 | 18.71 | 7.74 | 47.07 | -27.68 | 6.41 | 11.64 | 56.34 | -21.45 | 15.56 | 7.17 | 44.96 | 29.29 | 46.82 | 6.26 | 64.56 | 10.2 | 52.93 | 23.48 | 54.05 | 32.99 | 36.12 | 40.52 | 63.04 | 8.29 | 39.88 | 26.44 | 27.98 | 23.39 | 34.48 | 25.28 | 50.89 | 16.01 | 41.91 | 24.46 |
Verwaterde WPA
| 62.86 | -14.79 | 27.57 | 0.77 | 44.69 | 3.98 | 46.71 | -0.7 | 71.59 | -17.11 | 67.24 | -10.55 | 46.9 | -10.77 | 17.01 | 13.87 | -10.79 | -28.21 | 4.21 | -0.66 | 33.82 | -40.1 | 5.07 | 11.99 | 64.63 | -31.29 | 43.03 | 25.87 | 57.36 | -6.74 | 18.71 | 7.74 | 47 | -27.68 | 6.41 | 11.64 | 56.18 | -21.44 | 15.56 | 7.17 | 44.9 | 29.29 | 46.82 | 6.26 | 64.45 | 10.2 | 52.93 | 23.48 | 53.99 | 32.99 | 36.12 | 40.52 | 63.02 | 8.29 | 39.88 | 26.44 | 27.98 | 23.39 | 34.48 | 25.28 | 50.89 | 16.01 | 41.91 | 24.46 |
EBITDA
| 5,128 | 1,027 | 3,104 | 1,717 | 4,253 | 1,334 | 4,294 | 1,371 | 5,967 | 526 | 4,553 | 1,343 | 4,082 | 1,886 | 3,326.75 | 2,172 | 561 | 324 | 1,585.25 | 1,464.5 | 4,086 | -1,306 | 934 | 1,024 | 4,889 | 117 | 3,323 | 2,229 | 4,945 | 34 | 1,748 | 972 | 3,831 | -1,326 | 976 | 1,136 | 3,958 | 842 | 302 | 905 | 3,448 | 2,638 | 3,562 | 1,341 | 4,820 | 2,301 | 3,660 | 2,237 | 4,248 | 2,986 | 3,360 | 3,109 | 4,957 | 4,459 | 4,362 | 3,068 | 5,166 | 4,152 | 3,263 | 2,809 | 4,999 | 4,381 | 3,409 | 2,116 |
EBITDA ratio
| 0.079 | 0.017 | 0.028 | 0.009 | 0.051 | 0.022 | 0.05 | 0.003 | 0.079 | 0.009 | 0.069 | 0.003 | 0.056 | 0.024 | 0.045 | 0.021 | -0.011 | 0.017 | 0.011 | 0.009 | 0.064 | -0.006 | 0.017 | 0.022 | 0.08 | 0.014 | 0.059 | 0.042 | 0.081 | 0.015 | 0.033 | 0.017 | 0.067 | 0.005 | 0.017 | 0.023 | 0.069 | 0.016 | 0.022 | 0.018 | 0.067 | 0.059 | 0.07 | 0.029 | 0.094 | 0.047 | 0.076 | 0.049 | 0.087 | 0.07 | 0.072 | 0.072 | 0.109 | 0.106 | 0.103 | 0.082 | 0.118 | 0.1 | 0.089 | 0.081 | 0.116 | 0.105 | 0.094 | 0.076 |