Daiseki Co.,Ltd.
TSE:9793.T
3865 (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
| 16,088 | 16,703 | 15,601 | 17,849 | 17,892 | 17,874 | 14,549 | 15,654 | 14,619 | 13,750 | 13,447 | 14,379 | 15,003 | 14,038 | 12,826 | 12,831 | 12,422 | 13,451 | 12,915 | 14,281 | 13,335 | 13,557 | 12,414 | 12,650 | 13,851 | 12,398 | 12,871 | 11,398 | 12,196 | 12,720 | 10,480 | 10,884 | 11,254 | 11,614 | 11,262 | 12,582 | 13,193 | 13,772 | 11,632 | 11,381 | 11,447 | 11,278 | 11,115 | 10,671 | 10,191 | 10,123 | 8,707 | 9,089 | 8,782 | 9,435 | 8,064 | 9,280 | 10,041 | 9,127 | 8,051 | 8,409 | 7,527 | 7,489 | 7,286 | 8,442 | 6,697 | 6,655 |
Kosten van de omzet
| 10,677 | 10,840 | 10,672 | 11,690 | 12,229 | 11,946 | 9,928 | 10,344 | 9,747 | 8,956 | 9,045 | 9,529 | 9,734 | 9,321 | 8,732 | 8,644 | 8,518 | 9,311 | 9,064 | 9,542 | 9,129 | 9,228 | 8,855 | 8,738 | 9,963 | 8,568 | 9,168 | 7,931 | 8,625 | 8,976 | 7,622 | 7,672 | 8,116 | 8,455 | 8,370 | 9,325 | 9,883 | 10,143 | 8,736 | 8,169 | 8,064 | 7,861 | 8,126 | 7,487 | 7,164 | 7,024 | 6,372 | 6,476 | 6,321 | 6,568 | 5,940 | 6,724 | 7,015 | 6,331 | 5,799 | 5,830 | 5,204 | 4,957 | 5,132 | 5,830 | 4,615 | 4,662 |
Brutowinst
| 5,411 | 5,863 | 4,929 | 6,159 | 5,663 | 5,928 | 4,621 | 5,310 | 4,872 | 4,794 | 4,402 | 4,850 | 5,269 | 4,717 | 4,094 | 4,187 | 3,904 | 4,140 | 3,851 | 4,739 | 4,206 | 4,329 | 3,559 | 3,912 | 3,888 | 3,830 | 3,703 | 3,467 | 3,571 | 3,744 | 2,858 | 3,212 | 3,138 | 3,159 | 2,892 | 3,257 | 3,310 | 3,629 | 2,896 | 3,212 | 3,383 | 3,417 | 2,989 | 3,184 | 3,027 | 3,099 | 2,335 | 2,613 | 2,461 | 2,867 | 2,124 | 2,556 | 3,026 | 2,796 | 2,252 | 2,579 | 2,323 | 2,532 | 2,154 | 2,612 | 2,082 | 1,993 |
Brutowinstmarge
| 0.336 | 0.351 | 0.316 | 0.345 | 0.317 | 0.332 | 0.318 | 0.339 | 0.333 | 0.349 | 0.327 | 0.337 | 0.351 | 0.336 | 0.319 | 0.326 | 0.314 | 0.308 | 0.298 | 0.332 | 0.315 | 0.319 | 0.287 | 0.309 | 0.281 | 0.309 | 0.288 | 0.304 | 0.293 | 0.294 | 0.273 | 0.295 | 0.279 | 0.272 | 0.257 | 0.259 | 0.251 | 0.264 | 0.249 | 0.282 | 0.296 | 0.303 | 0.269 | 0.298 | 0.297 | 0.306 | 0.268 | 0.287 | 0.28 | 0.304 | 0.263 | 0.275 | 0.301 | 0.306 | 0.28 | 0.307 | 0.309 | 0.338 | 0.296 | 0.309 | 0.311 | 0.299 |
Onderzoek- en ontwikkelingskosten
| 51 | 48 | 143 | 39 | 39 | 39 | 84 | 32 | 32 | 31 | 110 | 29 | 27 | 26 | 102 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 396 | 0 | 0 | 0 | 481 | 0 | 0 | 0 | 522 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 540 | 0 | 0 | 0 | 553 | 0 | 0 | 0 | 524 | 0 | 0 | 0 | 510 | 0 | 0 | 0 | 545 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 507 | 0 | 0 | 0 | 493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 810 | 0 | 0 | 0 | 768 | 0 | 0 | 0 | 684 | 0 | 0 | 0 | 706 | 0 | 0 | 0 | 838 | 0 | 0 | 0 | 775 | 0 | 0 | 0 | 746 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 649 | 0 | 0 | 0 | 653 | 0 | 0 | 0 | 620 | 0 | 0 | 0 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,989 | 1,908 | 1,916 | 1,928 | 1,808 | 1,991 | 1,603 | 1,678 | 1,719 | 1,650 | 1,354 | 1,575 | 1,565 | 1,566 | 1,320 | 1,496 | 1,476 | 1,577 | 1,422 | 1,605 | 1,502 | 1,561 | 1,355 | 1,549 | 1,527 | 1,485 | 1,326 | 1,411 | 1,408 | 1,443 | 1,148 | 1,339 | 1,299 | 1,322 | 1,158 | 1,170 | 1,298 | 1,464 | 1,294 | 1,435 | 1,465 | 1,282 | 1,157 | 1,228 | 1,233 | 1,248 | 1,099 | 1,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1,989 | 302 | 413 | -52 | 20 | 91 | -28 | 1 | 55 | 5 | 14 | 11 | 28 | 7 | 5 | 8 | 11 | 15 | 8 | -68 | 65 | 17 | 4 | 4 | 9 | 8 | -1 | 9 | 15 | 14 | 11 | 8 | 6 | 8 | 3 | 8 | 14 | 7 | 39 | 2 | 7 | 7 | -108 | -2,362 | 6 | 5 | -11 | 8 | 16 | 7 | 7 | 2 | 12 | 1 | 63 | 1 | 6 | 6 | 4 | -3 | 1 | 5 |
Bedrijfskosten
| 1,989 | 1,956 | 2,059 | 1,967 | 1,847 | 1,991 | 1,732 | 1,729 | 1,770 | 1,650 | 1,560 | 1,575 | 1,565 | 1,592 | 1,526 | 1,496 | 1,476 | 1,577 | 1,586 | 1,605 | 1,502 | 1,561 | 1,517 | 1,549 | 1,527 | 1,485 | 1,442 | 1,411 | 1,408 | 1,443 | 1,280 | 1,339 | 1,299 | 1,322 | 1,300 | 1,170 | 1,298 | 1,464 | 1,419 | 1,435 | 1,465 | 1,282 | 4,994 | -2,362 | 1,233 | 1,248 | 1,241 | 1,182 | 1,224 | 1,218 | -158 | 1,150 | 1,191 | 1,164 | -99 | 1,109 | 1,022 | 1,008 | -99 | 989 | 1,015 | 991 |
Bedrijfsresultaat
| 3,421 | 3,907 | 2,870 | 4,192 | 3,817 | 3,935 | 2,886 | 3,580 | 3,101 | 3,144 | 2,837 | 3,274 | 3,706 | 3,123 | 2,561 | 2,691 | 2,428 | 2,562 | 2,260 | 3,134 | 2,704 | 2,767 | 2,040 | 2,363 | 2,361 | 2,343 | 2,258 | 2,057 | 2,162 | 2,300 | 1,572 | 1,873 | 1,840 | 1,835 | 1,586 | 2,088 | 2,011 | 2,164 | 1,473 | 1,778 | 1,917 | 2,134 | 1,698 | 1,956 | 1,795 | 1,849 | 1,088 | 1,431 | 1,238 | 1,647 | 877 | 1,406 | 1,833 | 1,632 | 1,096 | 1,469 | 1,300 | 1,524 | 1,173 | 1,621 | 1,066 | 1,001 |
Bedrijfsresultaat ratio
| 0.213 | 0.234 | 0.184 | 0.235 | 0.213 | 0.22 | 0.198 | 0.229 | 0.212 | 0.229 | 0.211 | 0.228 | 0.247 | 0.222 | 0.2 | 0.21 | 0.195 | 0.19 | 0.175 | 0.219 | 0.203 | 0.204 | 0.164 | 0.187 | 0.17 | 0.189 | 0.175 | 0.18 | 0.177 | 0.181 | 0.15 | 0.172 | 0.163 | 0.158 | 0.141 | 0.166 | 0.152 | 0.157 | 0.127 | 0.156 | 0.167 | 0.189 | 0.153 | 0.183 | 0.176 | 0.183 | 0.125 | 0.157 | 0.141 | 0.175 | 0.109 | 0.152 | 0.183 | 0.179 | 0.136 | 0.175 | 0.173 | 0.203 | 0.161 | 0.192 | 0.159 | 0.15 |
Totaal overige inkomsten en kosten netto
| 65 | 287 | 183 | 33 | 54 | 114 | 28 | 32 | 104 | 135 | 25 | 11 | 54 | 7 | 2 | 15 | 31 | -231 | -103 | 19 | 14 | 50 | 40 | 121 | 29 | 86 | 31 | 43 | 45 | 49 | 53 | 25 | 34 | 42 | -83 | 86 | 19 | 19 | 69 | 16 | 50 | 39 | 3,593 | -3,688 | 29 | 94 | 72 | 33 | 32 | 29 | -1,370 | 28 | 46 | 28 | -1,223 | 18 | 32 | 32 | -1,057 | 10 | 39 | -155 |
Inkomen voor belasting
| 3,486 | 4,194 | 3,053 | 4,225 | 3,871 | 4,052 | 2,914 | 3,612 | 3,205 | 3,280 | 2,863 | 3,286 | 3,757 | 3,131 | 2,569 | 2,706 | 2,459 | 2,332 | 2,162 | 3,152 | 2,718 | 2,818 | 2,083 | 2,484 | 2,390 | 2,430 | 2,292 | 2,099 | 2,207 | 2,350 | 1,632 | 1,898 | 1,873 | 1,878 | 1,509 | 2,174 | 2,030 | 2,184 | 1,546 | 1,794 | 1,967 | 2,174 | 1,588 | 1,857 | 1,824 | 1,944 | 1,165 | 1,464 | 1,269 | 1,678 | 912 | 1,434 | 1,881 | 1,660 | 1,128 | 1,488 | 1,333 | 1,556 | 1,196 | 1,633 | 1,106 | 847 |
Inkomen voor belasting ratio
| 0.217 | 0.251 | 0.196 | 0.237 | 0.216 | 0.227 | 0.2 | 0.231 | 0.219 | 0.239 | 0.213 | 0.229 | 0.25 | 0.223 | 0.2 | 0.211 | 0.198 | 0.173 | 0.167 | 0.221 | 0.204 | 0.208 | 0.168 | 0.196 | 0.173 | 0.196 | 0.178 | 0.184 | 0.181 | 0.185 | 0.156 | 0.174 | 0.166 | 0.162 | 0.134 | 0.173 | 0.154 | 0.159 | 0.133 | 0.158 | 0.172 | 0.193 | 0.143 | 0.174 | 0.179 | 0.192 | 0.134 | 0.161 | 0.145 | 0.178 | 0.113 | 0.155 | 0.187 | 0.182 | 0.14 | 0.177 | 0.177 | 0.208 | 0.164 | 0.193 | 0.165 | 0.127 |
Belastingkosten
| 1,106 | 1,308 | 828 | 1,328 | 1,221 | 1,304 | 730 | 1,127 | 973 | 980 | 778 | 1,007 | 1,158 | 949 | 775 | 843 | 771 | 707 | 649 | 990 | 849 | 876 | 587 | 807 | 784 | 743 | 556 | 654 | 717 | 665 | 559 | 683 | 702 | 715 | 651 | 970 | 803 | 904 | 683 | 737 | 770 | 870 | 641 | 742 | 734 | 772 | 529 | 629 | 559 | 717 | 495 | 618 | 808 | 692 | 510 | 638 | 559 | 660 | 521 | 692 | 477 | 369 |
Nettowinst
| 2,194 | 2,687 | 2,067 | 2,618 | 2,349 | 2,431 | 2,019 | 2,316 | 2,118 | 2,213 | 1,967 | 2,091 | 2,315 | 2,003 | 1,642 | 1,745 | 1,637 | 1,497 | 1,453 | 2,027 | 1,753 | 1,811 | 1,418 | 1,618 | 1,491 | 1,583 | 1,480 | 1,393 | 1,412 | 1,548 | 982 | 1,105 | 1,046 | 999 | 764 | 993 | 1,006 | 1,084 | 770 | 971 | 1,111 | 1,183 | 803 | 1,039 | 1,018 | 1,082 | 613 | 803 | 693 | 915 | 441 | 787 | 1,022 | 942 | 604 | 845 | 768 | 896 | 660 | 849 | 610 | 427 |
Nettowinstmarge
| 0.136 | 0.161 | 0.132 | 0.147 | 0.131 | 0.136 | 0.139 | 0.148 | 0.145 | 0.161 | 0.146 | 0.145 | 0.154 | 0.143 | 0.128 | 0.136 | 0.132 | 0.111 | 0.113 | 0.142 | 0.131 | 0.134 | 0.114 | 0.128 | 0.108 | 0.128 | 0.115 | 0.122 | 0.116 | 0.122 | 0.094 | 0.102 | 0.093 | 0.086 | 0.068 | 0.079 | 0.076 | 0.079 | 0.066 | 0.085 | 0.097 | 0.105 | 0.072 | 0.097 | 0.1 | 0.107 | 0.07 | 0.088 | 0.079 | 0.097 | 0.055 | 0.085 | 0.102 | 0.103 | 0.075 | 0.1 | 0.102 | 0.12 | 0.091 | 0.101 | 0.091 | 0.064 |
WPA (Winst Per Aandeel)
| 45.71 | 55.53 | 42.37 | 53.53 | 47.84 | 49.29 | 40.89 | 46.81 | 42.53 | 43.98 | 38.89 | 41.03 | 45.05 | 38.99 | 31.97 | 33.97 | 31.89 | 29.17 | 28.31 | 39.49 | 34.16 | 35.29 | 27.63 | 31.53 | 29.07 | 30.86 | 28.85 | 27.16 | 27.53 | 30.18 | 19.14 | 21.54 | 20.11 | 19.22 | 14.69 | 19.09 | 18.61 | 20.06 | 14.25 | 17.97 | 20.56 | 21.89 | 14.86 | 19.22 | 18.84 | 20.03 | 11.34 | 14.86 | 12.82 | 16.93 | 8.16 | 14.57 | 18.93 | 17.43 | 11.17 | 15.64 | 14.21 | 16.58 | 12.21 | 15.71 | 11.29 | 7.9 |
Verwaterde WPA
| 45.71 | 55.53 | 42.37 | 53.53 | 47.84 | 49.29 | 40.89 | 46.81 | 42.53 | 43.98 | 38.89 | 41.03 | 45.05 | 38.99 | 31.97 | 33.97 | 31.89 | 29.17 | 28.31 | 39.49 | 34.16 | 35.29 | 27.63 | 31.53 | 29.07 | 30.86 | 28.85 | 27.16 | 27.53 | 30.18 | 19.14 | 21.54 | 20.11 | 19.22 | 14.69 | 19.09 | 18.61 | 20.06 | 14.25 | 17.97 | 20.56 | 21.89 | 14.86 | 19.22 | 18.84 | 20.03 | 11.34 | 14.86 | 12.82 | 16.93 | 8.16 | 14.57 | 18.93 | 17.43 | 11.17 | 15.64 | 14.21 | 16.58 | 12.21 | 15.71 | 11.29 | 7.9 |
EBITDA
| 3,495 | 4,751 | 3,700 | 4,156 | 3,875 | 4,043 | 2,901 | 3,599 | 3,193 | 3,166 | 2,870 | 3,301 | 3,759 | 3,145 | 2,588 | 2,708 | 2,463 | 2,597 | 2,289 | 3,079 | 2,798 | 2,796 | 2,060 | 2,379 | 2,393 | 2,365 | 2,275 | 2,080 | 2,189 | 2,335 | 1,604 | 1,894 | 1,865 | 1,855 | 1,610 | 1,901 | 2,050 | 2,183 | 1,538 | 1,793 | 1,952 | 2,153 | 1,577 | 1,865 | 1,836 | 1,882 | 1,124 | 1,466 | 1,284 | 1,684 | 2,760 | 1,899 | 2,308 | 2,073 | 2,935 | 1,998 | 1,778 | 1,977 | 2,872 | 2,228 | 1,655 | 1,564 |
EBITDA ratio
| 0.217 | 0.284 | 0.237 | 0.233 | 0.217 | 0.226 | 0.199 | 0.23 | 0.218 | 0.23 | 0.213 | 0.23 | 0.251 | 0.224 | 0.202 | 0.211 | 0.198 | 0.193 | 0.177 | 0.216 | 0.21 | 0.206 | 0.166 | 0.188 | 0.173 | 0.191 | 0.177 | 0.182 | 0.179 | 0.184 | 0.153 | 0.174 | 0.166 | 0.16 | 0.143 | 0.151 | 0.155 | 0.159 | 0.132 | 0.158 | 0.171 | 0.191 | 0.142 | 0.175 | 0.18 | 0.186 | 0.129 | 0.161 | 0.146 | 0.178 | 0.342 | 0.205 | 0.23 | 0.227 | 0.365 | 0.238 | 0.236 | 0.264 | 0.394 | 0.264 | 0.247 | 0.235 |