The Shibusawa Warehouse Co., Ltd.
TSE:9304.T
3200 (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
| 19,470 | 17,456 | 18,867 | 18,712 | 18,378 | 18,297 | 20,851 | 20,706 | 18,646 | 18,067 | 18,429 | 17,844 | 17,403 | 16,094 | 16,474 | 16,656 | 16,103 | 15,912 | 16,837 | 17,239 | 16,839 | 15,687 | 16,610 | 16,152 | 16,153 | 15,200 | 16,394 | 16,170 | 15,519 | 14,193 | 14,702 | 14,745 | 14,441 | 13,531 | 14,308 | 14,178 | 14,745 | 13,442 | 14,257 | 13,859 | 13,503 | 13,407 | 13,755 | 13,950 | 13,577 | 12,586 | 13,460 | 13,607 | 13,746 | 12,652 | 13,201 | 13,693 | 13,950 | 12,454 | 13,284 | 13,846 | 13,643 | 12,352 | 12,775 | 11,928 | 11,656 | 11,169 | 13,369 | 14,227 |
Kosten van de omzet
| 17,222 | 15,637 | 16,653 | 16,541 | 16,403 | 16,348 | 18,457 | 18,366 | 16,661 | 16,152 | 16,347 | 15,845 | 15,449 | 14,565 | 14,605 | 14,737 | 14,378 | 14,371 | 14,920 | 15,087 | 14,966 | 13,989 | 14,652 | 14,322 | 14,318 | 13,594 | 14,539 | 14,389 | 13,740 | 12,600 | 12,977 | 12,980 | 12,772 | 12,127 | 12,759 | 12,627 | 13,263 | 11,873 | 12,714 | 12,479 | 12,122 | 12,060 | 12,335 | 12,485 | 12,139 | 11,229 | 11,800 | 12,227 | 12,252 | 11,410 | 11,766 | 12,147 | 12,333 | 11,115 | 11,874 | 12,292 | 12,035 | 10,925 | 11,504 | 11,111 | 10,595 | 10,139 | 12,070 | 12,845 |
Brutowinst
| 2,248 | 1,819 | 2,214 | 2,171 | 1,975 | 1,949 | 2,394 | 2,340 | 1,985 | 1,915 | 2,082 | 1,999 | 1,954 | 1,529 | 1,869 | 1,919 | 1,725 | 1,541 | 1,917 | 2,152 | 1,873 | 1,698 | 1,958 | 1,830 | 1,835 | 1,606 | 1,855 | 1,781 | 1,779 | 1,593 | 1,725 | 1,765 | 1,669 | 1,404 | 1,549 | 1,551 | 1,482 | 1,569 | 1,543 | 1,380 | 1,381 | 1,347 | 1,420 | 1,465 | 1,438 | 1,357 | 1,660 | 1,380 | 1,494 | 1,242 | 1,435 | 1,546 | 1,617 | 1,339 | 1,410 | 1,554 | 1,608 | 1,427 | 1,271 | 817 | 1,061 | 1,030 | 1,299 | 1,382 |
Brutowinstmarge
| 0.115 | 0.104 | 0.117 | 0.116 | 0.107 | 0.107 | 0.115 | 0.113 | 0.106 | 0.106 | 0.113 | 0.112 | 0.112 | 0.095 | 0.113 | 0.115 | 0.107 | 0.097 | 0.114 | 0.125 | 0.111 | 0.108 | 0.118 | 0.113 | 0.114 | 0.106 | 0.113 | 0.11 | 0.115 | 0.112 | 0.117 | 0.12 | 0.116 | 0.104 | 0.108 | 0.109 | 0.101 | 0.117 | 0.108 | 0.1 | 0.102 | 0.1 | 0.103 | 0.105 | 0.106 | 0.108 | 0.123 | 0.101 | 0.109 | 0.098 | 0.109 | 0.113 | 0.116 | 0.108 | 0.106 | 0.112 | 0.118 | 0.116 | 0.099 | 0.068 | 0.091 | 0.092 | 0.097 | 0.097 |
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 | 270 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 246 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 317 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 296 | 0 | 0 | 0 | 269 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 684 | 0 | 0 | 0 | 618 | 0 | 0 | 0 | 490 | 0 | 0 | 0 | 620 | 0 | 0 | 0 | 447 | 0 | 0 | 0 | 367 | 0 | 0 | 0 | 305 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 358 | 0 | 0 | 0 | 347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 984 | 954 | 958 | 940 | 1,024 | 900 | 931 | 924 | 916 | 732 | 863 | 807 | 814 | 872 | 849 | 808 | 842 | 693 | 894 | 850 | 900 | 629 | 863 | 893 | 930 | 622 | 917 | 899 | 929 | 691 | 873 | 794 | 823 | 582 | 833 | 802 | 842 | 719 | 802 | 757 | 782 | 646 | 799 | 755 | 786 | 643 | 780 | 755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 34 | 6 | 12 | 10 | 27 | -33 | 9 | 54 | 50 | 4 | 41 | 31 | 29 | 32 | 808 | 842 | -15 | 40 | -38 | 17 | 21 | 12 | -12 | 7 | -352 | 101 | 37 | 173 | 88 | 149 | -2 | 160 | 24 | 143 | 4 | 162 | 58 | 66 | 30 | 180 | 8 | 77 | 18 | 126 | 82 | 103 | -54 | 134 | 52 | 66 | 7 | 166 | 21 | 69 | 14 | 166 | 12 | 82 | 28 | 100 | 63 | 56 | 5 |
Bedrijfskosten
| 985 | 954 | 958 | 976 | 1,024 | 934 | 966 | 959 | 916 | 904 | 863 | 807 | 859 | 913 | 849 | 808 | 842 | 932 | 894 | 850 | 900 | 895 | 863 | 893 | 930 | 921 | 917 | 899 | 929 | 165 | 873 | 794 | 823 | 131 | 833 | 802 | 842 | 236 | 802 | 757 | 782 | 149 | 799 | 755 | 786 | 191 | 780 | 755 | 795 | 194 | 797 | 769 | 781 | 197 | 748 | 750 | 777 | 153 | 775 | 762 | 780 | 138 | 815 | 812 |
Bedrijfsresultaat
| 1,263 | 865 | 1,256 | 1,196 | 952 | 1,016 | 1,424 | 1,384 | 1,070 | 1,008 | 1,219 | 1,192 | 1,097 | 610 | 1,020 | 1,113 | 884 | 609 | 1,024 | 1,299 | 974 | 801 | 1,094 | 938 | 905 | 684 | 937 | 883 | 849 | 738 | 852 | 971 | 845 | 666 | 716 | 749 | 639 | 718 | 741 | 623 | 598 | 594 | 622 | 710 | 649 | 577 | 880 | 625 | 696 | 475 | 637 | 777 | 833 | 599 | 661 | 802 | 830 | 649 | 494 | 55 | 280 | 258 | 483 | 569 |
Bedrijfsresultaat ratio
| 0.065 | 0.05 | 0.067 | 0.064 | 0.052 | 0.056 | 0.068 | 0.067 | 0.057 | 0.056 | 0.066 | 0.067 | 0.063 | 0.038 | 0.062 | 0.067 | 0.055 | 0.038 | 0.061 | 0.075 | 0.058 | 0.051 | 0.066 | 0.058 | 0.056 | 0.045 | 0.057 | 0.055 | 0.055 | 0.052 | 0.058 | 0.066 | 0.059 | 0.049 | 0.05 | 0.053 | 0.043 | 0.053 | 0.052 | 0.045 | 0.044 | 0.044 | 0.045 | 0.051 | 0.048 | 0.046 | 0.065 | 0.046 | 0.051 | 0.038 | 0.048 | 0.057 | 0.06 | 0.048 | 0.05 | 0.058 | 0.061 | 0.053 | 0.039 | 0.005 | 0.024 | 0.023 | 0.036 | 0.04 |
Totaal overige inkomsten en kosten netto
| 1,182 | 455 | 232 | 131 | 319 | -706 | 249 | 428 | 469 | 1,931 | 102 | 35 | 210 | -71 | 138 | 35 | 366 | 4 | 86 | -28 | 201 | -62 | -333 | -14 | 148 | -586 | 46 | -57 | 158 | -1,279 | 64 | -42 | 34 | -692 | 55 | -87 | 60 | -61 | 78 | -72 | 49 | -791 | -25 | -207 | -7 | -995 | 248 | -376 | -236 | -797 | -169 | -153 | -16 | -3,477 | -80 | -707 | -225 | -894 | 21 | -113 | 56 | -840 | -366 | -153 |
Inkomen voor belasting
| 2,445 | 1,320 | 1,488 | 1,327 | 1,274 | 310 | 1,673 | 1,812 | 1,540 | 2,938 | 1,322 | 1,229 | 1,307 | 543 | 1,158 | 1,148 | 1,250 | 618 | 1,109 | 1,271 | 1,176 | 742 | 761 | 925 | 1,053 | 101 | 984 | 825 | 1,008 | 149 | 916 | 929 | 880 | 581 | 771 | 662 | 700 | 1,272 | 819 | 551 | 648 | 407 | 596 | 503 | 645 | 171 | 1,128 | 249 | 463 | 251 | 469 | 624 | 820 | -2,335 | 582 | 97 | 606 | 380 | 517 | -58 | 337 | 52 | 118 | 417 |
Inkomen voor belasting ratio
| 0.126 | 0.076 | 0.079 | 0.071 | 0.069 | 0.017 | 0.08 | 0.088 | 0.083 | 0.163 | 0.072 | 0.069 | 0.075 | 0.034 | 0.07 | 0.069 | 0.078 | 0.039 | 0.066 | 0.074 | 0.07 | 0.047 | 0.046 | 0.057 | 0.065 | 0.007 | 0.06 | 0.051 | 0.065 | 0.01 | 0.062 | 0.063 | 0.061 | 0.043 | 0.054 | 0.047 | 0.047 | 0.095 | 0.057 | 0.04 | 0.048 | 0.03 | 0.043 | 0.036 | 0.048 | 0.014 | 0.084 | 0.018 | 0.034 | 0.02 | 0.036 | 0.046 | 0.059 | -0.187 | 0.044 | 0.007 | 0.044 | 0.031 | 0.04 | -0.005 | 0.029 | 0.005 | 0.009 | 0.029 |
Belastingkosten
| 801 | 334 | 471 | 409 | 402 | 132 | 484 | 448 | 459 | 316 | 414 | 376 | 413 | 193 | 355 | 360 | 400 | 192 | 342 | 384 | 378 | 213 | 284 | 298 | 341 | 282 | 338 | 285 | 342 | 199 | 298 | 293 | 288 | 222 | 272 | 244 | 247 | 511 | 296 | 194 | 235 | 149 | 247 | 206 | 256 | 134 | 412 | 120 | 196 | 285 | 351 | 255 | 293 | -2,171 | 235 | 35 | 223 | 134 | 161 | -17 | 167 | 112 | 251 | 214 |
Nettowinst
| 1,629 | 980 | 996 | 897 | 855 | 166 | 1,167 | 1,347 | 1,079 | 2,617 | 903 | 849 | 888 | 346 | 798 | 770 | 836 | 412 | 750 | 869 | 785 | 507 | 454 | 611 | 700 | -193 | 630 | 527 | 642 | -64 | 607 | 628 | 582 | 342 | 487 | 409 | 443 | 742 | 511 | 350 | 392 | 250 | 341 | 292 | 380 | 28 | 696 | 128 | 254 | -52 | 107 | 363 | 512 | -171 | 335 | 48 | 363 | 255 | 402 | -31 | 179 | -42 | -129 | 206 |
Nettowinstmarge
| 0.084 | 0.056 | 0.053 | 0.048 | 0.047 | 0.009 | 0.056 | 0.065 | 0.058 | 0.145 | 0.049 | 0.048 | 0.051 | 0.021 | 0.048 | 0.046 | 0.052 | 0.026 | 0.045 | 0.05 | 0.047 | 0.032 | 0.027 | 0.038 | 0.043 | -0.013 | 0.038 | 0.033 | 0.041 | -0.005 | 0.041 | 0.043 | 0.04 | 0.025 | 0.034 | 0.029 | 0.03 | 0.055 | 0.036 | 0.025 | 0.029 | 0.019 | 0.025 | 0.021 | 0.028 | 0.002 | 0.052 | 0.009 | 0.018 | -0.004 | 0.008 | 0.027 | 0.037 | -0.014 | 0.025 | 0.003 | 0.027 | 0.021 | 0.031 | -0.003 | 0.015 | -0.004 | -0.01 | 0.014 |
WPA (Winst Per Aandeel)
| 109.89 | 64.67 | 65.73 | 59.19 | 56.43 | 10.96 | 77.02 | 88.79 | 70.97 | 172.12 | 59.42 | 55.84 | 58.41 | 22.76 | 52.49 | 50.64 | 55 | 27.1 | 49.33 | 57.16 | 51.67 | 33.35 | 29.86 | 40.19 | 46.04 | -12.69 | 41.44 | 34.66 | 42.24 | -4.21 | 39.92 | 41.3 | 38.3 | 22.49 | 32.03 | 26.9 | 29.15 | 48.8 | 33.61 | 23.02 | 25.85 | 16.44 | 22.43 | 19.2 | 25 | 1.84 | 45.77 | 8.42 | 16.75 | -3.42 | 7.04 | 23.87 | 33.7 | -11.24 | 22.03 | 3.16 | 23.9 | 16.77 | 26.43 | -2.04 | 11.77 | -2.76 | -8.48 | 13.54 |
Verwaterde WPA
| 109.89 | 64.67 | 65.73 | 59.19 | 56.43 | 10.96 | 77.02 | 88.59 | 70.97 | 172 | 59.39 | 55.84 | 58.41 | 22.76 | 52.49 | 50.64 | 55 | 27.1 | 49.33 | 57.16 | 51.67 | 33.35 | 29.86 | 40.19 | 46.04 | -12.69 | 41.44 | 34.66 | 42.24 | -4.21 | 39.92 | 41.3 | 38.3 | 22.49 | 32.03 | 26.9 | 29.15 | 48.8 | 33.61 | 23.02 | 25.85 | 16.44 | 22.43 | 19.2 | 25 | 1.84 | 45.77 | 8.42 | 16.75 | -3.42 | 7.04 | 23.87 | 33.7 | -11.24 | 22.03 | 3.16 | 23.9 | 16.77 | 26.43 | -2.04 | 11.77 | -2.76 | -8.48 | 13.54 |
EBITDA
| 1,936 | 1,545 | 1,947 | 2,063 | 2,051 | 1,880 | 2,437 | 2,603 | 2,293 | 3,749 | 2,179 | 2,015 | 2,139 | 1,403 | 1,990 | 1,973 | 1,895 | 1,419 | 1,885 | 2,045 | 1,932 | 1,611 | 1,532 | 1,690 | 1,817 | 596 | 1,731 | 1,603 | 1,703 | 909 | 1,644 | 1,648 | 1,602 | 1,340 | 1,529 | 1,415 | 1,433 | 2,007 | 1,594 | 1,312 | 1,385 | 1,840 | 1,323 | 1,228 | 1,389 | 1,878 | 1,641 | 1,212 | 1,459 | 1,801 | 1,379 | 1,445 | 1,597 | 1,887 | 1,448 | 1,531 | 1,693 | 2,073 | 1,356 | 794 | 901 | 1,561 | 1,082 | 601 |
EBITDA ratio
| 0.099 | 0.089 | 0.103 | 0.11 | 0.112 | 0.103 | 0.117 | 0.126 | 0.123 | 0.208 | 0.118 | 0.113 | 0.123 | 0.087 | 0.121 | 0.118 | 0.118 | 0.089 | 0.112 | 0.119 | 0.115 | 0.103 | 0.092 | 0.105 | 0.112 | 0.039 | 0.106 | 0.099 | 0.11 | 0.064 | 0.112 | 0.112 | 0.111 | 0.099 | 0.107 | 0.1 | 0.097 | 0.149 | 0.112 | 0.095 | 0.103 | 0.137 | 0.096 | 0.088 | 0.102 | 0.149 | 0.122 | 0.089 | 0.106 | 0.142 | 0.104 | 0.106 | 0.114 | 0.152 | 0.109 | 0.111 | 0.124 | 0.168 | 0.106 | 0.067 | 0.077 | 0.14 | 0.081 | 0.042 |