Hamakyorex Co., Ltd.
TSE:9037.T
1211 (JPY) • At close November 5, 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
| 36,452 | 35,744 | 32,011 | 37,695 | 34,271 | 33,092 | 32,011 | 34,939 | 32,415 | 32,547 | 30,598 | 33,229 | 30,656 | 30,611 | 29,442 | 31,759 | 29,038 | 28,637 | 29,680 | 32,477 | 30,622 | 29,692 | 28,908 | 33,349 | 26,796 | 26,866 | 25,493 | 27,765 | 25,270 | 24,948 | 23,944 | 25,955 | 24,619 | 24,673 | 23,457 | 25,379 | 23,302 | 23,066 | 22,303 | 24,488 | 22,599 | 22,534 | 22,596 | 24,941 | 22,186 | 22,245 | 21,054 | 24,116 | 22,017 | 22,132 | 21,315.728 | 23,754.582 | 22,491.113 | 22,373.624 | 20,582.196 | 23,425.461 | 21,041.564 | 20,516.479 | 19,132.712 | 21,044.617 | 19,188.422 | 18,907.812 | 17,771.49 | 21,018.456 | 20,122.919 |
Kosten van de omzet
| 32,074 | 31,173 | 28,731 | 32,293 | 30,303 | 29,052 | 28,731 | 30,404 | 28,680 | 28,633 | 27,373 | 28,949 | 27,180 | 26,784 | 26,153 | 27,630 | 25,736 | 25,441 | 26,530 | 28,564 | 27,440 | 26,278 | 26,114 | 29,188 | 23,940 | 23,888 | 22,779 | 24,299 | 22,594 | 22,243 | 21,647 | 22,953 | 22,160 | 22,079 | 21,263 | 22,399 | 20,805 | 20,554 | 20,408 | 21,806 | 20,567 | 20,420 | 20,924 | 22,324 | 20,407 | 20,365 | 19,690 | 21,418 | 19,946 | 19,874 | 19,621.185 | 21,051.553 | 20,372.872 | 20,213.501 | 19,209.362 | 20,819.95 | 18,989.544 | 18,497.459 | 17,728.77 | 18,773.671 | 17,503.201 | 17,222.732 | 16,512.913 | 19,046.047 | 18,807.819 |
Brutowinst
| 4,378 | 4,571 | 3,280 | 5,402 | 3,968 | 4,040 | 3,280 | 4,535 | 3,735 | 3,914 | 3,225 | 4,280 | 3,476 | 3,827 | 3,289 | 4,129 | 3,302 | 3,196 | 3,150 | 3,913 | 3,182 | 3,414 | 2,794 | 4,161 | 2,856 | 2,978 | 2,714 | 3,466 | 2,676 | 2,705 | 2,297 | 3,002 | 2,459 | 2,594 | 2,194 | 2,980 | 2,497 | 2,512 | 1,895 | 2,682 | 2,032 | 2,114 | 1,672 | 2,617 | 1,779 | 1,880 | 1,364 | 2,698 | 2,071 | 2,258 | 1,694.543 | 2,703.029 | 2,118.241 | 2,160.123 | 1,372.834 | 2,605.511 | 2,052.02 | 2,019.02 | 1,403.942 | 2,270.946 | 1,685.221 | 1,685.08 | 1,258.577 | 1,972.409 | 1,315.1 |
Brutowinstmarge
| 0.12 | 0.128 | 0.102 | 0.143 | 0.116 | 0.122 | 0.102 | 0.13 | 0.115 | 0.12 | 0.105 | 0.129 | 0.113 | 0.125 | 0.112 | 0.13 | 0.114 | 0.112 | 0.106 | 0.12 | 0.104 | 0.115 | 0.097 | 0.125 | 0.107 | 0.111 | 0.106 | 0.125 | 0.106 | 0.108 | 0.096 | 0.116 | 0.1 | 0.105 | 0.094 | 0.117 | 0.107 | 0.109 | 0.085 | 0.11 | 0.09 | 0.094 | 0.074 | 0.105 | 0.08 | 0.085 | 0.065 | 0.112 | 0.094 | 0.102 | 0.079 | 0.114 | 0.094 | 0.097 | 0.067 | 0.111 | 0.098 | 0.098 | 0.073 | 0.108 | 0.088 | 0.089 | 0.071 | 0.094 | 0.065 |
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 | 237 | 225 | 249 | 226 | 216 | 174 | 208 | 208 | 219 | 160 | 204 | 201 | 202 | 164 | 184 | 184 | 182 | 151 | 174 | 172 | 172 | 139 | 169 | 162 | 157 | 126 | 147 | 149 | 145 | 126 | 143 | 143 | 134 | 114 | 133 | 127 | 113 | 87 | 106 | 104 | 105 | 83 | 97 | 103 | 110 | 89 | 109 | 167 | 157 | 114.343 | 137.834 | 147.876 | 158.583 | 138.394 | 162.516 | 155.372 | 156.799 | 108.559 | 145.265 | 136.876 | 133.538 | 94.613 | 133.043 | 146.49 |
Verkoop- en marketingkosten
| 0 | 1,056 | 248 | 999 | 1,047 | 877 | 760 | 751 | 788 | 806 | 297 | 761 | 685 | 710 | 318 | 619 | 591 | 646 | 430 | 731 | 426 | 750 | 101 | 695 | 502 | 506 | 82 | 490 | 494 | 486 | 103 | 427 | 446 | 485 | 194 | 394 | 365 | 379 | 248 | 400 | 385 | 402 | 234 | 399 | 407 | 439 | 284 | 438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,207 | 1,293 | 473 | 1,248 | 1,273 | 1,093 | 934 | 959 | 996 | 1,025 | 457 | 965 | 886 | 912 | 482 | 803 | 775 | 828 | 581 | 905 | 598 | 922 | 240 | 864 | 664 | 663 | 208 | 637 | 643 | 631 | 229 | 570 | 589 | 619 | 308 | 527 | 492 | 492 | 335 | 506 | 489 | 507 | 317 | 496 | 510 | 549 | 373 | 547 | 167 | 157 | 114.343 | 137.834 | 147.876 | 158.583 | 138.394 | 162.516 | 155.372 | 156.799 | 108.559 | 145.265 | 136.876 | 133.538 | 94.613 | 133.043 | 146.49 |
Overige kosten
| 0 | 0 | 236 | 138 | 181 | 160 | 170 | 124 | 177 | 214 | 452 | 148 | 103 | 131 | 105 | 75 | 109 | 114 | 132 | 69 | 84 | 159 | 187 | 93 | 84 | 138 | 219 | 57 | 110 | 161 | 146 | 191 | 84 | 138 | 108 | 40 | 15 | 116 | -43 | 106 | 116 | 122 | -36 | 84 | 81 | 51 | 6 | -89 | 135 | 147 | 102.563 | 106.837 | 122.371 | 105.625 | 119.895 | 141.578 | 307.083 | 168.494 | 287.425 | 127.721 | 55.944 | 92.926 | 134.07 | 60.965 | 99.972 |
Bedrijfskosten
| 1,207 | 1,293 | 934 | 1,248 | 1,272 | 1,092 | 934 | 960 | 996 | 1,022 | 932 | 965 | 886 | 910 | 946 | 801 | 775 | 827 | 1,045 | 904 | 599 | 919 | 683 | 863 | 663 | 662 | 620 | 637 | 643 | 628 | 623 | 570 | 587 | 618 | 561 | 529 | 491 | 489 | 486 | 507 | 489 | 504 | 474 | 496 | 510 | 547 | 529 | 1,036 | 306 | 303 | 428.502 | 269.031 | 294.661 | 305.357 | 458.604 | 313.815 | 313.951 | 305.338 | 436.9 | 281.736 | 271.523 | 293.49 | 397.901 | 259.332 | 284.627 |
Bedrijfsresultaat
| 3,171 | 3,278 | 2,347 | 4,154 | 2,694 | 2,946 | 2,346 | 3,574 | 2,740 | 2,888 | 2,296 | 3,314 | 2,590 | 2,914 | 2,343 | 3,326 | 2,527 | 2,367 | 2,106 | 3,009 | 2,584 | 2,491 | 2,110 | 3,297 | 2,193 | 2,313 | 2,094 | 2,829 | 2,033 | 2,073 | 1,672 | 2,432 | 1,870 | 1,974 | 1,632 | 2,452 | 2,005 | 2,019 | 1,405 | 2,175 | 1,544 | 1,606 | 1,196 | 2,121 | 1,270 | 1,329 | 835 | 2,154 | 1,531 | 1,694 | 1,185.166 | 2,164.414 | 1,569.902 | 1,609.105 | 813.947 | 2,025.996 | 1,492.808 | 1,463.731 | 860.47 | 1,748.982 | 1,185.147 | 1,161.219 | 766.705 | 1,459.503 | 791.103 |
Bedrijfsresultaat ratio
| 0.087 | 0.092 | 0.073 | 0.11 | 0.079 | 0.089 | 0.073 | 0.102 | 0.085 | 0.089 | 0.075 | 0.1 | 0.084 | 0.095 | 0.08 | 0.105 | 0.087 | 0.083 | 0.071 | 0.093 | 0.084 | 0.084 | 0.073 | 0.099 | 0.082 | 0.086 | 0.082 | 0.102 | 0.08 | 0.083 | 0.07 | 0.094 | 0.076 | 0.08 | 0.07 | 0.097 | 0.086 | 0.088 | 0.063 | 0.089 | 0.068 | 0.071 | 0.053 | 0.085 | 0.057 | 0.06 | 0.04 | 0.089 | 0.07 | 0.077 | 0.056 | 0.091 | 0.07 | 0.072 | 0.04 | 0.086 | 0.071 | 0.071 | 0.045 | 0.083 | 0.062 | 0.061 | 0.043 | 0.069 | 0.039 |
Totaal overige inkomsten en kosten netto
| 253 | 288 | 121 | -65 | 299 | 239 | 121 | 88 | 91 | 388 | 362 | 87 | 102 | 138 | -132 | 78 | 163 | 234 | 318 | 61 | 102 | 149 | -111 | 86 | 174 | 125 | 119 | -30 | 52 | 104 | 68 | 159 | 90 | 23 | -9 | 18 | 39 | 69 | -7 | 39 | 101 | 119 | -9 | 94 | -315 | 20 | 24 | 501 | -196 | -219 | -143.451 | -267.987 | -254.798 | -259.934 | -268.667 | -234.721 | -162.822 | -375.511 | -84.304 | -290.406 | -295.997 | -303.427 | -255.451 | -503.436 | -474.156 |
Inkomen voor belasting
| 3,424 | 3,566 | 2,467 | 4,089 | 2,993 | 3,187 | 2,467 | 3,662 | 2,831 | 3,278 | 2,656 | 3,402 | 2,693 | 3,055 | 2,211 | 3,406 | 2,690 | 2,603 | 2,422 | 3,070 | 2,685 | 2,644 | 2,001 | 3,383 | 2,368 | 2,440 | 2,214 | 2,799 | 2,084 | 2,181 | 1,742 | 2,591 | 1,962 | 1,998 | 1,624 | 2,468 | 2,046 | 2,091 | 1,402 | 2,213 | 1,644 | 1,729 | 1,189 | 2,215 | 955 | 1,352 | 859 | 2,162 | 1,569 | 1,736 | 1,122.59 | 2,166.011 | 1,568.782 | 1,594.832 | 645.563 | 2,056.975 | 1,575.247 | 1,338.171 | 882.738 | 1,698.804 | 1,117.701 | 1,088.163 | 605.225 | 1,209.641 | 556.317 |
Inkomen voor belasting ratio
| 0.094 | 0.1 | 0.077 | 0.108 | 0.087 | 0.096 | 0.077 | 0.105 | 0.087 | 0.101 | 0.087 | 0.102 | 0.088 | 0.1 | 0.075 | 0.107 | 0.093 | 0.091 | 0.082 | 0.095 | 0.088 | 0.089 | 0.069 | 0.101 | 0.088 | 0.091 | 0.087 | 0.101 | 0.082 | 0.087 | 0.073 | 0.1 | 0.08 | 0.081 | 0.069 | 0.097 | 0.088 | 0.091 | 0.063 | 0.09 | 0.073 | 0.077 | 0.053 | 0.089 | 0.043 | 0.061 | 0.041 | 0.09 | 0.071 | 0.078 | 0.053 | 0.091 | 0.07 | 0.071 | 0.031 | 0.088 | 0.075 | 0.065 | 0.046 | 0.081 | 0.058 | 0.058 | 0.034 | 0.058 | 0.028 |
Belastingkosten
| 1,053 | 1,181 | 765 | 1,442 | 965 | 1,045 | 765 | 1,218 | 900 | 1,045 | 722 | 1,125 | 887 | 980 | 731 | 1,091 | 844 | 870 | 844 | 996 | 858 | 867 | 660 | 1,098 | 762 | 770 | 614 | 906 | 676 | 700 | 402 | 820 | 621 | 637 | 469 | 848 | 703 | 748 | 490 | 806 | 595 | 633 | 477 | 838 | 367 | 534 | 265 | 891 | 594 | 765 | 386.33 | 818.722 | 651.885 | 685.637 | 344.96 | 820.073 | 630.484 | 586.777 | 417.207 | 617.611 | 487.71 | 563.962 | 293.688 | 529.542 | 291.12 |
Nettowinst
| 2,131 | 2,152 | 2,153 | 2,397 | 1,845 | 1,910 | 1,592 | 2,144 | 1,706 | 1,958 | 1,752 | 1,976 | 1,589 | 1,800 | 1,294 | 1,979 | 1,616 | 1,538 | 1,401 | 1,760 | 1,544 | 1,528 | 1,166 | 1,905 | 1,385 | 1,449 | 1,422 | 1,632 | 1,222 | 1,299 | 1,171 | 1,540 | 1,156 | 1,186 | 1,006 | 1,389 | 1,160 | 1,171 | 765 | 1,207 | 922 | 996 | 641 | 1,209 | 495 | 721 | 436 | 1,029 | 817 | 819 | 637.966 | 1,143.593 | 813.532 | 828 | 273.128 | 1,065.287 | 799.644 | 698.511 | 411.265 | 928.206 | 548.551 | 508.813 | 304.45 | 574.198 | 233.166 |
Nettowinstmarge
| 0.058 | 0.06 | 0.061 | 0.064 | 0.054 | 0.058 | 0.05 | 0.061 | 0.053 | 0.06 | 0.057 | 0.059 | 0.052 | 0.059 | 0.044 | 0.062 | 0.056 | 0.054 | 0.047 | 0.054 | 0.05 | 0.051 | 0.04 | 0.057 | 0.052 | 0.054 | 0.056 | 0.059 | 0.048 | 0.052 | 0.049 | 0.059 | 0.047 | 0.048 | 0.043 | 0.055 | 0.05 | 0.051 | 0.034 | 0.049 | 0.041 | 0.044 | 0.028 | 0.048 | 0.022 | 0.032 | 0.021 | 0.043 | 0.037 | 0.037 | 0.03 | 0.048 | 0.036 | 0.037 | 0.013 | 0.045 | 0.038 | 0.034 | 0.021 | 0.044 | 0.029 | 0.027 | 0.017 | 0.027 | 0.012 |
WPA (Winst Per Aandeel)
| 28.43 | 28.71 | 21.183 | 31.955 | 24.57 | 25.418 | 21.185 | 28.53 | 22.703 | 26.055 | 23.313 | 26.303 | 21.148 | 23.953 | 17.22 | 26.335 | 21.403 | 20.38 | 18.555 | 23.31 | 20.31 | 20.1 | 15.338 | 25.06 | 18.218 | 19.065 | 18.705 | 21.468 | 16.075 | 17.095 | 15.403 | 20.258 | 15.205 | 15.605 | 13.233 | 18.27 | 17.36 | 17.525 | 11.448 | 18.063 | 13.798 | 14.92 | 9.593 | 18.093 | 7.408 | 10.798 | 7.558 | 16.52 | 12.84 | 12.27 | 9.548 | 17.113 | 12.173 | 12.398 | 4.088 | 15.94 | 11.965 | 10.453 | 6.155 | 13.89 | 8.208 | 7.613 | 4.555 | 8.593 | 3.49 |
Verwaterde WPA
| 28.43 | 28.71 | 21.183 | 31.955 | 24.57 | 25.418 | 21.185 | 28.53 | 22.703 | 26.055 | 23.303 | 26.295 | 21.145 | 23.953 | 17.22 | 26.335 | 21.403 | 20.38 | 18.555 | 23.31 | 20.31 | 20.1 | 15.338 | 25.06 | 18.218 | 19.065 | 18.705 | 21.468 | 16.075 | 17.095 | 15.403 | 20.258 | 15.205 | 15.605 | 13.233 | 18.27 | 17.36 | 17.525 | 11.448 | 18.063 | 13.798 | 14.92 | 9.593 | 18.093 | 7.408 | 10.798 | 7.558 | 16.52 | 12.84 | 12.27 | 9.548 | 17.113 | 12.173 | 12.398 | 4.088 | 15.94 | 11.965 | 10.453 | 6.155 | 13.89 | 8.208 | 7.613 | 4.555 | 8.593 | 3.49 |
EBITDA
| 3,467 | 4,773.25 | 5,074 | 5,665 | 2,879 | 3,168 | 2,545 | 3,726 | 2,920 | 3,144 | 2,759 | 3,486 | 2,696 | 3,083 | 2,450 | 3,424 | 2,640 | 2,512 | 2,247 | 3,092 | 2,725 | 2,682 | 2,305 | 3,396 | 2,410 | 2,482 | 2,317 | 2,895 | 2,144 | 2,255 | 1,818 | 2,629 | 1,957 | 2,133 | 1,742 | 2,498 | 2,022 | 2,158 | 1,366 | 2,284 | 1,662 | 1,749 | 1,167 | 2,210 | 1,351 | 1,397 | 842 | 1,596 | 1,901 | 2,102 | 1,369.199 | 2,541.225 | 1,946.636 | 1,960.658 | 1,740.151 | 3,093.973 | 2,666.088 | 2,481.576 | 1,879.334 | 2,721.249 | 2,032.24 | 2,014.435 | 1,648.376 | 2,266.012 | 1,131.592 |
EBITDA ratio
| 0.095 | 0.134 | 0.159 | 0.15 | 0.084 | 0.096 | 0.08 | 0.107 | 0.09 | 0.097 | 0.09 | 0.105 | 0.088 | 0.101 | 0.083 | 0.108 | 0.091 | 0.088 | 0.076 | 0.095 | 0.089 | 0.09 | 0.08 | 0.102 | 0.09 | 0.092 | 0.091 | 0.104 | 0.085 | 0.09 | 0.076 | 0.101 | 0.079 | 0.086 | 0.074 | 0.098 | 0.087 | 0.094 | 0.061 | 0.093 | 0.074 | 0.078 | 0.052 | 0.089 | 0.061 | 0.063 | 0.04 | 0.066 | 0.086 | 0.095 | 0.064 | 0.107 | 0.087 | 0.088 | 0.085 | 0.132 | 0.127 | 0.121 | 0.098 | 0.129 | 0.106 | 0.107 | 0.093 | 0.108 | 0.056 |