Yoshinoya Holdings Co., Ltd.
TSE:9861.T
2971.5 (JPY) • At close January 15, 2025
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
| 51,771 | 47,542 | 48,580 | 47,238 | 47,376 | 44,278 | 43,357 | 42,931 | 41,529 | 40,282 | 40,126 | 39,196 | 37,829 | 36,450 | 43,466 | 44,894 | 42,307 | 39,681 | 56,325 | 52,810 | 54,267 | 52,799 | 52,369 | 49,677 | 50,545 | 49,794 | 52,060 | 48,754 | 49,196 | 48,493 | 48,007 | 47,135 | 46,952 | 46,529 | 47,115 | 45,641 | 47,159 | 45,823 | 47,236 | 43,835 | 44,636 | 44,325 | 45,755 | 40,909 | 44,217 | 42,537 | 43,790 | 39,659 | 41,249 | 39,901 | 45,612 | 39,584 | 40,588 | 40,098 | 42,242 | 43,638 | 42,171 | 43,262 | 42,985 | 43,791 | 46,032 | 46,793 |
Kosten van de omzet
| 20,203 | 18,297 | 18,865 | 16,659 | 16,925 | 15,587 | 15,692 | 15,271 | 14,908 | 13,901 | 13,845 | 12,948 | 12,711 | 12,308 | 15,818 | 16,365 | 15,784 | 15,319 | 20,074 | 18,637 | 19,130 | 18,411 | 19,099 | 17,783 | 18,105 | 17,817 | 18,440 | 17,175 | 17,128 | 16,847 | 17,674 | 16,608 | 17,055 | 17,049 | 17,872 | 17,576 | 18,166 | 17,293 | 17,752 | 16,598 | 16,891 | 16,299 | 16,494 | 15,340 | 16,943 | 15,882 | 15,744 | 14,378 | 14,990 | 13,873 | 15,880 | 13,314 | 13,800 | 13,531 | 14,220 | 14,968 | 15,157 | 15,825 | 15,935 | 16,566 | 17,295 | 17,671 |
Brutowinst
| 31,568 | 29,245 | 29,715 | 30,579 | 30,451 | 28,691 | 27,665 | 27,660 | 26,621 | 26,381 | 26,281 | 26,248 | 25,118 | 24,142 | 27,648 | 28,529 | 26,523 | 24,362 | 36,251 | 34,173 | 35,137 | 34,388 | 33,270 | 31,894 | 32,440 | 31,977 | 33,620 | 31,579 | 32,068 | 31,646 | 30,333 | 30,527 | 29,897 | 29,480 | 29,243 | 28,065 | 28,993 | 28,530 | 29,484 | 27,237 | 27,745 | 28,026 | 29,261 | 25,569 | 27,274 | 26,655 | 28,046 | 25,281 | 26,259 | 26,028 | 29,732 | 26,270 | 26,788 | 26,567 | 28,022 | 28,670 | 27,014 | 27,437 | 27,050 | 27,225 | 28,737 | 29,122 |
Brutowinstmarge
| 0.61 | 0.615 | 0.612 | 0.647 | 0.643 | 0.648 | 0.638 | 0.644 | 0.641 | 0.655 | 0.655 | 0.67 | 0.664 | 0.662 | 0.636 | 0.635 | 0.627 | 0.614 | 0.644 | 0.647 | 0.647 | 0.651 | 0.635 | 0.642 | 0.642 | 0.642 | 0.646 | 0.648 | 0.652 | 0.653 | 0.632 | 0.648 | 0.637 | 0.634 | 0.621 | 0.615 | 0.615 | 0.623 | 0.624 | 0.621 | 0.622 | 0.632 | 0.64 | 0.625 | 0.617 | 0.627 | 0.64 | 0.637 | 0.637 | 0.652 | 0.652 | 0.664 | 0.66 | 0.663 | 0.663 | 0.657 | 0.641 | 0.634 | 0.629 | 0.622 | 0.624 | 0.622 |
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 | 625 | 0 | 0 | 0 | 631 | 0 | 0 | 0 | 616 | 0 | 0 | 0 | 661 | 0 | 0 | 0 | 670 | 0 | 0 | 0 | 636 | 0 | 0 | 0 | 583 | 0 | 0 | 0 | 553 | 0 | 0 | 0 | 591 | 0 | 0 | 0 | 611 | 0 | 0 | 0 | 655 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 4,273 | 0 | 0 | 0 | 3,893 | 0 | 0 | 0 | 4,575 | 0 | 0 | 0 | 4,684 | 0 | 0 | 0 | 5,235 | 0 | 0 | 0 | 4,292 | 0 | 0 | 0 | 4,609 | 0 | 0 | 0 | 4,247 | 0 | 0 | 0 | 3,442 | 0 | 0 | 0 | 3,081 | 0 | 0 | 0 | 3,460 | 0 | 0 | 0 | 3,159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 28,734 | 28,365 | 27,843 | 26,870 | 27,900 | 27,256 | 24,581 | 25,159 | 24,414 | 25,940 | 18,643 | 25,575 | 24,189 | 24,288 | 20,362 | 27,895 | 27,538 | 29,317 | 27,198 | 34,219 | 33,245 | 33,343 | 25,536 | 32,512 | 32,205 | 32,156 | 25,636 | 31,122 | 30,679 | 30,898 | 23,421 | 30,271 | 29,103 | 29,328 | 22,753 | 28,407 | 28,165 | 28,166 | 22,093 | 27,604 | 26,842 | 27,140 | 21,921 | 25,924 | 25,811 | 27,411 | 21,531 | 25,551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 217 | 15 | 186 | 214 | 110 | 1,419 | 401 | 2,142 | 1,743 | 3,693 | 5,635 | 1,683 | 2,764 | 2,148 | 415 | 562 | 887 | 366 | 224 | 164 | 142 | -68 | 84 | 111 | 114 | 174 | -4 | 71 | 127 | 270 | 71 | 139 | 171 | 306 | 147 | 91 | 180 | 106 | 137 | 156 | 105 | 249 | 120 | 214 | 316 | 98 | 143 | 320 | 111 | 130 | 141 | 131 | 117 | 150 | 152 | 267 | 188 | 250 | 175 | 164 | 108 |
Bedrijfskosten
| 28,734 | 28,365 | 27,843 | 28,463 | 27,900 | 27,256 | 26,199 | 26,753 | 25,999 | 25,940 | 25,312 | 25,575 | 24,189 | 24,348 | 27,647 | 27,895 | 27,538 | 29,317 | 35,216 | 34,219 | 33,245 | 33,343 | 32,603 | 32,512 | 32,205 | 32,156 | 32,194 | 31,122 | 30,679 | 30,898 | 29,669 | 30,271 | 29,103 | 29,328 | 28,479 | 28,407 | 28,165 | 28,166 | 27,390 | 27,604 | 26,842 | 27,140 | 27,433 | 25,924 | 25,811 | 27,411 | 27,371 | 25,551 | 25,091 | 25,723 | 27,906 | 25,368 | 25,591 | 25,690 | 25,790 | 26,684 | 26,066 | 27,486 | 27,471 | 27,931 | 28,342 | 29,283 |
Bedrijfsresultaat
| 2,833 | 880 | 1,872 | 2,115 | 2,552 | 1,434 | 1,465 | 907 | 622 | 440 | 970 | 672 | 929 | -206 | 1 | 634 | -1,015 | -4,955 | 1,036 | -46 | 1,892 | 1,044 | 666 | -617 | 233 | -178 | 1,425 | 458 | 1,388 | 748 | 664 | 256 | 794 | 151 | 764 | -343 | 829 | 363 | 2,093 | -365 | 902 | 885 | 1,828 | -355 | 1,462 | -756 | 675 | -270 | 1,168 | 304 | 1,826 | 902 | 1,197 | 876 | 2,233 | 1,985 | 947 | -50 | -421 | -707 | 395 | -162 |
Bedrijfsresultaat ratio
| 0.055 | 0.019 | 0.039 | 0.045 | 0.054 | 0.032 | 0.034 | 0.021 | 0.015 | 0.011 | 0.024 | 0.017 | 0.025 | -0.006 | 0 | 0.014 | -0.024 | -0.125 | 0.018 | -0.001 | 0.035 | 0.02 | 0.013 | -0.012 | 0.005 | -0.004 | 0.027 | 0.009 | 0.028 | 0.015 | 0.014 | 0.005 | 0.017 | 0.003 | 0.016 | -0.008 | 0.018 | 0.008 | 0.044 | -0.008 | 0.02 | 0.02 | 0.04 | -0.009 | 0.033 | -0.018 | 0.015 | -0.007 | 0.028 | 0.008 | 0.04 | 0.023 | 0.029 | 0.022 | 0.053 | 0.045 | 0.022 | -0.001 | -0.01 | -0.016 | 0.009 | -0.003 |
Totaal overige inkomsten en kosten netto
| -232 | 217 | -257 | 145 | 209 | 190 | -370 | 555 | 3,590 | 1,766 | 2,286 | 4,658 | 1,379 | 2,646 | -1,143 | -88 | -844 | -311 | -2,903 | 151 | -313 | 170 | -4,721 | 6 | -293 | 51 | -1,057 | 19 | 14 | 25 | -974 | 325 | 1,332 | 152 | -309 | 70 | -135 | 130 | -919 | -12 | -108 | 244 | -176 | -18 | -6 | 188 | -599 | -85 | -144 | -60 | -1,122 | 328 | 461 | -1,336 | -658 | -142 | -621 | -507 | -7,423 | -1,096 | -350 | -540 |
Inkomen voor belasting
| 2,601 | 1,097 | 1,615 | 2,260 | 2,761 | 1,624 | 1,095 | 1,462 | 4,212 | 2,206 | 3,256 | 5,330 | 2,308 | 2,440 | -1,142 | 546 | -1,859 | -5,266 | -1,867 | 105 | 1,579 | 1,214 | -4,055 | -611 | -60 | -127 | 368 | 477 | 1,402 | 773 | -310 | 581 | 2,126 | 303 | 455 | -273 | 694 | 493 | 1,174 | -377 | 794 | 1,130 | 1,652 | -373 | 1,456 | -568 | 76 | -355 | 1,024 | 244 | 704 | 1,230 | 1,658 | -460 | 1,575 | 1,843 | 326 | -557 | -7,844 | -1,803 | 45 | -702 |
Inkomen voor belasting ratio
| 0.05 | 0.023 | 0.033 | 0.048 | 0.058 | 0.037 | 0.025 | 0.034 | 0.101 | 0.055 | 0.081 | 0.136 | 0.061 | 0.067 | -0.026 | 0.012 | -0.044 | -0.133 | -0.033 | 0.002 | 0.029 | 0.023 | -0.077 | -0.012 | -0.001 | -0.003 | 0.007 | 0.01 | 0.028 | 0.016 | -0.006 | 0.012 | 0.045 | 0.007 | 0.01 | -0.006 | 0.015 | 0.011 | 0.025 | -0.009 | 0.018 | 0.025 | 0.036 | -0.009 | 0.033 | -0.013 | 0.002 | -0.009 | 0.025 | 0.006 | 0.015 | 0.031 | 0.041 | -0.011 | 0.037 | 0.042 | 0.008 | -0.013 | -0.182 | -0.041 | 0.001 | -0.015 |
Belastingkosten
| 992 | 404 | 336 | 779 | 890 | 593 | -155 | 382 | 967 | 736 | 1,292 | 2,246 | 742 | 884 | 898 | 330 | -210 | -1,151 | -789 | 188 | 799 | 112 | 400 | 96 | 420 | 285 | 490 | 163 | 532 | 359 | 139 | 439 | 694 | 188 | -186 | 209 | 320 | 201 | 729 | 187 | 391 | 574 | 667 | 163 | 761 | -46 | 106 | 251 | 583 | 375 | 485 | 767 | 652 | 32 | 1,116 | 870 | 486 | 151 | -52 | 212 | 783 | -620 |
Nettowinst
| 1,532 | 681 | 1,266 | 1,459 | 1,855 | 1,024 | 1,458 | 1,081 | 3,235 | 1,460 | 1,963 | 3,026 | 1,594 | 1,533 | -2,004 | 209 | -1,621 | -4,087 | -1,061 | -105 | 782 | 1,097 | -4,442 | -708 | -462 | -388 | -104 | 305 | 871 | 419 | -440 | 114 | 1,444 | 130 | 653 | -479 | 410 | 253 | 463 | -504 | 427 | 555 | 974 | -500 | 721 | -497 | -93 | -586 | 441 | -126 | 228 | 360 | 1,212 | -490 | 377 | 940 | -222 | -712 | -6,598 | -1,951 | -526 | 134 |
Nettowinstmarge
| 0.03 | 0.014 | 0.026 | 0.031 | 0.039 | 0.023 | 0.034 | 0.025 | 0.078 | 0.036 | 0.049 | 0.077 | 0.042 | 0.042 | -0.046 | 0.005 | -0.038 | -0.103 | -0.019 | -0.002 | 0.014 | 0.021 | -0.085 | -0.014 | -0.009 | -0.008 | -0.002 | 0.006 | 0.018 | 0.009 | -0.009 | 0.002 | 0.031 | 0.003 | 0.014 | -0.01 | 0.009 | 0.006 | 0.01 | -0.011 | 0.01 | 0.013 | 0.021 | -0.012 | 0.016 | -0.012 | -0.002 | -0.015 | 0.011 | -0.003 | 0.005 | 0.009 | 0.03 | -0.012 | 0.009 | 0.022 | -0.005 | -0.016 | -0.153 | -0.045 | -0.011 | 0.003 |
WPA (Winst Per Aandeel)
| 23.68 | 10.53 | 19.57 | 22.55 | 28.67 | 15.83 | 22.54 | 16.71 | 50.03 | 22.58 | 30.36 | 46.8 | 24.66 | 23.72 | -31 | 3.23 | -25.09 | -63.26 | -16.42 | -1.63 | 12.11 | 16.99 | -68.79 | -10.97 | -7.16 | -6.01 | -1.61 | 4.73 | 13.5 | 6.51 | -6.82 | 1.77 | 22.38 | 2.02 | 10.12 | -7.56 | 6.47 | 4 | 7.31 | -9.81 | 8.31 | 10.81 | 18.95 | -9.73 | 14.03 | -9.67 | -1.81 | -11.4 | 8.58 | -2.45 | 4.44 | 7.02 | 23.81 | -9.83 | 7.56 | 14.89 | -3.52 | -11.28 | -132.36 | -39.14 | -8.33 | 2.12 |
Verwaterde WPA
| 23.68 | 10.53 | 19.57 | 22.55 | 28.67 | 15.83 | 22.54 | 16.71 | 50.01 | 22.58 | 30.36 | 46.8 | 24.66 | 23.72 | -31 | 3.23 | -25.09 | -63.26 | -16.42 | -1.63 | 12.11 | 16.99 | -68.79 | -10.96 | -7.16 | -6.01 | -1.61 | 4.73 | 13.5 | 6.51 | -6.82 | 1.77 | 22.38 | 2.02 | 10.12 | -7.42 | 6.47 | 4 | 7.31 | -7.96 | 8.31 | 10.81 | 18.95 | -9.73 | 14.03 | -9.67 | -1.81 | -11.4 | 8.58 | -2.45 | 4.44 | 7.02 | 23.81 | -9.83 | 7.56 | 14.89 | -3.52 | -11.28 | -132.36 | -39.14 | -8.33 | 2.12 |
EBITDA
| 4,387 | 1,171 | 1,702 | 3,938 | 4,421 | 3,237 | 2,811 | 3,154 | 5,904 | 3,853 | 5,050 | 7,076 | 4,069 | 4,165 | 834 | 2,622.25 | 154 | -3,320 | 394 | 1,682.75 | 3,836 | 2,773.75 | -2,151 | -416 | 419 | -85 | 1,646 | 523 | 1,656 | 830 | 1,003 | 641 | 3,690 | 368 | 535 | -32 | 960 | 561 | 2,267 | -143 | 1,139 | 1,210 | 1,734 | -163 | 1,770 | -313 | 939 | -109 | 1,507 | 350 | 3,561 | 2,836 | 3,228 | 2,407 | 3,981 | 3,495 | 2,880 | 1,501 | 1,790 | 1,324 | 2,385 | 1,627 |
EBITDA ratio
| 0.085 | 0.052 | 0.073 | 0.049 | 0.059 | 0.039 | 0.067 | 0.03 | 0.065 | 0.057 | 0.116 | 0.161 | 0.067 | 0.072 | 0.047 | 0.028 | -0.014 | -0.105 | 0.003 | 0.009 | 0.036 | 0.025 | 0.01 | -0.008 | 0.008 | -0 | 0.032 | 0.012 | 0.034 | 0.018 | 0.021 | 0.015 | 0.02 | 0.008 | 0.022 | -0.001 | 0.02 | 0.014 | 0.048 | -0.003 | 0.026 | 0.023 | 0.051 | -0.004 | 0.04 | -0.007 | 0.021 | -0.003 | 0.037 | 0.013 | 0.078 | 0.074 | 0.069 | 0.06 | 0.094 | 0.085 | 0.068 | 0.035 | 0.042 | 0.03 | 0.052 | 0.035 |