MINISTOP Co., Ltd.
TSE:9946.T
1743 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 23,957 | 20,553 | 18,570 | 19,778 | 21,192 | 19,516 | 18,317 | 20,326 | 22,091 | 20,552 | 42,141 | 46,280 | 48,751 | 46,508 | 42,408 | 45,899 | 47,534 | 44,346 | 45,440 | 48,360 | 49,011 | 50,628 | 46,499 | 52,343 | 55,175 | 51,287 | 48,714 | 52,636 | 54,582 | 51,032 | 46,799 | 49,748 | 51,442 | 48,966 | 64,793 | 51,992 | 52,400 | 44,343 | 40,586 | 42,360 | 42,335 | 36,842 | 36,755 | 38,119 | 37,894 | 33,307 | 31,044 | 32,147 | 33,762 | 29,610 | 29,095 | 31,531 | 33,209 | 28,372 | 27,457 | 28,891 | 30,511 | 27,029 | 25,962 | 27,220 | 28,924 | 26,773 |
Kosten van de omzet
| 12,353 | 11,482 | 10,350 | 9,693 | 9,641 | 9,357 | 9,448 | 10,202 | 10,830 | 10,391 | 28,444 | 31,295 | 32,158 | 31,203 | 28,761 | 30,609 | 31,265 | 29,834 | 29,955 | 31,577 | 31,841 | 33,608 | 31,026 | 34,713 | 35,331 | 33,296 | 31,294 | 33,759 | 33,942 | 32,022 | 29,420 | 31,355 | 31,632 | 30,508 | 44,366 | 33,510 | 32,600 | 25,977 | 24,167 | 25,288 | 24,023 | 20,724 | 21,118 | 21,620 | 20,124 | 17,865 | 16,623 | 16,937 | 16,833 | 15,090 | 15,312 | 16,569 | 16,583 | 14,500 | 14,362 | 14,867 | 14,943 | 13,791 | 13,655 | 14,131 | 14,656 | 13,631 |
Brutowinst
| 11,604 | 9,071 | 8,220 | 10,085 | 11,551 | 10,159 | 8,869 | 10,124 | 11,261 | 10,161 | 13,697 | 14,985 | 16,593 | 15,305 | 13,647 | 15,290 | 16,269 | 14,512 | 15,485 | 16,783 | 17,170 | 17,020 | 15,473 | 17,630 | 19,844 | 17,991 | 17,420 | 18,877 | 20,640 | 19,010 | 17,379 | 18,393 | 19,810 | 18,458 | 20,427 | 18,482 | 19,800 | 18,366 | 16,419 | 17,072 | 18,312 | 16,118 | 15,637 | 16,499 | 17,770 | 15,442 | 14,421 | 15,210 | 16,929 | 14,520 | 13,783 | 14,962 | 16,626 | 13,872 | 13,095 | 14,024 | 15,568 | 13,238 | 12,307 | 13,089 | 14,268 | 13,142 |
Brutowinstmarge
| 0.484 | 0.441 | 0.443 | 0.51 | 0.545 | 0.521 | 0.484 | 0.498 | 0.51 | 0.494 | 0.325 | 0.324 | 0.34 | 0.329 | 0.322 | 0.333 | 0.342 | 0.327 | 0.341 | 0.347 | 0.35 | 0.336 | 0.333 | 0.337 | 0.36 | 0.351 | 0.358 | 0.359 | 0.378 | 0.373 | 0.371 | 0.37 | 0.385 | 0.377 | 0.315 | 0.355 | 0.378 | 0.414 | 0.405 | 0.403 | 0.433 | 0.437 | 0.425 | 0.433 | 0.469 | 0.464 | 0.465 | 0.473 | 0.501 | 0.49 | 0.474 | 0.475 | 0.501 | 0.489 | 0.477 | 0.485 | 0.51 | 0.49 | 0.474 | 0.481 | 0.493 | 0.491 |
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 | 7,598 | 0 | 0 | 0 | 7,867 | 0 | 0 | 0 | -8,939 | 0 | 0 | 0 | -7,911 | 0 | 0 | 0 | -8,295 | 0 | 0 | 0 | -2,254 | 0 | 0 | 0 | -5,218 | 0 | 0 | 0 | -4,575 | 0 | 0 | 0 | -2,653 | 0 | 0 | 0 | -2,923 | 0 | 0 | 0 | -2,417 | 0 | 0 | 0 | -2,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 1,309 | 0 | 0 | 0 | 1,114 | 0 | 0 | 0 | 12,489 | 0 | 0 | 0 | 11,666 | 0 | 0 | 0 | 11,800 | 0 | 0 | 0 | 11,941 | 0 | 0 | 0 | 16,217 | 0 | 0 | 0 | 15,374 | 0 | 0 | 0 | 16,222 | 0 | 0 | 0 | 12,584 | 0 | 0 | 0 | 10,793 | 0 | 0 | 0 | 9,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 10,329 | 10,409 | 8,916 | 9,565 | 9,712 | 10,684 | 8,981 | 10,293 | 10,524 | 10,891 | 3,550 | 15,798 | 16,304 | 17,182 | 3,755 | 16,140 | 16,324 | 17,161 | 3,505 | 16,965 | 17,429 | 19,168 | 9,687 | 18,003 | 17,875 | 18,534 | 10,999 | 19,188 | 18,950 | 19,279 | 10,799 | 18,079 | 17,992 | 18,713 | 13,569 | 18,041 | 17,739 | 17,717 | 9,661 | 16,456 | 16,074 | 16,350 | 8,376 | 15,409 | 14,917 | 15,200 | 7,503 | 14,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 11,066 | 11 | -55 | 84 | 80 | 23 | 136 | 59 | 175 | 83 | 118 | 60 | 31 | 38 | -12 | 73 | 114 | 82 | 121 | 49 | 150 | 66 | 70 | 92 | 48 | 126 | 169 | 150 | 107 | 63 | 158 | 99 | -33 | 69 | 78 | 50 | 55 | 62 | 99 | 104 | 99 | 128 | 19 | 165 | 56 | 133 | -55 | 98 | 77 | 156 | 59 | 69 | 55 | 141 | 51 | 78 | 30 | 162 | 6 | 61 | 7 | 149 |
Bedrijfskosten
| 11,066 | 10,409 | 8,916 | 10,455 | 10,569 | 10,684 | 9,739 | 10,293 | 10,524 | 10,891 | 14,428 | 15,798 | 16,304 | 17,182 | 15,620 | 16,140 | 16,324 | 17,161 | 15,921 | 16,965 | 17,429 | 19,168 | 17,075 | 18,003 | 17,875 | 18,534 | 18,513 | 19,188 | 18,950 | 19,279 | 18,009 | 18,079 | 17,992 | 18,713 | 20,976 | 18,041 | 17,739 | 17,717 | 16,074 | 16,456 | 16,074 | 16,350 | 15,178 | 15,409 | 14,917 | 15,200 | 13,901 | 14,447 | 13,923 | 13,733 | 6,370 | 13,223 | 12,990 | 12,455 | 6,468 | 11,907 | 11,830 | 12,577 | 5,403 | 12,341 | 12,375 | 12,535 |
Bedrijfsresultaat
| 539 | -1,338 | -696 | -370 | 980 | -524 | -874 | -167 | 734 | -729 | -735 | -814 | 289 | -1,877 | -1,978 | -849 | -56 | -2,649 | -441 | -183 | -259 | -2,148 | -1,602 | -374 | 1,969 | -544 | -1,099 | -311 | 1,689 | -269 | -635 | 314 | 1,816 | -254 | -554 | 442 | 2,060 | 649 | 342 | 616 | 2,237 | -232 | 455 | 1,089 | 2,855 | 240 | 516 | 762 | 3,007 | 786 | 914 | 1,738 | 3,635 | 1,416 | 1,130 | 2,116 | 3,737 | 661 | 771 | 747 | 1,892 | 607 |
Bedrijfsresultaat ratio
| 0.022 | -0.065 | -0.037 | -0.019 | 0.046 | -0.027 | -0.048 | -0.008 | 0.033 | -0.035 | -0.017 | -0.018 | 0.006 | -0.04 | -0.047 | -0.018 | -0.001 | -0.06 | -0.01 | -0.004 | -0.005 | -0.042 | -0.034 | -0.007 | 0.036 | -0.011 | -0.023 | -0.006 | 0.031 | -0.005 | -0.014 | 0.006 | 0.035 | -0.005 | -0.009 | 0.009 | 0.039 | 0.015 | 0.008 | 0.015 | 0.053 | -0.006 | 0.012 | 0.029 | 0.075 | 0.007 | 0.017 | 0.024 | 0.089 | 0.027 | 0.031 | 0.055 | 0.109 | 0.05 | 0.041 | 0.073 | 0.122 | 0.024 | 0.03 | 0.027 | 0.065 | 0.023 |
Totaal overige inkomsten en kosten netto
| -212 | 100 | -71 | 59 | -26 | 196 | -851 | -261 | 173 | 23,663 | -3,662 | -49 | -1,433 | -113 | -1,796 | 455 | -495 | 449 | 1,454 | -15 | -569 | -1,449 | -1,817 | 1,533 | -258 | -36 | -703 | 68 | -318 | 29 | -154 | -27 | -237 | -16 | -253 | -28 | -151 | 108 | -854 | -303 | -259 | -47 | -2,004 | -217 | -523 | -8 | -1,200 | -235 | 4 | -42 | -6,857 | 47 | -420 | -1,253 | -6,512 | -282 | -663 | 2 | -6,514 | -444 | -20 | -166 |
Inkomen voor belasting
| 327 | -1,238 | -767 | -311 | 954 | -330 | -1,725 | -428 | 907 | 22,934 | -4,400 | -862 | -1,143 | -1,991 | -3,769 | -395 | -550 | -2,201 | 1,019 | -198 | -827 | -3,598 | -3,418 | 1,159 | 1,712 | -580 | -1,796 | -243 | 1,372 | -241 | -784 | 287 | 1,580 | -271 | -802 | 413 | 1,910 | 757 | -509 | 312 | 1,980 | -280 | -1,545 | 872 | 2,331 | 233 | -681 | 528 | 3,010 | 745 | 556 | 1,786 | 3,216 | 164 | 115 | 1,835 | 3,075 | 663 | 390 | 304 | 1,873 | 441 |
Inkomen voor belasting ratio
| 0.014 | -0.06 | -0.041 | -0.016 | 0.045 | -0.017 | -0.094 | -0.021 | 0.041 | 1.116 | -0.104 | -0.019 | -0.023 | -0.043 | -0.089 | -0.009 | -0.012 | -0.05 | 0.022 | -0.004 | -0.017 | -0.071 | -0.074 | 0.022 | 0.031 | -0.011 | -0.037 | -0.005 | 0.025 | -0.005 | -0.017 | 0.006 | 0.031 | -0.006 | -0.012 | 0.008 | 0.036 | 0.017 | -0.013 | 0.007 | 0.047 | -0.008 | -0.042 | 0.023 | 0.062 | 0.007 | -0.022 | 0.016 | 0.089 | 0.025 | 0.019 | 0.057 | 0.097 | 0.006 | 0.004 | 0.064 | 0.101 | 0.025 | 0.015 | 0.011 | 0.065 | 0.016 |
Belastingkosten
| 44 | 41 | 53 | 13 | 38 | -17 | 43 | 29 | 104 | 8,677 | -4,395 | 30 | 14 | -43 | -173 | -7 | 50 | 93 | 3,612 | 41 | -78 | -1,095 | -677 | 531 | 641 | -37 | -60 | 21 | 538 | -37 | 13 | 213 | 619 | 102 | -115 | 280 | 783 | 434 | -76 | -40 | 697 | 58 | -335 | 380 | 932 | 196 | -272 | 400 | 1,247 | 428 | 453 | 720 | 1,303 | 102 | 241 | 335 | 1,210 | 321 | 205 | 92 | 706 | 205 |
Nettowinst
| 451 | -1,135 | -781 | -290 | 915 | -312 | -1,767 | -457 | 805 | 14,253 | -16 | -897 | -1,103 | -1,849 | -3,511 | -292 | -495 | -2,160 | -2,489 | -155 | -656 | -2,402 | -2,345 | 717 | 1,137 | -425 | -1,528 | -186 | 886 | -127 | -615 | 135 | 994 | -299 | -542 | 121 | 1,126 | 263 | -415 | 279 | 1,237 | -225 | -1,087 | 458 | 1,386 | 113 | -358 | 143 | 1,736 | 379 | 158 | 1,005 | 1,883 | 51 | -132 | 1,405 | 1,809 | 331 | 153 | 136 | 1,108 | 225 |
Nettowinstmarge
| 0.019 | -0.055 | -0.042 | -0.015 | 0.043 | -0.016 | -0.096 | -0.022 | 0.036 | 0.694 | -0 | -0.019 | -0.023 | -0.04 | -0.083 | -0.006 | -0.01 | -0.049 | -0.055 | -0.003 | -0.013 | -0.047 | -0.05 | 0.014 | 0.021 | -0.008 | -0.031 | -0.004 | 0.016 | -0.002 | -0.013 | 0.003 | 0.019 | -0.006 | -0.008 | 0.002 | 0.021 | 0.006 | -0.01 | 0.007 | 0.029 | -0.006 | -0.03 | 0.012 | 0.037 | 0.003 | -0.012 | 0.004 | 0.051 | 0.013 | 0.005 | 0.032 | 0.057 | 0.002 | -0.005 | 0.049 | 0.059 | 0.012 | 0.006 | 0.005 | 0.038 | 0.008 |
WPA (Winst Per Aandeel)
| 15.55 | -39.13 | -26.92 | -10 | 31.54 | -10.76 | -60.91 | -15.75 | 27.75 | 491.33 | -0.55 | -30.92 | -38.02 | -63.74 | -121.03 | -10.07 | -17.06 | -74.46 | -85.8 | -5.34 | -22.62 | -82.82 | -80.86 | 24.72 | 39.21 | -14.66 | -52.7 | -6.42 | 30.57 | -4.38 | -21.22 | 4.66 | 34.32 | -10.32 | -18.71 | 4.18 | 38.88 | 9.11 | -14.34 | 9.63 | 42.74 | -7.77 | -37.57 | 15.83 | 47.92 | 3.92 | -12.38 | 4.94 | 60.03 | 13.11 | 5.46 | 34.78 | 65.14 | 1.77 | -4.56 | 48.61 | 62.58 | 11.45 | 5.29 | 4.7 | 38.31 | 7.78 |
Verwaterde WPA
| 15.55 | -39.13 | -26.92 | -10 | 31.54 | -10.76 | -60.91 | -15.75 | 27.75 | 491.29 | -0.55 | -30.92 | -38.02 | -63.74 | -121.03 | -10.07 | -17.06 | -74.46 | -85.8 | -5.34 | -22.62 | -82.82 | -80.86 | 24.72 | 39.21 | -14.66 | -52.7 | -6.41 | 30.57 | -4.38 | -21.22 | 4.66 | 34.32 | -10.32 | -18.71 | 4.18 | 38.88 | 9.1 | -14.33 | 9.63 | 42.74 | -7.77 | -37.56 | 15.83 | 47.92 | 3.91 | -12.38 | 4.94 | 60.03 | 13.09 | 5.46 | 34.73 | 65.03 | 1.77 | -4.56 | 48.55 | 62.51 | 11.44 | 5.29 | 4.7 | 38.31 | 7.78 |
EBITDA
| 328 | -445 | 175 | -172 | 1,161 | -395 | -593 | -1 | 1,014 | -541 | -500 | -709 | 298 | -1,717 | -1,969 | -703 | 170 | -2,450 | -314 | 36 | 88 | -1,894 | -1,314 | -134 | 2,295 | -233 | -715 | 8 | 2,013 | -55 | -264 | 567 | 2,010 | 11 | -252 | 678 | 2,374 | 914 | 675 | 909 | 2,594 | 81 | 747 | 1,436 | 3,147 | 588 | 742 | 1,017 | 3,273 | 1,101 | 9,125 | 3,506 | 5,412 | 3,252 | 8,306 | 3,837 | 5,448 | 2,496 | 7,803 | 2,837 | 3,497 | 2,249 |
EBITDA ratio
| 0.014 | -0.022 | 0.009 | -0.009 | 0.055 | -0.02 | -0.032 | -0 | 0.046 | -0.026 | -0.012 | -0.015 | 0.006 | -0.037 | -0.046 | -0.015 | 0.004 | -0.055 | -0.007 | 0.001 | 0.002 | -0.037 | -0.028 | -0.003 | 0.042 | -0.005 | -0.015 | 0 | 0.037 | -0.001 | -0.006 | 0.011 | 0.039 | 0 | -0.004 | 0.013 | 0.045 | 0.021 | 0.017 | 0.021 | 0.061 | 0.002 | 0.02 | 0.038 | 0.083 | 0.018 | 0.024 | 0.032 | 0.097 | 0.037 | 0.314 | 0.111 | 0.163 | 0.115 | 0.303 | 0.133 | 0.179 | 0.092 | 0.301 | 0.104 | 0.121 | 0.084 |