Marusan Securities Co., Ltd.
TSE:8613.T
978 (JPY) • At close November 13, 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
| 4,650 | 4,966 | 5,358 | 4,194 | 4,468 | 4,586 | 3,662 | 3,790 | 3,585 | 3,892 | 4,069 | 5,066 | 4,681 | 4,852 | 5,307 | 5,065 | 4,524 | 4,289 | 4,099 | 4,548 | 3,885 | 3,958 | 3,558 | 3,829 | 4,085 | 4,173 | 4,681 | 5,523 | 4,420 | 4,358 | 4,144 | 4,010 | 3,662 | 3,878 | 3,824 | 4,703 | 4,341 | 5,307 | 5,260 | 5,476 | 5,011 | 4,505 | 4,836 | 5,465 | 5,422 | 7,450 | 5,927 | 4,171 | 3,746 | 3,820 | 3,794 | 3,281 | 3,478 | 3,895 | 3,876 | 3,777 | 3,349 | 4,047 | 4,108 | 4,116 | 4,095 | 4,351 | 2,557 | 2,855 | 3,391 |
Kosten van de omzet
| 132 | 111 | 125 | 12 | 14 | 13 | 14 | 13 | 14 | 18 | 18 | 16 | 17 | 16 | 26 | 28 | 30 | 26 | 26 | 34 | 36 | 26 | 27 | 27 | 23 | 22 | 24 | 41 | 34 | 33 | 39 | 39 | 26 | 22 | 23 | 23 | 26 | 30 | 33 | 25 | 28 | 21 | 23 | 23 | 19 | 25 | 24 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 4,518 | 4,855 | 5,233 | 4,182 | 4,454 | 4,573 | 3,648 | 3,777 | 3,571 | 3,874 | 4,051 | 5,050 | 4,664 | 4,836 | 5,281 | 5,037 | 4,494 | 4,263 | 4,073 | 4,514 | 3,849 | 3,932 | 3,531 | 3,802 | 4,062 | 4,151 | 4,657 | 5,482 | 4,386 | 4,325 | 4,105 | 3,971 | 3,636 | 3,856 | 3,801 | 4,680 | 4,315 | 5,277 | 5,227 | 5,451 | 4,983 | 4,484 | 4,813 | 5,442 | 5,403 | 7,425 | 5,903 | 4,171 | 3,746 | 3,798 | 3,794 | 3,281 | 3,478 | 3,895 | 3,876 | 3,777 | 3,349 | 4,047 | 4,108 | 4,116 | 4,095 | 4,351 | 2,557 | 2,855 | 3,391 |
Brutowinstmarge
| 0.972 | 0.978 | 0.977 | 0.997 | 0.997 | 0.997 | 0.996 | 0.997 | 0.996 | 0.995 | 0.996 | 0.997 | 0.996 | 0.997 | 0.995 | 0.994 | 0.993 | 0.994 | 0.994 | 0.993 | 0.991 | 0.993 | 0.992 | 0.993 | 0.994 | 0.995 | 0.995 | 0.993 | 0.992 | 0.992 | 0.991 | 0.99 | 0.993 | 0.994 | 0.994 | 0.995 | 0.994 | 0.994 | 0.994 | 0.995 | 0.994 | 0.995 | 0.995 | 0.996 | 0.996 | 0.997 | 0.996 | 1 | 1 | 0.994 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 416 | 676 | 786 | 673 | 713 | 670 | 737 | 758 | 849 | 865 | 928 | 856 | 886 | 864 | 912 | 843 | 821 | 868 | 923 | 856 | 839 | 867 | 925 | 877 | 857 | 900 | 922 | 907 | 874 | 879 | 856 | 840 | 829 | 850 | 907 | 907 | 853 | 841 | 880 | 874 | 833 | 863 | 882 | 890 | 912 | 845 | -300 | 1,374 | 1,346 | -1,472 | 1,623 | 1,667 | 1,527 | 1,512 | 1,498 | 1,491 | 1,438 | 1,429 | 1,481 | 1,512 | 1,535 | 1,557 | 1,718 | 1,640 |
Verkoop- en marketingkosten
| 0 | 272 | 293 | 386 | 311 | 280 | 298 | 350 | 331 | 294 | 349 | 405 | 357 | 331 | 344 | 399 | 337 | 301 | 362 | 413 | 341 | 325 | 356 | 409 | 359 | 348 | 397 | 419 | 375 | 339 | 382 | 375 | 348 | 330 | 374 | 410 | 395 | 365 | 387 | 398 | 374 | 350 | 404 | 412 | 406 | 422 | 405 | 373 | 368 | 324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| -3,626 | 3,579 | 676 | 786 | 673 | 713 | 670 | 737 | 758 | 849 | 865 | 928 | 856 | 886 | 864 | 912 | 843 | 821 | 868 | 923 | 856 | 839 | 867 | 925 | 877 | 857 | 900 | 922 | 907 | 874 | 879 | 856 | 840 | 829 | 850 | 907 | 907 | 853 | 841 | 880 | 874 | 833 | 863 | 882 | 890 | 912 | 845 | -300 | 1,374 | 1,346 | -1,472 | 1,623 | 1,667 | 1,527 | 1,512 | 1,498 | 1,491 | 1,438 | 1,429 | 1,481 | 1,512 | 1,535 | 1,557 | 1,718 | 1,640 |
Overige kosten
| 0 | 357 | 30 | 166 | 81 | 216 | 32 | 124 | 106 | 211 | 35 | 114 | 94 | 186 | 31 | 133 | 64 | 197 | 27 | 117 | 118 | 240 | 22 | 125 | 93 | 263 | 34 | 142 | -11 | 207 | 15 | 111 | 10 | 220 | 23 | 127 | 41 | 179 | 24 | 99 | 44 | 149 | 34 | 105 | 73 | 188 | 20 | 3,927 | 2,199 | 2,257 | 5,076 | 2,089 | 2,263 | 2,341 | 2,234 | 2,230 | 2,219 | 2,345 | 2,297 | 2,249 | 2,266 | 2,268 | 2,085 | 2,045 | 2,220 |
Bedrijfskosten
| -3,626 | 3,936 | 3,756 | 3,682 | 3,670 | 3,750 | 3,534 | 3,550 | 3,650 | 3,755 | 3,721 | 3,863 | 3,840 | 3,955 | 3,920 | 3,845 | 3,930 | 3,718 | 3,809 | 3,894 | 3,841 | 3,809 | 3,706 | 3,856 | 3,969 | 3,948 | 3,958 | 4,091 | 3,865 | 3,897 | 3,739 | 3,692 | 3,710 | 3,769 | 3,713 | 3,820 | 3,816 | 3,977 | 3,780 | 3,856 | 3,837 | 3,762 | 3,823 | 3,832 | 3,927 | 4,080 | 3,817 | 3,627 | 3,573 | 3,603 | 3,604 | 3,712 | 3,930 | 3,868 | 3,746 | 3,728 | 3,710 | 3,783 | 3,726 | 3,730 | 3,778 | 3,803 | 3,642 | 3,763 | 3,860 |
Bedrijfsresultaat
| 892 | 1,030 | 1,591 | 499 | 782 | 823 | 113 | 227 | -81 | 120 | 328 | 1,188 | 824 | 879 | 1,361 | 1,193 | 566 | 541 | 264 | 620 | 11 | 120 | -175 | -53 | 93 | 203 | 699 | 1,393 | 520 | 427 | 365 | 282 | -75 | 85 | 89 | 861 | 501 | 1,295 | 1,445 | 1,596 | 1,145 | 722 | 991 | 1,608 | 1,475 | 3,345 | 2,085 | 348 | 215 | 247 | 406 | -409 | -399 | 91 | 173 | 81 | -307 | 346 | 482 | 441 | 520 | 604 | -943 | -749 | -368 |
Bedrijfsresultaat ratio
| 0.192 | 0.207 | 0.297 | 0.119 | 0.175 | 0.179 | 0.031 | 0.06 | -0.023 | 0.031 | 0.081 | 0.235 | 0.176 | 0.181 | 0.256 | 0.236 | 0.125 | 0.126 | 0.064 | 0.136 | 0.003 | 0.03 | -0.049 | -0.014 | 0.023 | 0.049 | 0.149 | 0.252 | 0.118 | 0.098 | 0.088 | 0.07 | -0.02 | 0.022 | 0.023 | 0.183 | 0.115 | 0.244 | 0.275 | 0.291 | 0.228 | 0.16 | 0.205 | 0.294 | 0.272 | 0.449 | 0.352 | 0.083 | 0.057 | 0.065 | 0.107 | -0.125 | -0.115 | 0.023 | 0.045 | 0.021 | -0.092 | 0.085 | 0.117 | 0.107 | 0.127 | 0.139 | -0.369 | -0.262 | -0.109 |
Totaal overige inkomsten en kosten netto
| 61 | 241 | 2 | 169 | 99 | 213 | 230 | 122 | 112 | 285 | -3 | 496 | 96 | 185 | 76 | 762 | 962 | 574 | -177 | 125 | 163 | 229 | -5 | 127 | 123 | 487 | 93 | 157 | 10 | 224 | 35 | 122 | 36 | 240 | -17 | 191 | 37 | 204 | 63 | 88 | 508 | 1,235 | 941 | 11 | -37 | 1,739 | 37 | 112 | -30 | 123 | 70 | -431 | -35 | -66 | -16 | -2 | -31 | -275 | -216 | -30 | -206 | -33 | -56 | -58 | 1 |
Inkomen voor belasting
| 953 | 1,270 | 1,593 | 668 | 881 | 1,036 | 343 | 349 | 31 | 405 | 325 | 1,684 | 920 | 1,064 | 1,437 | 1,955 | 1,528 | 1,115 | 87 | 745 | 174 | 349 | -180 | 74 | 216 | 690 | 788 | 1,550 | 530 | 651 | 399 | 404 | -39 | 334 | 72 | 1,053 | 532 | 1,505 | 1,508 | 1,683 | 1,653 | 1,958 | 1,932 | 1,618 | 1,438 | 5,084 | 2,122 | 734 | 185 | 228 | 476 | -840 | -434 | 25 | 157 | 79 | -338 | 71 | 266 | 411 | 314 | 571 | -999 | -807 | -367 |
Inkomen voor belasting ratio
| 0.205 | 0.256 | 0.297 | 0.159 | 0.197 | 0.226 | 0.094 | 0.092 | 0.009 | 0.104 | 0.08 | 0.332 | 0.197 | 0.219 | 0.271 | 0.386 | 0.338 | 0.26 | 0.021 | 0.164 | 0.045 | 0.088 | -0.051 | 0.019 | 0.053 | 0.165 | 0.168 | 0.281 | 0.12 | 0.149 | 0.096 | 0.101 | -0.011 | 0.086 | 0.019 | 0.224 | 0.123 | 0.284 | 0.287 | 0.307 | 0.33 | 0.435 | 0.4 | 0.296 | 0.265 | 0.682 | 0.358 | 0.176 | 0.049 | 0.06 | 0.125 | -0.256 | -0.125 | 0.006 | 0.041 | 0.021 | -0.101 | 0.018 | 0.065 | 0.1 | 0.077 | 0.131 | -0.391 | -0.283 | -0.108 |
Belastingkosten
| 305 | 383 | 439 | 232 | 269 | 312 | 95 | 141 | 20 | 94 | 7 | 543 | 288 | 328 | 460 | 626 | 467 | 326 | 104 | 260 | 82 | 117 | -84 | 121 | -65 | 302 | 266 | 513 | 168 | 206 | 134 | 140 | -45 | 72 | -294 | 124 | 358 | 227 | 710 | 434 | 521 | 351 | 897 | 345 | 867 | 1,817 | 294 | 46 | 43 | 13 | 12 | -20 | 16 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 14 | 408 |
Nettowinst
| 648 | 887 | 1,154 | 436 | 611 | 724 | 248 | 208 | 12 | 310 | 319 | 1,141 | 631 | 736 | 977 | 1,329 | 1,061 | 789 | -17 | 485 | 93 | 231 | -96 | -46 | 280 | 388 | 522 | 1,037 | 361 | 445 | 266 | 263 | 7 | 261 | 366 | 928 | 174 | 1,278 | 798 | 1,250 | 1,132 | 1,606 | 1,035 | 1,274 | 570 | 3,267 | 1,828 | 688 | 143 | 214 | 463 | -820 | -450 | 10 | 141 | 63 | -353 | 56 | 251 | 397 | 300 | 557 | -1,012 | -822 | -776 |
Nettowinstmarge
| 0.139 | 0.179 | 0.215 | 0.104 | 0.137 | 0.158 | 0.068 | 0.055 | 0.003 | 0.08 | 0.078 | 0.225 | 0.135 | 0.152 | 0.184 | 0.262 | 0.235 | 0.184 | -0.004 | 0.107 | 0.024 | 0.058 | -0.027 | -0.012 | 0.069 | 0.093 | 0.112 | 0.188 | 0.082 | 0.102 | 0.064 | 0.066 | 0.002 | 0.067 | 0.096 | 0.197 | 0.04 | 0.241 | 0.152 | 0.228 | 0.226 | 0.356 | 0.214 | 0.233 | 0.105 | 0.439 | 0.308 | 0.165 | 0.038 | 0.056 | 0.122 | -0.25 | -0.129 | 0.003 | 0.036 | 0.017 | -0.105 | 0.014 | 0.061 | 0.096 | 0.073 | 0.128 | -0.396 | -0.288 | -0.229 |
WPA (Winst Per Aandeel)
| 9.8 | 13.44 | 17.53 | 6.63 | 9.32 | 11.05 | 3.78 | 3.17 | 0.18 | 4.7 | 4.8 | 17.15 | 9.49 | 11.07 | 14.69 | 19.98 | 15.95 | 11.87 | -0.26 | 7.29 | 1.4 | 3.48 | -1.44 | -0.69 | 4.21 | 5.84 | 7.85 | 15.6 | 5.43 | 6.71 | 4 | 3.96 | 0.11 | 3.94 | 5.51 | 13.98 | 2.63 | 19.31 | 12.05 | 18.87 | 17.1 | 24.26 | 15.63 | 19.24 | 8.63 | 49.47 | 27.68 | 10.42 | 2.11 | 3.17 | 6.82 | -11.86 | -6.44 | 0.14 | 2 | 0.87 | -4.88 | 0.78 | 3.47 | 5.49 | 4.15 | 7.7 | -13.99 | -11.36 | -10.72 |
Verwaterde WPA
| 9.8 | 13.4 | 17.48 | 6.59 | 9.32 | 11.05 | 3.78 | 3.17 | 0.18 | 4.7 | 4.8 | 17.14 | 9.48 | 11.06 | 14.69 | 19.98 | 15.95 | 11.86 | -0.26 | 7.29 | 1.4 | 3.48 | -1.44 | -0.69 | 4.21 | 5.83 | 7.85 | 15.6 | 5.43 | 6.7 | 4 | 3.96 | 0.11 | 3.94 | 5.51 | 13.98 | 2.63 | 19.24 | 12.05 | 18.87 | 17.1 | 24.14 | 15.63 | 19.24 | 8.63 | 49.2 | 27.68 | 10.42 | 2.11 | 3.17 | 6.82 | -11.65 | -6.4 | 0.14 | 2 | 0.87 | -4.88 | 0.78 | 3.47 | 5.49 | 4.15 | 7.7 | -13.99 | -11.36 | -10.72 |
EBITDA
| 1,012 | 1,130 | 1,704 | 613 | 896 | 934 | 474 | 355 | 45 | 248 | 489 | 1,701 | 920 | 972 | 1,472 | 1,931 | 1,587 | 977 | 368 | 701 | 80 | 195 | -72 | 26 | 201 | 484 | 767 | 1,463 | 587 | 493 | 439 | 350 | 24 | 193 | 211 | 979 | 616 | 1,408 | 1,565 | 1,714 | 1,265 | 838 | 1,117 | 1,742 | 1,565 | 3,441 | 2,197 | 503 | 318 | 213 | 517 | -778 | -263 | 181 | 358 | 236 | -185 | 296 | 417 | 595 | 500 | 757 | -762 | -573 | -114 |
EBITDA ratio
| 0.218 | 0.228 | 0.318 | 0.145 | 0.197 | 0.205 | 0.014 | 0.094 | 0.011 | 0.045 | 0.13 | 0.187 | 0.196 | 0.201 | 0.269 | 0.133 | -0.045 | 0.056 | 0.14 | 0.152 | 0.009 | 0.052 | -0.02 | 0.006 | 0.031 | 0.01 | 0.152 | 0.261 | 0.129 | 0.11 | 0.101 | 0.085 | -0.001 | 0.043 | 0.066 | 0.194 | 0.144 | 0.259 | 0.29 | 0.315 | 0.16 | -0.056 | 0.043 | 0.336 | 0.309 | 0.254 | 0.368 | 0.108 | 0.086 | 0.092 | 0.137 | -0.112 | -0.074 | 0.057 | 0.087 | 0.054 | -0.054 | 0.133 | 0.144 | 0.142 | 0.161 | 0.17 | -0.3 | -0.2 | -0.054 |