Advantage Risk Management Co., Ltd.
TSE:8769.T
577 (JPY) • At close November 8, 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
| 1,640.331 | 1,998.218 | 1,858.292 | 1,579.28 | 1,562.811 | 1,855.892 | 1,654.974 | 1,440.507 | 1,454.333 | 1,674.986 | 1,504.767 | 1,281.548 | 1,331.176 | 1,504.969 | 1,506.103 | 1,221.468 | 1,220.213 | 1,431.107 | 1,383.383 | 1,233.891 | 1,214.991 | 1,315.479 | 1,322.831 | 1,139.846 | 1,119.407 | 1,197.161 | 1,162.495 | 1,054.492 | 1,068.437 | 1,121.238 | 1,053.832 | 946.07 | 843.116 | 798.185 | 706.905 | 661.533 | 690.73 | 765.704 | 706.203 | 613.619 | 642.293 | 761.68 | 691.492 | 611.235 | 625.335 | 742.251 | 684.627 | 593.96 | 635.208 | 732.029 | 647.036 | 547.291 | 577.629 | 683.988 | 663.908 | 719.982 | 584.602 | 749.615 | 645.386 | 683.132 | 610.448 | 774.502 | 638.939 | 746.015 |
Kosten van de omzet
| 503.436 | 518.46 | 571.706 | 519.53 | 460.612 | 505.784 | 471.177 | 447.991 | 385.573 | 443.402 | 393.439 | 367.243 | 314.648 | 301.321 | 346.138 | 296.544 | 252.74 | 330.336 | 297.973 | 293.075 | 242.364 | 235.537 | 295.075 | 271.608 | 205.665 | 230.478 | 259.6 | 266.666 | 186.808 | 217.561 | 244.082 | 230.388 | 170.723 | 167.737 | 157.997 | 161.332 | 164.918 | 152.477 | 149.868 | 143.583 | 146.776 | 159.866 | 159.487 | 174.239 | 173.367 | 143.732 | 147.293 | 142.02 | 147.076 | 141.262 | 139.015 | 132.38 | 131.769 | 139.908 | 148.691 | 150.832 | 126.125 | 182.599 | 152.279 | 146.6 | 131.571 | 126.934 | 125.098 | 126.177 |
Brutowinst
| 1,136.895 | 1,479.758 | 1,286.586 | 1,059.75 | 1,102.199 | 1,350.108 | 1,183.797 | 992.516 | 1,068.76 | 1,231.584 | 1,111.328 | 914.305 | 1,016.528 | 1,203.648 | 1,159.965 | 924.924 | 967.473 | 1,100.771 | 1,085.41 | 940.816 | 972.627 | 1,079.942 | 1,027.756 | 868.238 | 913.742 | 966.683 | 902.895 | 787.826 | 881.629 | 903.677 | 809.75 | 715.682 | 672.393 | 630.448 | 548.908 | 500.201 | 525.812 | 613.227 | 556.335 | 470.036 | 495.517 | 601.814 | 532.005 | 436.996 | 451.968 | 598.519 | 537.334 | 451.94 | 488.132 | 590.767 | 508.021 | 414.911 | 445.86 | 544.08 | 515.217 | 569.15 | 458.477 | 567.016 | 493.107 | 536.532 | 478.877 | 647.568 | 513.841 | 619.838 |
Brutowinstmarge
| 0.693 | 0.741 | 0.692 | 0.671 | 0.705 | 0.727 | 0.715 | 0.689 | 0.735 | 0.735 | 0.739 | 0.713 | 0.764 | 0.8 | 0.77 | 0.757 | 0.793 | 0.769 | 0.785 | 0.762 | 0.801 | 0.821 | 0.777 | 0.762 | 0.816 | 0.807 | 0.777 | 0.747 | 0.825 | 0.806 | 0.768 | 0.756 | 0.798 | 0.79 | 0.776 | 0.756 | 0.761 | 0.801 | 0.788 | 0.766 | 0.771 | 0.79 | 0.769 | 0.715 | 0.723 | 0.806 | 0.785 | 0.761 | 0.768 | 0.807 | 0.785 | 0.758 | 0.772 | 0.795 | 0.776 | 0.791 | 0.784 | 0.756 | 0.764 | 0.785 | 0.784 | 0.836 | 0.804 | 0.831 |
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 | 0 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 83 | 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 | 898.453 | 0 | 0 | 0 | 873 | 0 | 0 | 0 | 836.352 | 0 | 0 | 0 | 624 | 0 | 0 | 0 | 595 | 0 | 0 | 0 | 527 | 0 | 0 | 0 | 477 | 0 | 0 | 0 | 346 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 274 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,083.993 | 1,037.127 | 1,064.067 | 1,031.068 | 1,061 | 993.453 | 993.306 | 1,022.008 | 1,012 | 959 | 961 | 963 | 969.961 | 926.352 | 857 | 869 | 863 | 724 | 798 | 790 | 780 | 704 | 719 | 731 | 753 | 655 | 628 | 692 | 688 | 571 | 603 | 576 | 658 | 437 | 492 | 475 | 498 | 382 | 465 | 462 | 471 | 346 | 433 | 441 | 469 | 355 | 428 | 423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0.292 | 0.32 | 0.088 | 1.553 | 0.682 | 0.025 | -0.015 | 0.28 | 0.029 | 0.845 | 0.037 | 0.217 | -0.077 | 2.522 | 0.301 | 0.194 | 0.044 | 0.068 | -0.712 | 0.99 | 0.047 | 0.026 | -1.225 | 0.178 | 2.834 | 3.574 | 0.217 | 0.344 | 0.023 | 1.257 | 0.022 | 0.27 | 0.032 | 1.178 | 0.109 | 0.269 | 0.501 | 1.168 | 0.061 | 0.224 | 0.036 | 1.214 | 0.148 | 0.101 | 1.204 | 1.932 | 3.099 | 0.2 | 0.117 | 1.554 | 0.349 | 0.576 | 0.346 | 1.422 | 0.044 | 0.471 | 0.053 | 0.394 | 0.32 | 0.557 | 0.114 | 5.215 | 4.194 |
Bedrijfskosten
| 1,083.993 | 1,037.127 | 1,068.849 | 1,034.618 | 1,061.865 | 993.453 | 1,000.299 | 1,035.61 | 1,012.591 | 1,013.101 | 961.743 | 962.468 | 983.662 | 940.053 | 856.396 | 869.127 | 863.624 | 777.936 | 798.259 | 790.33 | 780.121 | 758.113 | 718.739 | 730.471 | 753.911 | 711.169 | 628.27 | 691.438 | 688.715 | 634.632 | 602.185 | 576.376 | 658.449 | 500.574 | 491.515 | 475.018 | 498.546 | 445.849 | 465.023 | 461.76 | 471.3 | 408.977 | 433.773 | 440.981 | 469.071 | 418.383 | 427.76 | 423.342 | 452.264 | 435.304 | 459.366 | 394.321 | 452.778 | 445.885 | 503.957 | 476.824 | 444.642 | 417.139 | 453.499 | 443.79 | 458.734 | 509.652 | 522.074 | 517.379 |
Bedrijfsresultaat
| 52.902 | 442.631 | 217.737 | 25.132 | 40.333 | 356.655 | 183.498 | -43.094 | 56.168 | 218.484 | 149.584 | -48.161 | 32.864 | 263.595 | 303.57 | 55.797 | 103.848 | 322.835 | 287.151 | 150.486 | 192.505 | 321.828 | 309.017 | 137.767 | 159.83 | 255.514 | 274.626 | 96.388 | 192.912 | 269.046 | 207.564 | 139.307 | 13.943 | 129.874 | 57.393 | 25.183 | 27.265 | 167.378 | 91.312 | 8.276 | 24.216 | 192.837 | 98.233 | -3.986 | -17.103 | 180.136 | 109.575 | 28.598 | 35.866 | 155.463 | 48.655 | 20.59 | -6.919 | 98.194 | 11.259 | 92.325 | 13.834 | 149.877 | 39.607 | 92.74 | 20.142 | 137.916 | -8.232 | 102.458 |
Bedrijfsresultaat ratio
| 0.032 | 0.222 | 0.117 | 0.016 | 0.026 | 0.192 | 0.111 | -0.03 | 0.039 | 0.13 | 0.099 | -0.038 | 0.025 | 0.175 | 0.202 | 0.046 | 0.085 | 0.226 | 0.208 | 0.122 | 0.158 | 0.245 | 0.234 | 0.121 | 0.143 | 0.213 | 0.236 | 0.091 | 0.181 | 0.24 | 0.197 | 0.147 | 0.017 | 0.163 | 0.081 | 0.038 | 0.039 | 0.219 | 0.129 | 0.013 | 0.038 | 0.253 | 0.142 | -0.007 | -0.027 | 0.243 | 0.16 | 0.048 | 0.056 | 0.212 | 0.075 | 0.038 | -0.012 | 0.144 | 0.017 | 0.128 | 0.024 | 0.2 | 0.061 | 0.136 | 0.033 | 0.178 | -0.013 | 0.137 |
Totaal overige inkomsten en kosten netto
| 10.326 | -0.264 | 2.662 | 1.76 | 9 | 12.964 | -9.293 | -1.74 | -9 | -38 | 29 | 3 | -7.474 | -0.233 | 4.193 | 11.119 | -0.046 | -0.108 | 1.439 | -0.194 | 0.837 | -0.195 | -0.211 | -1.463 | 0.016 | 4.651 | 3.34 | -0.016 | -0.184 | -5.496 | 0.961 | -0.273 | 1.38 | 3.168 | 0.761 | 0.19 | -0.252 | 2.916 | 0.698 | 0.6 | -0.777 | -0.714 | -7.626 | -0.245 | -0.735 | -1.777 | 0.591 | -8.546 | -1.92 | -1.619 | -0.731 | 69.827 | -73.853 | 13.181 | -12.477 | -22.654 | -10.101 | 23.119 | -9.009 | -30.5 | -6.247 | -7.344 | -13.037 | -3.915 |
Inkomen voor belasting
| 63.228 | 442.367 | 220.399 | 26.892 | 49.983 | 369.619 | 174.205 | -44.834 | 48.163 | 181.137 | 180.264 | -47.241 | 25.391 | 263.362 | 307.763 | 66.915 | 103.803 | 322.726 | 288.591 | 150.292 | 193.342 | 321.634 | 308.806 | 136.304 | 159.846 | 260.164 | 277.965 | 96.372 | 192.73 | 263.549 | 208.526 | 139.033 | 15.324 | 133.042 | 58.154 | 25.373 | 27.014 | 170.294 | 92.01 | 8.876 | 23.44 | 192.123 | 90.606 | -4.23 | -17.838 | 178.359 | 110.165 | 20.052 | 33.948 | 153.844 | 47.924 | 90.417 | -80.771 | 111.376 | -1.217 | 69.672 | 3.734 | 172.996 | 30.599 | 62.242 | 13.896 | 130.572 | -21.27 | 98.544 |
Inkomen voor belasting ratio
| 0.039 | 0.221 | 0.119 | 0.017 | 0.032 | 0.199 | 0.105 | -0.031 | 0.033 | 0.108 | 0.12 | -0.037 | 0.019 | 0.175 | 0.204 | 0.055 | 0.085 | 0.226 | 0.209 | 0.122 | 0.159 | 0.244 | 0.233 | 0.12 | 0.143 | 0.217 | 0.239 | 0.091 | 0.18 | 0.235 | 0.198 | 0.147 | 0.018 | 0.167 | 0.082 | 0.038 | 0.039 | 0.222 | 0.13 | 0.014 | 0.036 | 0.252 | 0.131 | -0.007 | -0.029 | 0.24 | 0.161 | 0.034 | 0.053 | 0.21 | 0.074 | 0.165 | -0.14 | 0.163 | -0.002 | 0.097 | 0.006 | 0.231 | 0.047 | 0.091 | 0.023 | 0.169 | -0.033 | 0.132 |
Belastingkosten
| 26.194 | 132.133 | 71.236 | 10.097 | 20.597 | 88.63 | 61.07 | -4.652 | 24.5 | 70.747 | 60.092 | -9.69 | 16.596 | 86.582 | 101.25 | 21.66 | 36.127 | 103.603 | 93.718 | 51.644 | 66.683 | 104.79 | 102.043 | 48.717 | 56.186 | 64.959 | 91.544 | 38.324 | 67.959 | 69.575 | 70.872 | 50.196 | 11.772 | 20.718 | 26.174 | 18.226 | 14.113 | 71.972 | 40.28 | 8.601 | 15.716 | 80.021 | 44.497 | 7.725 | 3.967 | 75.763 | 54.582 | 17.443 | 22.226 | 71.98 | 30.291 | 42.771 | -26.264 | 52.384 | 6.838 | 34.655 | 6.772 | 80.716 | 12.689 | 31.696 | 11.604 | -35.558 | 2.823 | 75.344 |
Nettowinst
| 37.034 | 310.234 | 149.164 | 16.794 | 29.386 | 280.99 | 113.134 | -40.181 | 23.662 | 110.39 | 120.172 | -37.551 | 8.795 | 176.78 | 206.513 | 45.254 | 67.676 | 219.122 | 194.873 | 98.649 | 126.658 | 216.845 | 206.762 | 87.588 | 103.659 | 195.205 | 186.42 | 58.048 | 124.771 | 193.974 | 137.653 | 88.838 | 3.551 | 112.325 | 31.98 | 7.147 | 12.9 | 98.322 | 51.729 | 0.276 | 7.723 | 112.101 | 46.11 | -11.956 | -21.805 | 102.596 | 55.583 | 2.609 | 11.722 | 81.865 | 17.632 | 47.646 | -54.507 | 58.992 | -8.056 | 35.016 | -3.038 | 92.281 | 17.909 | 30.545 | 2.291 | 166.129 | -24.094 | 23.199 |
Nettowinstmarge
| 0.023 | 0.155 | 0.08 | 0.011 | 0.019 | 0.151 | 0.068 | -0.028 | 0.016 | 0.066 | 0.08 | -0.029 | 0.007 | 0.117 | 0.137 | 0.037 | 0.055 | 0.153 | 0.141 | 0.08 | 0.104 | 0.165 | 0.156 | 0.077 | 0.093 | 0.163 | 0.16 | 0.055 | 0.117 | 0.173 | 0.131 | 0.094 | 0.004 | 0.141 | 0.045 | 0.011 | 0.019 | 0.128 | 0.073 | 0 | 0.012 | 0.147 | 0.067 | -0.02 | -0.035 | 0.138 | 0.081 | 0.004 | 0.018 | 0.112 | 0.027 | 0.087 | -0.094 | 0.086 | -0.012 | 0.049 | -0.005 | 0.123 | 0.028 | 0.045 | 0.004 | 0.214 | -0.038 | 0.031 |
WPA (Winst Per Aandeel)
| 2.23 | 18.59 | 8.94 | 1.01 | 1.76 | 16.85 | 6.78 | -2.41 | 1.42 | 6.62 | 7.17 | -2.25 | 0.52 | 10.46 | 12.22 | 2.67 | 3.99 | 12.93 | 11.5 | 5.83 | 7.48 | 12.8 | 12.21 | 5.1 | 6.04 | 11.38 | 10.87 | 3.4 | 7.31 | 11.36 | 8.06 | 5.2 | 0.21 | 6.58 | 1.87 | 0.42 | 0.76 | 5.76 | 3.03 | 0.016 | 0.46 | 6.62 | 2.72 | -0.72 | -1.31 | 6.16 | 3.34 | 0.17 | 0.74 | 5.2 | 1.12 | 2.91 | -3.47 | 3.75 | -0.51 | 2.16 | -0.19 | 5.69 | 1.11 | 1.9 | 0.14 | 10.31 | -1.5 | 1.44 |
Verwaterde WPA
| 2.23 | 18.59 | 8.94 | 1.01 | 1.76 | 16.85 | 6.78 | -2.41 | 1.42 | 6.62 | 7.08 | -2.21 | 0.52 | 10.46 | 12.22 | 2.67 | 3.99 | 12.93 | 11.5 | 5.83 | 7.47 | 12.8 | 12.21 | 5.1 | 6.01 | 11.38 | 10.87 | 3.4 | 7.26 | 11.36 | 8.06 | 5.2 | 0.21 | 6.58 | 1.87 | 0.42 | 0.76 | 5.76 | 3.03 | 0.016 | 0.44 | 6.62 | 2.72 | -0.72 | -1.31 | 6.16 | 3.34 | 0.17 | 0.7 | 5.2 | 1.12 | 2.91 | -3.47 | 3.75 | -0.51 | 2.16 | -0.19 | 5.69 | 1.11 | 1.9 | 0.14 | 10.31 | -1.5 | 1.44 |
EBITDA
| 241.149 | 624.504 | 220.912 | 25.221 | 50.294 | 353.644 | 174.442 | -40.795 | 48.403 | 230.581 | 180.498 | -47.006 | 25.632 | 263.6 | 308.004 | 67.152 | 104.043 | 322.96 | 288.829 | 150.529 | 193.585 | 321.875 | 309.043 | 136.542 | 160.083 | 260.169 | 278.2 | 96.605 | 193.257 | 269.069 | 208.821 | 139.329 | 14.214 | 133.049 | 58.571 | 25.709 | 27.861 | 167.905 | 92.499 | 9.416 | 24.499 | 192.45 | 91.16 | -3.878 | -16.462 | 179.899 | 111.507 | 21.777 | 36.066 | 154.201 | 50.21 | 20.937 | -6.343 | 180.886 | 88.473 | 164.4 | 73.634 | 209.674 | 98.826 | 148.559 | 71.328 | 205.395 | 73.29 | 107.234 |
EBITDA ratio
| 0.147 | 0.313 | 0.119 | 0.016 | 0.032 | 0.191 | 0.105 | -0.028 | 0.033 | 0.138 | 0.12 | -0.037 | 0.019 | 0.175 | 0.205 | 0.055 | 0.085 | 0.226 | 0.209 | 0.122 | 0.159 | 0.245 | 0.234 | 0.12 | 0.143 | 0.217 | 0.239 | 0.092 | 0.181 | 0.24 | 0.198 | 0.147 | 0.017 | 0.167 | 0.083 | 0.039 | 0.04 | 0.219 | 0.131 | 0.015 | 0.038 | 0.253 | 0.132 | -0.006 | -0.026 | 0.242 | 0.163 | 0.037 | 0.057 | 0.211 | 0.078 | 0.038 | -0.011 | 0.264 | 0.133 | 0.228 | 0.126 | 0.28 | 0.153 | 0.217 | 0.117 | 0.265 | 0.115 | 0.144 |