AEON Mall Co., Ltd.
TSE:8905.T
2048.5 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 112,799 | 109,432 | 109,309 | 103,052 | 105,278 | 105,529 | 103,644 | 100,496 | 97,937 | 96,167 | 83,527 | 79,185 | 77,894 | 76,207 | 78,005 | 76,633 | 73,260 | 52,790 | 83,565 | 79,503 | 80,380 | 80,690 | 81,850 | 76,489 | 77,878 | 76,759 | 76,314 | 70,762 | 69,940 | 71,095 | 71,390 | 65,694 | 65,726 | 66,983 | 62,050 | 55,999 | 55,890 | 55,815 | 56,034 | 50,176 | 48,697 | 48,995 | 48,828 | 42,563 | 42,787 | 42,753 | 45,995 | 38,386 | 38,647 | 38,399 | 41,269 | 37,001 | 37,271 | 35,344 | 38,551 | 35,304 | 35,916 | 35,345 | 36,998 | 33,523 | 34,313 | 34,107 |
Kosten van de omzet
| 91,603 | 85,526 | 87,022 | 85,089 | 86,289 | 83,592 | 83,004 | 83,368 | 80,478 | 75,979 | 65,425 | 63,225 | 61,778 | 58,456 | 59,190 | 58,772 | 57,031 | 43,933 | 57,676 | 59,519 | 58,622 | 58,996 | 57,459 | 59,174 | 58,776 | 57,422 | 53,994 | 53,576 | 52,024 | 52,448 | 50,304 | 49,712 | 49,741 | 49,699 | 42,588 | 41,269 | 40,206 | 39,373 | 37,970 | 35,212 | 34,441 | 33,841 | 32,127 | 28,479 | 28,292 | 28,219 | 28,206 | 26,437 | 25,765 | 25,423 | 25,743 | 24,812 | 25,157 | 23,641 | 24,473 | 23,728 | 24,352 | 22,871 | 22,768 | 22,684 | 23,502 | 22,734 |
Brutowinst
| 21,196 | 23,906 | 22,287 | 17,963 | 18,989 | 21,937 | 20,640 | 17,128 | 17,459 | 20,188 | 18,102 | 15,960 | 16,116 | 17,751 | 18,815 | 17,861 | 16,229 | 8,857 | 25,889 | 19,984 | 21,758 | 21,694 | 24,391 | 17,315 | 19,102 | 19,337 | 22,320 | 17,186 | 17,916 | 18,647 | 21,086 | 15,982 | 15,985 | 17,284 | 19,462 | 14,730 | 15,684 | 16,442 | 18,064 | 14,964 | 14,256 | 15,154 | 16,701 | 14,084 | 14,495 | 14,534 | 17,789 | 11,949 | 12,882 | 12,976 | 15,526 | 12,189 | 12,114 | 11,703 | 14,078 | 11,576 | 11,564 | 12,474 | 14,230 | 10,839 | 10,811 | 11,373 |
Brutowinstmarge
| 0.188 | 0.218 | 0.204 | 0.174 | 0.18 | 0.208 | 0.199 | 0.17 | 0.178 | 0.21 | 0.217 | 0.202 | 0.207 | 0.233 | 0.241 | 0.233 | 0.222 | 0.168 | 0.31 | 0.251 | 0.271 | 0.269 | 0.298 | 0.226 | 0.245 | 0.252 | 0.292 | 0.243 | 0.256 | 0.262 | 0.295 | 0.243 | 0.243 | 0.258 | 0.314 | 0.263 | 0.281 | 0.295 | 0.322 | 0.298 | 0.293 | 0.309 | 0.342 | 0.331 | 0.339 | 0.34 | 0.387 | 0.311 | 0.333 | 0.338 | 0.376 | 0.329 | 0.325 | 0.331 | 0.365 | 0.328 | 0.322 | 0.353 | 0.385 | 0.323 | 0.315 | 0.333 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 38 | 0 | 0 | 0 | 6,779 | 0 | 0 | 0 | 4,797 | 0 | 0 | 0 | 4,164 | 0 | 0 | 0 | 4,075 | 0 | 0 | 0 | 3,537 | 0 | 0 | 0 | 3,157 | 0 | 0 | 0 | 2,927 | 0 | 0 | 0 | 2,552 | 0 | 0 | 0 | 2,687 | 0 | 0 | 0 | 3,157 | 0 | 0 | 0 | 1,545.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 3,671 | 0 | 0 | 0 | 2,379 | 0 | 0 | 0 | 2,340 | 0 | 0 | 0 | 2,381 | 0 | 0 | 0 | 2,361 | 0 | 0 | 0 | 2,378 | 0 | 0 | 0 | 2,197 | 0 | 0 | 0 | 2,068 | 0 | 0 | 0 | 1,807 | 0 | 0 | 0 | 1,231 | 0 | 0 | 0 | 721 | 0 | 0 | 0 | 757.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 9,826 | 8,434 | 10,019 | 8,246 | 8,444 | 8,054 | 9,158 | 7,455 | 7,725 | 7,096 | 7,137 | 7,299 | 7,253 | 6,928 | 6,545 | 6,588 | 6,939 | 6,386 | 6,436 | 6,931 | 7,683 | 6,555 | 5,915 | 6,516 | 7,067 | 6,682 | 5,354 | 6,513 | 7,437 | 6,542 | 4,995 | 6,369 | 7,014 | 5,973 | 4,359 | 5,378 | 6,322 | 5,325 | 3,918 | 4,882 | 5,795 | 5,195 | 3,878 | 4,292 | 5,048 | 3,593 | 2,303.001 | 3,179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 9,826 | 45 | 55 | 39 | 321 | 208 | 532 | 529 | 389 | 401 | 1,039 | 1,157 | 615 | 626 | 346 | 695 | 682 | 295 | 2,368 | 620 | 294 | 132 | 708 | 552 | 158 | 195 | 230 | 916 | -3 | 541 | 1,305 | 324 | 325 | 1,095 | 175 | 279 | 482 | 147 | 178 | 48 | 228 | 103 | -34 | 83 | -56 | 309 | 264 | 22 | -57 | -34 | -9 | 64 | 88 | 135 | 94 | 84 | 104 | 229 | 96 | 156 | 323 | 308 |
Bedrijfskosten
| 9,826 | 8,434 | 10,019 | 8,246 | 8,444 | 8,054 | 9,155 | 7,455 | 7,725 | 7,096 | 8,216 | 7,299 | 7,253 | 6,928 | 7,449 | 6,588 | 6,939 | 6,386 | 7,357 | 6,931 | 7,683 | 6,555 | 6,886 | 6,516 | 7,067 | 6,682 | 6,360 | 6,513 | 7,437 | 6,542 | 6,041 | 6,369 | 7,014 | 5,973 | 5,417 | 5,378 | 6,322 | 5,325 | 4,687 | 4,882 | 5,795 | 5,195 | 4,649 | 4,292 | 5,048 | 3,593 | 3,718 | 3,179 | 3,839 | 3,111 | -1,542 | 2,729 | 2,977 | 2,431 | -2,861 | 2,243 | 2,876 | 2,523 | -2,790 | 2,293 | 3,015 | 2,384 |
Bedrijfsresultaat
| 11,369 | 15,472 | 12,268 | 9,717 | 10,545 | 13,883 | 11,480 | 9,673 | 9,734 | 13,092 | 9,882 | 8,662 | 8,862 | 10,822 | 11,360 | 11,274 | 9,289 | 2,471 | 18,529 | 13,053 | 14,075 | 15,137 | 17,499 | 10,799 | 12,035 | 12,654 | 15,955 | 10,674 | 10,478 | 12,104 | 15,042 | 9,613 | 8,970 | 11,310 | 14,040 | 9,352 | 9,362 | 11,116 | 13,371 | 10,081 | 8,462 | 9,958 | 12,048 | 9,792 | 9,448 | 10,939 | 14,067 | 8,769 | 9,043 | 9,864 | 12,791 | 9,458 | 9,135 | 9,270 | 11,681 | 9,332 | 8,687 | 9,951 | 11,861 | 8,546 | 7,794 | 8,988 |
Bedrijfsresultaat ratio
| 0.101 | 0.141 | 0.112 | 0.094 | 0.1 | 0.132 | 0.111 | 0.096 | 0.099 | 0.136 | 0.118 | 0.109 | 0.114 | 0.142 | 0.146 | 0.147 | 0.127 | 0.047 | 0.222 | 0.164 | 0.175 | 0.188 | 0.214 | 0.141 | 0.155 | 0.165 | 0.209 | 0.151 | 0.15 | 0.17 | 0.211 | 0.146 | 0.136 | 0.169 | 0.226 | 0.167 | 0.168 | 0.199 | 0.239 | 0.201 | 0.174 | 0.203 | 0.247 | 0.23 | 0.221 | 0.256 | 0.306 | 0.228 | 0.234 | 0.257 | 0.31 | 0.256 | 0.245 | 0.262 | 0.303 | 0.264 | 0.242 | 0.282 | 0.321 | 0.255 | 0.227 | 0.264 |
Totaal overige inkomsten en kosten netto
| -5,840 | -3,492 | -1,722 | -2,376 | -2,519 | -3,422 | -4,820 | -4,116 | -7,388 | -3,064 | -3,875 | -2,322 | -2,067 | -3,815 | -5,410 | -1,330 | -4,118 | -19,273 | -677 | -2,413 | -1,068 | -2,621 | -4,203 | -319 | -47 | -741 | -1,045 | -101 | -1,620 | -1,389 | 2,592 | -1,136 | -509 | -719 | 1,561 | -1,190 | -1,238 | -1,971 | 1,103 | -179 | -79 | -362 | -1,328 | 671 | -697 | -349 | -299 | -823 | -1,682 | -620 | -4,663 | -564 | 1,754 | -5,149 | -5,309 | -478 | -548 | -353 | -5,139 | 545 | -904 | 415 |
Inkomen voor belasting
| 5,529 | 11,980 | 10,546 | 7,341 | 8,025 | 10,462 | 6,660 | 5,557 | 2,346 | 10,029 | 6,007 | 6,339 | 6,796 | 7,007 | 5,955 | 9,943 | 5,172 | -16,802 | 17,855 | 10,640 | 13,007 | 12,517 | 13,301 | 10,481 | 11,988 | 11,913 | 14,915 | 10,572 | 8,858 | 10,716 | 17,637 | 8,477 | 8,462 | 10,591 | 15,605 | 8,162 | 8,125 | 9,145 | 14,479 | 9,903 | 8,382 | 9,597 | 10,724 | 10,464 | 8,750 | 10,591 | 13,772 | 7,947 | 7,361 | 9,245 | 12,405 | 8,896 | 10,891 | 4,123 | 11,630 | 8,855 | 8,139 | 9,598 | 11,881 | 9,091 | 6,892 | 9,403 |
Inkomen voor belasting ratio
| 0.049 | 0.109 | 0.096 | 0.071 | 0.076 | 0.099 | 0.064 | 0.055 | 0.024 | 0.104 | 0.072 | 0.08 | 0.087 | 0.092 | 0.076 | 0.13 | 0.071 | -0.318 | 0.214 | 0.134 | 0.162 | 0.155 | 0.163 | 0.137 | 0.154 | 0.155 | 0.195 | 0.149 | 0.127 | 0.151 | 0.247 | 0.129 | 0.129 | 0.158 | 0.251 | 0.146 | 0.145 | 0.164 | 0.258 | 0.197 | 0.172 | 0.196 | 0.22 | 0.246 | 0.205 | 0.248 | 0.299 | 0.207 | 0.19 | 0.241 | 0.301 | 0.24 | 0.292 | 0.117 | 0.302 | 0.251 | 0.227 | 0.272 | 0.321 | 0.271 | 0.201 | 0.276 |
Belastingkosten
| 3,396 | 5,042 | 4,816 | 3,101 | 3,870 | 4,047 | 4,055 | 2,228 | 1,434 | 3,793 | 3,237 | 2,730 | 2,846 | -1,876 | 3,220 | 3,676 | 2,508 | -3,103 | 6,986 | 4,185 | 3,909 | 4,416 | 2,196 | 3,748 | 4,573 | 4,090 | 4,139 | 3,757 | 3,137 | 3,767 | 5,937 | 3,055 | 2,966 | 4,750 | 5,373 | 3,726 | 3,535 | 4,350 | 5,928 | 4,381 | 3,689 | 4,015 | 4,895 | 4,091 | 3,684 | 4,322 | 5,832 | 3,379 | 3,229 | 3,944 | 6,084 | 3,687 | 4,429 | 1,692 | 4,952 | 3,567 | 3,309 | 3,934 | 4,806 | 3,670 | 2,976 | 3,930 |
Nettowinst
| 2,207 | 6,871 | 5,690 | 4,204 | 4,133 | 6,372 | 2,566 | 3,306 | 896 | 6,226 | 2,821 | 3,622 | 3,956 | 8,879 | 2,735 | 6,266 | 2,611 | -13,476 | 10,736 | 6,460 | 9,052 | 7,991 | 10,934 | 6,976 | 7,731 | 7,897 | 10,866 | 6,911 | 5,817 | 6,948 | 11,955 | 5,407 | 5,510 | 5,655 | 9,695 | 5,148 | 4,738 | 5,058 | 8,577 | 5,661 | 4,700 | 5,575 | 5,806 | 6,305 | 5,065 | 6,254 | 7,913 | 4,552 | 4,116 | 5,284 | 6,309 | 5,193 | 6,440 | 2,413 | 6,656 | 5,267 | 4,809 | 5,645 | 7,056 | 5,402 | 3,896 | 5,454 |
Nettowinstmarge
| 0.02 | 0.063 | 0.052 | 0.041 | 0.039 | 0.06 | 0.025 | 0.033 | 0.009 | 0.065 | 0.034 | 0.046 | 0.051 | 0.117 | 0.035 | 0.082 | 0.036 | -0.255 | 0.128 | 0.081 | 0.113 | 0.099 | 0.134 | 0.091 | 0.099 | 0.103 | 0.142 | 0.098 | 0.083 | 0.098 | 0.167 | 0.082 | 0.084 | 0.084 | 0.156 | 0.092 | 0.085 | 0.091 | 0.153 | 0.113 | 0.097 | 0.114 | 0.119 | 0.148 | 0.118 | 0.146 | 0.172 | 0.119 | 0.107 | 0.138 | 0.153 | 0.14 | 0.173 | 0.068 | 0.173 | 0.149 | 0.134 | 0.16 | 0.191 | 0.161 | 0.114 | 0.16 |
WPA (Winst Per Aandeel)
| 9.7 | 30.19 | 25 | 18.47 | 18.16 | 28 | 11.28 | 14.53 | 3.94 | 27.36 | 12.4 | 15.92 | 17.38 | 39.02 | 12.02 | 27.54 | 11.48 | -59.23 | 47.19 | 28.39 | 39.79 | 35.13 | 48.07 | 30.67 | 33.99 | 34.72 | 47.78 | 30.39 | 25.58 | 30.55 | 52.57 | 23.78 | 24.18 | 24.87 | 42.55 | 22.59 | 20.79 | 22.2 | 37.64 | 24.84 | 20.63 | 24.47 | 25.48 | 27.67 | 25.42 | 31.38 | 39.71 | 22.84 | 20.66 | 24.11 | 31.66 | 26.05 | 32.32 | 12.11 | 33.41 | 26.44 | 24.14 | 28.34 | 35.42 | 27.11 | 17.78 | 27.37 |
Verwaterde WPA
| 9.7 | 30.19 | 25 | 18.47 | 18.16 | 28 | 11.28 | 14.53 | 3.94 | 27.36 | 12.4 | 15.91 | 17.38 | 39.01 | 12.02 | 27.54 | 11.48 | -59.23 | 47.19 | 28.39 | 39.79 | 35.12 | 48.07 | 30.67 | 33.99 | 34.71 | 47.78 | 30.39 | 25.58 | 30.54 | 52.57 | 23.78 | 24.18 | 24.86 | 42.55 | 22.59 | 20.79 | 22.19 | 37.64 | 24.84 | 20.63 | 24.45 | 25.48 | 27.67 | 25.42 | 31.37 | 39.71 | 22.84 | 20.66 | 24.1 | 31.66 | 26.05 | 32.3 | 12.1 | 33.41 | 26.43 | 24.13 | 28.33 | 35.42 | 27.11 | 17.77 | 27.37 |
EBITDA
| 28,500 | 34,133 | 30,972 | 28,587 | 29,178 | 32,392 | 30,953 | 29,427 | 27,256 | 29,822 | 27,523 | 26,214 | 25,478 | 26,450 | 26,915 | 26,770 | 24,632 | 18,049 | 35,503 | 28,349 | 29,087 | 29,634 | 29,106 | 22,636 | 23,004 | 23,161 | 26,265 | 21,583 | 20,123 | 21,917 | 26,622 | 19,062 | 19,614 | 22,156 | 24,944 | 17,385 | 17,160 | 18,815 | 21,388 | 18,486 | 16,179 | 16,995 | 18,196 | 16,319 | 15,539 | 17,356 | 20,374 | 14,171 | 14,375 | 15,139 | 22,562 | 14,898 | 14,581 | 14,658 | 21,832 | 14,700 | 14,072 | 15,522 | 22,038 | 13,667 | 12,974 | 14,066 |
EBITDA ratio
| 0.253 | 0.312 | 0.283 | 0.277 | 0.277 | 0.307 | 0.299 | 0.293 | 0.278 | 0.31 | 0.33 | 0.331 | 0.327 | 0.347 | 0.345 | 0.349 | 0.336 | 0.342 | 0.425 | 0.357 | 0.362 | 0.367 | 0.356 | 0.296 | 0.295 | 0.302 | 0.344 | 0.305 | 0.288 | 0.308 | 0.373 | 0.29 | 0.298 | 0.331 | 0.402 | 0.31 | 0.307 | 0.337 | 0.382 | 0.368 | 0.332 | 0.347 | 0.373 | 0.383 | 0.363 | 0.406 | 0.443 | 0.369 | 0.372 | 0.394 | 0.547 | 0.403 | 0.391 | 0.415 | 0.566 | 0.416 | 0.392 | 0.439 | 0.596 | 0.408 | 0.378 | 0.412 |