H.I.S. Co., Ltd.
TSE:9603.T
1315 (JPY) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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
| 76,409 | 80,653 | 80,520 | 87,885 | 61,068 | 56,770 | 46,143 | 42,854 | 31,449 | 34,903 | 33,588 | 27,825 | 23,087 | 28,791 | 38,860 | 29,268 | 56,663 | 144,735 | 199,618 | 234,793 | 195,878 | 190,563 | 187,276 | 218,116 | 169,191 | 176,738 | 164,509 | 190,909 | 143,290 | 146,803 | 125,022 | 152,481 | 115,250 | 131,851 | 124,123 | 155,068 | 121,590 | 131,927 | 128,871 | 152,231 | 118,381 | 130,271 | 122,363 | 145,110 | 109,735 | 116,246 | 108,387 | 132,606 | 97,588 | 106,695 | 94,594 | 121,932 | 82,949 | 90,943 | 84,980 | 111,133 | 82,781 | 82,527 | 71,624 | 92,968 | 65,867 | 83,230 | 83,021 |
Kosten van de omzet
| 51,586 | 53,993 | 53,736 | 59,864 | 40,569 | 37,932 | 30,724 | 29,963 | 22,973 | 33,569 | 28,031 | 23,766 | 19,395 | 29,139 | 29,879 | 22,960 | 49,875 | 123,959 | 163,593 | 194,465 | 161,560 | 156,168 | 152,182 | 179,384 | 137,992 | 144,919 | 132,890 | 154,130 | 117,871 | 119,010 | 100,274 | 122,962 | 93,419 | 104,816 | 97,464 | 123,922 | 97,820 | 104,903 | 102,556 | 124,755 | 98,104 | 105,463 | 98,984 | 122,098 | 91,680 | 96,079 | 87,824 | 109,240 | 80,617 | 87,981 | 76,674 | 100,097 | 67,993 | 74,042 | 68,104 | 91,304 | 68,407 | 68,976 | 59,679 | 76,756 | 53,936 | 68,732 | 69,705 |
Brutowinst
| 24,823 | 26,660 | 26,784 | 28,021 | 20,499 | 18,838 | 15,419 | 12,891 | 8,476 | 1,334 | 5,557 | 4,059 | 3,692 | -348 | 8,981 | 6,308 | 6,788 | 20,776 | 36,025 | 40,328 | 34,318 | 34,395 | 35,094 | 38,732 | 31,199 | 31,819 | 31,619 | 36,779 | 25,419 | 27,793 | 24,748 | 29,519 | 21,831 | 27,035 | 26,659 | 31,146 | 23,770 | 27,024 | 26,315 | 27,476 | 20,277 | 24,808 | 23,379 | 23,012 | 18,055 | 20,167 | 20,563 | 23,366 | 16,971 | 18,714 | 17,920 | 21,835 | 14,956 | 16,901 | 16,876 | 19,829 | 14,374 | 13,551 | 11,945 | 16,212 | 11,931 | 14,498 | 13,316 |
Brutowinstmarge
| 0.325 | 0.331 | 0.333 | 0.319 | 0.336 | 0.332 | 0.334 | 0.301 | 0.27 | 0.038 | 0.165 | 0.146 | 0.16 | -0.012 | 0.231 | 0.216 | 0.12 | 0.144 | 0.18 | 0.172 | 0.175 | 0.18 | 0.187 | 0.178 | 0.184 | 0.18 | 0.192 | 0.193 | 0.177 | 0.189 | 0.198 | 0.194 | 0.189 | 0.205 | 0.215 | 0.201 | 0.195 | 0.205 | 0.204 | 0.18 | 0.171 | 0.19 | 0.191 | 0.159 | 0.165 | 0.173 | 0.19 | 0.176 | 0.174 | 0.175 | 0.189 | 0.179 | 0.18 | 0.186 | 0.199 | 0.178 | 0.174 | 0.164 | 0.167 | 0.174 | 0.181 | 0.174 | 0.16 |
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 | 176 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 15,533 | 0 | 0 | 0 | 2,635 | 0 | 0 | 0 | 13,785 | 0 | 0 | 0 | 11,431 | 0 | 0 | 0 | 10,727 | 0 | 0 | 0 | 5,189 | 0 | 0 | 0 | 5,322 | 0 | 0 | 0 | 5,197 | 0 | 0 | 0 | 4,042 | 0 | 0 | 0 | 5,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,852 | 0 | 0 | 0 | 8,025 | 0 | 0 | 0 | 12,904 | 0 | 0 | 0 | 11,847 | 0 | 0 | 0 | 12,371 | 0 | 0 | 0 | 12,647 | 0 | 0 | 0 | 12,969 | 0 | 0 | 0 | 11,665 | 0 | 0 | 0 | 10,694 | 0 | 0 | 0 | 9,691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 25,079 | 24,349 | 23,335 | 22,435 | 21,330 | 18,757 | 18,858 | 21,683 | 19,488 | 17,306 | 17,715 | 21,385 | 19,341 | 19,234 | 21,045 | 10,660 | 22,112 | 26,037 | 32,233 | 26,689 | 31,949 | 31,398 | 29,111 | 23,278 | 29,259 | 28,274 | 27,540 | 23,098 | 23,547 | 24,094 | 22,200 | 17,836 | 22,479 | 23,191 | 21,969 | 18,291 | 22,012 | 22,013 | 21,297 | 16,862 | 19,657 | 20,514 | 19,291 | 14,736 | 17,406 | 17,376 | 17,298 | 15,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 335 | 186 | -432 | 451 | 18,757 | 18,858 | 21,683 | 19,488 | 17,306 | -13 | 606 | -4 | -208 | 199 | 40 | -457 | 380 | 224 | -355 | 433 | 96 | -416 | -107 | 54 | 661 | 320 | -17 | -235 | 387 | 397 | -111 | 134 | 487 | 57 | -170 | 479 | 510 | -15 | -59 | 367 | 499 | 263 | 265 | 359 | 346 | 312 | 325 | 257 | 186 | 266 | 275 | 334 | 259 | 263 | 328 | 358 | 76 | 43 | 89 | 6 | 38 | -3 |
Bedrijfskosten
| 25,079 | 24,349 | 23,335 | 22,435 | 21,330 | 18,757 | 18,858 | 21,683 | 19,488 | 17,306 | 17,715 | 21,385 | 19,341 | 19,057 | 20,659 | 20,644 | 22,112 | 26,037 | 32,233 | 34,136 | 31,949 | 31,398 | 29,111 | 30,270 | 29,259 | 28,274 | 27,540 | 28,981 | 23,547 | 24,094 | 22,200 | 23,130 | 22,479 | 23,191 | 21,969 | 22,962 | 22,012 | 22,013 | 21,297 | 20,571 | 19,657 | 20,514 | 19,291 | 17,873 | 17,406 | 17,376 | 17,298 | 17,784 | 16,276 | 16,179 | 15,415 | 16,545 | 14,253 | 15,370 | 14,990 | 15,480 | 14,808 | 11,746 | 11,389 | 12,699 | 12,423 | 12,150 | 11,545 |
Bedrijfsresultaat
| -256 | 2,311 | 3,449 | 5,587 | -832 | 81 | -3,439 | -8,793 | -11,011 | -15,973 | -12,158 | -17,326 | -15,649 | -19,406 | -11,677 | -14,336 | -15,324 | -5,260 | 3,791 | 6,192 | 2,369 | 2,998 | 5,981 | 8,461 | 1,940 | 3,545 | 4,078 | 7,798 | 1,871 | 3,699 | 2,547 | 6,389 | -648 | 3,843 | 4,690 | 8,184 | 1,757 | 5,012 | 5,017 | 6,904 | 621 | 4,294 | 4,087 | 5,139 | 648 | 2,792 | 3,264 | 5,582 | 695 | 2,535 | 2,505 | 5,400 | 732 | 1,851 | 4,954 | 4,482 | -1,891 | 2,580 | -224 | 2,735 | -1,131 | 3,037 | 523 |
Bedrijfsresultaat ratio
| -0.003 | 0.029 | 0.043 | 0.064 | -0.014 | 0.001 | -0.075 | -0.205 | -0.35 | -0.458 | -0.362 | -0.623 | -0.678 | -0.674 | -0.3 | -0.49 | -0.27 | -0.036 | 0.019 | 0.026 | 0.012 | 0.016 | 0.032 | 0.039 | 0.011 | 0.02 | 0.025 | 0.041 | 0.013 | 0.025 | 0.02 | 0.042 | -0.006 | 0.029 | 0.038 | 0.053 | 0.014 | 0.038 | 0.039 | 0.045 | 0.005 | 0.033 | 0.033 | 0.035 | 0.006 | 0.024 | 0.03 | 0.042 | 0.007 | 0.024 | 0.026 | 0.044 | 0.009 | 0.02 | 0.058 | 0.04 | -0.023 | 0.031 | -0.003 | 0.029 | -0.017 | 0.036 | 0.006 |
Totaal overige inkomsten en kosten netto
| 101 | 368 | 236 | -3,106 | 674 | -405 | 152 | 32,266 | 2,673 | 855 | 3,918 | 691 | 4,166 | 4,758 | 3,437 | 2,606 | -2,201 | -3,137 | 760 | 1,819 | 585 | 1,190 | -782 | 1,031 | 550 | 1,211 | -121 | -752 | 1,915 | -975 | 4,627 | -174 | -1,438 | -7,258 | -297 | -411 | 1,900 | -55 | 794 | 875 | 974 | 459 | 801 | 517 | 1,004 | 1,014 | 847 | 1,113 | 133 | 712 | 789 | 159 | 181 | 388 | 237 | 223 | -1,385 | 29 | -718 | -774 | -597 | 2 | 117 |
Inkomen voor belasting
| -155 | 2,679 | 3,684 | 2,481 | -158 | -324 | -3,287 | 23,474 | -8,339 | -15,117 | -8,240 | -16,635 | -11,483 | -14,648 | -8,242 | -11,730 | -17,525 | -8,397 | 4,551 | 8,011 | 2,954 | 4,188 | 5,199 | 9,492 | 2,490 | 4,756 | 3,957 | 7,046 | 3,786 | 2,724 | 7,174 | 6,215 | -2,086 | -3,415 | 4,393 | 7,773 | 3,658 | 4,957 | 5,812 | 7,779 | 1,596 | 4,752 | 4,889 | 5,656 | 1,652 | 3,806 | 4,112 | 6,695 | 828 | 3,247 | 3,294 | 5,559 | 913 | 1,919 | 5,191 | 4,572 | -1,819 | 2,609 | -162 | 2,739 | -1,089 | 3,039 | 640 |
Inkomen voor belasting ratio
| -0.002 | 0.033 | 0.046 | 0.028 | -0.003 | -0.006 | -0.071 | 0.548 | -0.265 | -0.433 | -0.245 | -0.598 | -0.497 | -0.509 | -0.212 | -0.401 | -0.309 | -0.058 | 0.023 | 0.034 | 0.015 | 0.022 | 0.028 | 0.044 | 0.015 | 0.027 | 0.024 | 0.037 | 0.026 | 0.019 | 0.057 | 0.041 | -0.018 | -0.026 | 0.035 | 0.05 | 0.03 | 0.038 | 0.045 | 0.051 | 0.013 | 0.036 | 0.04 | 0.039 | 0.015 | 0.033 | 0.038 | 0.05 | 0.008 | 0.03 | 0.035 | 0.046 | 0.011 | 0.021 | 0.061 | 0.041 | -0.022 | 0.032 | -0.002 | 0.029 | -0.017 | 0.037 | 0.008 |
Belastingkosten
| -205 | 1,144 | 694 | -884 | 462 | 748 | 292 | 502 | -1,479 | 2,847 | 963 | 1,545 | -424 | 1,160 | -47 | -2,136 | -1,864 | -1,167 | 1,710 | 1,944 | 1,183 | 1,547 | 1,803 | 1,932 | 1,097 | 2,202 | 1,833 | 1,687 | -158 | 1,224 | 2,142 | 4,351 | -705 | -1,580 | 1,735 | 2,925 | 1,471 | 1,588 | 2,191 | 3,008 | 780 | 2,044 | 1,912 | 1,812 | 258 | 899 | 1,067 | 1,343 | 91 | 996 | 752 | 2,176 | 227 | 629 | 1,593 | 1,738 | -674 | 711 | -218 | 1,016 | -433 | 1,149 | 62 |
Nettowinst
| 9 | 1,295 | 2,582 | 3,017 | -826 | -1,072 | -3,579 | 23,716 | -6,860 | -17,964 | -9,299 | -16,833 | -10,011 | -15,225 | -7,981 | -8,364 | -13,214 | -5,636 | 2,177 | 5,754 | 1,531 | 2,608 | 2,356 | 6,531 | 885 | 2,253 | 1,302 | 4,479 | 3,604 | 1,179 | 3,997 | 1,399 | -1,231 | -1,819 | 1,918 | 4,150 | 1,638 | 2,395 | 2,707 | 4,193 | 497 | 2,029 | 2,331 | 3,220 | 1,002 | 2,330 | 2,351 | 4,704 | 489 | 2,021 | 2,117 | 3,224 | 505 | 1,214 | 3,356 | 2,744 | -1,217 | 1,864 | -6 | 1,719 | -698 | 1,888 | 461 |
Nettowinstmarge
| 0 | 0.016 | 0.032 | 0.034 | -0.014 | -0.019 | -0.078 | 0.553 | -0.218 | -0.515 | -0.277 | -0.605 | -0.434 | -0.529 | -0.205 | -0.286 | -0.233 | -0.039 | 0.011 | 0.025 | 0.008 | 0.014 | 0.013 | 0.03 | 0.005 | 0.013 | 0.008 | 0.023 | 0.025 | 0.008 | 0.032 | 0.009 | -0.011 | -0.014 | 0.015 | 0.027 | 0.013 | 0.018 | 0.021 | 0.028 | 0.004 | 0.016 | 0.019 | 0.022 | 0.009 | 0.02 | 0.022 | 0.035 | 0.005 | 0.019 | 0.022 | 0.026 | 0.006 | 0.013 | 0.039 | 0.025 | -0.015 | 0.023 | -0 | 0.018 | -0.011 | 0.023 | 0.006 |
WPA (Winst Per Aandeel)
| 0.12 | 17.33 | 34.56 | 40.58 | -11.17 | -14.49 | -48.4 | 320.7 | -94.91 | -248.54 | -128.66 | -268.06 | -159.42 | -242.46 | -127.1 | -133.2 | -210.43 | -98.18 | 37.93 | 100.23 | 26.67 | 45.51 | 41.12 | 113.97 | 24.21 | 39.15 | 22.64 | 77.83 | 62.62 | 19.18 | 65.04 | 22.76 | -19.76 | -28.83 | 29.72 | 64.31 | 33.72 | 51.95 | 41.75 | 64.66 | 12.58 | 41.76 | 35.94 | 49.65 | 21.5 | 35.93 | 36.26 | 72.53 | 11.36 | 31.16 | 32.65 | 49.71 | 7.8 | 18.73 | 51.75 | 42.31 | -18.77 | 28.76 | -0.093 | 26.5 | -10.76 | 28.55 | 6.97 |
Verwaterde WPA
| 0.11 | 16.29 | 32.54 | 40.58 | -11.17 | -14.49 | -48.4 | 320.7 | -94.91 | -248.54 | -128.66 | -268.06 | -159.42 | -242.46 | -127.1 | -133.2 | -210.43 | -98.18 | 35.15 | 100.23 | 26.67 | 45.51 | 35.52 | 113.97 | 24.31 | 39.15 | 19.52 | 77.83 | 62.62 | 19.18 | 60.71 | 22.76 | -19.07 | -28.19 | 27.78 | 64.31 | 33.89 | 51.95 | 39.08 | 64.66 | 12.58 | 41.76 | 35.94 | 49.65 | 21.5 | 35.93 | 36.26 | 72.53 | 11.36 | 31.16 | 32.65 | 49.71 | 7.8 | 18.73 | 51.75 | 42.31 | -18.77 | 28.76 | -0.093 | 26.5 | -10.76 | 28.55 | 6.97 |
EBITDA
| 2,497 | 6,058 | 7,093 | 6,132 | 3,087 | 2,710.5 | -102 | 27,559 | -4,596 | -11,464 | -4,550 | -12,548 | -7,854 | -11,262 | -4,882 | -8,016 | -15,615 | -4,101 | 7,726 | 10,884 | 5,759 | 6,627 | 7,673 | 9,658 | 3,804.5 | 5,768 | 4,096 | 7,186 | 5,772 | 2,834 | 8,930 | 6,306 | -1,995 | -3,326 | 4,459 | 7,844 | 3,725 | 5,020 | 5,876 | 7,828 | 1,634 | 4,794 | 4,931 | 5,698 | 1,682 | 3,843 | 4,149 | 6,201.25 | 617 | 2,535 | 2,462 | 5,884 | 1,228 | 2,416 | 2,927 | 3,768 | 12 | 3,009 | 930 | 2,078 | -155 | 2,643 | 2,067 |
EBITDA ratio
| 0.033 | 0.063 | 0.078 | 0.068 | -0.009 | 0.014 | -0.07 | -0.218 | -0.334 | -0.435 | -0.356 | -0.593 | -0.668 | -0.648 | -0.297 | -0.493 | -0.276 | -0.033 | 0.023 | 0.026 | 0.013 | 0.023 | 0.029 | 0.045 | 0.016 | 0.028 | 0.025 | 0.04 | 0.013 | 0.019 | 0.058 | 0.042 | -0.018 | -0.025 | 0.036 | 0.052 | 0.031 | 0.038 | 0.046 | 0.051 | 0.014 | 0.037 | 0.04 | 0.04 | 0.015 | 0.033 | 0.038 | 0.06 | 0.006 | 0.023 | 0.026 | 0.049 | 0.015 | 0.027 | 0.034 | 0.031 | 0.007 | 0.032 | 0.012 | 0.024 | -0.002 | 0.031 | 0.025 |