MISUMI Group Inc.
TSE:9962.T
2274.5 (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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 98,495 | 99,527 | 94,826 | 92,729 | 90,228 | 89,866 | 91,156 | 93,837 | 95,057 | 93,101 | 92,005 | 91,917 | 91,314 | 90,924 | 87,705 | 79,712 | 72,821 | 70,481 | 77,551 | 78,653 | 78,091 | 79,042 | 82,217 | 83,051 | 81,240 | 85,428 | 81,911 | 78,593 | 76,691 | 75,774 | 71,785 | 65,428 | 60,899 | 60,903 | 62,513 | 61,438 | 59,059 | 57,129 | 57,016 | 52,838 | 50,594 | 48,114 | 46,752 | 44,409 | 42,469 | 40,274 | 36,699 | 33,168 | 32,290 | 32,687 | 34,421 | 32,628 | 31,794 | 31,369 | 32,073 | 30,427 | 29,946 | 28,756 | 27,308 | 23,391 | 20,698 | 17,782 | 19,160 | 27,274 | 31,568 |
Kosten van de omzet
| 52,866 | 52,374 | 51,213 | 50,087 | 49,053 | 49,919 | 50,002 | 50,829 | 51,268 | 49,974 | 50,516 | 49,788 | 49,841 | 49,151 | 48,415 | 44,853 | 41,795 | 40,778 | 44,478 | 44,760 | 44,999 | 45,514 | 45,837 | 48,234 | 46,848 | 48,927 | 46,726 | 45,122 | 43,627 | 43,442 | 41,769 | 38,326 | 36,152 | 35,317 | 36,898 | 35,320 | 33,904 | 32,974 | 33,729 | 30,714 | 29,168 | 27,085 | 26,746 | 25,327 | 24,273 | 23,131 | 21,241 | 19,553 | 18,921 | 19,029 | 21,051 | 19,297 | 18,808 | 18,630 | 19,320 | 18,169 | 17,865 | 16,910 | 16,216 | 13,949 | 12,799 | 11,276 | 12,643 | 17,317 | 19,501 |
Brutowinst
| 45,629 | 47,153 | 43,613 | 42,642 | 41,175 | 39,947 | 41,154 | 43,008 | 43,789 | 43,127 | 41,489 | 42,129 | 41,473 | 41,773 | 39,290 | 34,859 | 31,026 | 29,703 | 33,073 | 33,893 | 33,092 | 33,528 | 36,380 | 34,817 | 34,392 | 36,501 | 35,185 | 33,471 | 33,064 | 32,332 | 30,016 | 27,102 | 24,747 | 25,586 | 25,615 | 26,118 | 25,155 | 24,155 | 23,287 | 22,124 | 21,426 | 21,029 | 20,006 | 19,082 | 18,196 | 17,143 | 15,458 | 13,615 | 13,369 | 13,658 | 13,370 | 13,331 | 12,986 | 12,739 | 12,753 | 12,258 | 12,081 | 11,846 | 11,092 | 9,442 | 7,899 | 6,506 | 6,517 | 9,957 | 12,067 |
Brutowinstmarge
| 0.463 | 0.474 | 0.46 | 0.46 | 0.456 | 0.445 | 0.451 | 0.458 | 0.461 | 0.463 | 0.451 | 0.458 | 0.454 | 0.459 | 0.448 | 0.437 | 0.426 | 0.421 | 0.426 | 0.431 | 0.424 | 0.424 | 0.442 | 0.419 | 0.423 | 0.427 | 0.43 | 0.426 | 0.431 | 0.427 | 0.418 | 0.414 | 0.406 | 0.42 | 0.41 | 0.425 | 0.426 | 0.423 | 0.408 | 0.419 | 0.423 | 0.437 | 0.428 | 0.43 | 0.428 | 0.426 | 0.421 | 0.41 | 0.414 | 0.418 | 0.388 | 0.409 | 0.408 | 0.406 | 0.398 | 0.403 | 0.403 | 0.412 | 0.406 | 0.404 | 0.382 | 0.366 | 0.34 | 0.365 | 0.382 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 2,052 | 612 | 650 | 669 | 1,788 | 316 | 355 | 342 | 1,211 | 331 | 300 | 266 | 966 | 0 | 0 | 0 | 1,556 | 0 | 0 | 0 | 1,614 | 0 | 0 | 0 | 1,845 | 0 | 0 | 0 | 1,743 | 0 | 0 | 0 | 1,336 | 0 | 0 | 0 | 782 | 0 | 0 | 0 | 508 | 0 | 0 | 0 | 6,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 20,854 | 0 | 0 | 0 | 15,855 | 0 | 0 | 0 | 4,193 | 0 | 0 | 0 | 16,177 | 0 | 0 | 0 | 13,317 | 0 | 0 | 0 | 12,785 | 0 | 0 | 0 | 15,476 | 0 | 0 | 0 | 14,151 | 0 | 0 | 0 | 11,933 | 0 | 0 | 0 | 11,611 | 0 | 0 | 0 | 9,953 | 0 | 0 | 0 | 5,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 13,298 | 0 | 0 | 0 | 15,202 | 0 | 0 | 0 | 14,847 | 0 | 0 | 0 | 13,448 | 0 | 0 | 0 | 14,223 | 0 | 0 | 0 | 14,415 | 0 | 0 | 0 | 12,031 | 0 | 0 | 0 | 9,470 | 0 | 0 | 0 | 8,070 | 0 | 0 | 0 | 6,998 | 0 | 0 | 0 | 6,077 | 0 | 0 | 0 | 5,530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 34,067 | 35,324 | 34,152 | 31,641 | 31,008 | 30,948 | 31,057 | 31,285 | 30,671 | 28,991 | 19,040 | 28,725 | 27,346 | 27,139 | 29,625 | 26,452 | 26,059 | 25,543 | 27,540 | 27,522 | 27,200 | 27,682 | 27,200 | 28,019 | 27,529 | 27,467 | 27,507 | 25,202 | 24,181 | 22,312 | 23,621 | 19,666 | 18,947 | 18,089 | 20,003 | 18,602 | 18,776 | 17,971 | 18,609 | 15,651 | 15,338 | 14,508 | 16,030 | 13,892 | 13,537 | 11,978 | 11,447 | 9,003 | 9,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1 | 62 | 83 | 119 | 269 | -4 | 135 | 81 | 328 | 164 | 12 | 41 | 52 | 67 | 6 | 20 | 17 | 157 | -2 | 19 | 4 | -30 | 43 | 25 | 33 | 31 | 62 | -36 | 91 | -35 | -68 | 31 | 76 | 24 | -28 | 10 | 38 | -19 | -3 | -484 | 25 | 121 | 98 | 20 | 20 | 10 | 18 | 17 | 19 | 29 | 22 | 59 | 215 | -31 | -27 | 66 | 20 | 13 | 11 | 56 | -34 | 5 | -31 | 87 |
Bedrijfskosten
| 34,067 | 35,325 | 34,152 | 32,253 | 31,658 | 30,948 | 32,845 | 31,601 | 31,026 | 28,991 | 31,176 | 28,725 | 27,346 | 27,405 | 29,625 | 26,452 | 26,059 | 25,543 | 27,540 | 27,522 | 27,200 | 27,682 | 27,200 | 28,019 | 27,529 | 27,467 | 27,507 | 25,202 | 24,181 | 22,312 | 23,621 | 19,666 | 18,947 | 18,089 | 20,003 | 18,602 | 18,776 | 17,971 | 18,609 | 15,651 | 15,338 | 14,508 | 16,030 | 13,892 | 13,537 | 11,978 | 11,447 | 9,003 | 9,855 | 8,985 | 9,726 | 8,456 | 8,906 | 8,692 | 10,193 | 7,962 | 7,605 | 7,616 | 8,037 | 6,209 | 6,024 | 6,262 | 6,795 | 7,043 | 7,722 |
Bedrijfsresultaat
| 11,562 | 11,828 | 9,461 | 10,388 | 9,516 | 8,999 | 8,309 | 11,408 | 12,763 | 14,135 | 10,312 | 13,404 | 14,127 | 14,367 | 9,666 | 8,407 | 4,967 | 4,159 | 5,531 | 6,372 | 5,892 | 5,845 | 9,180 | 6,798 | 6,864 | 9,032 | 7,677 | 8,269 | 8,883 | 10,019 | 6,395 | 7,437 | 5,799 | 7,496 | 5,612 | 7,515 | 6,380 | 6,183 | 4,678 | 6,473 | 6,088 | 6,520 | 3,976 | 5,189 | 4,660 | 5,164 | 4,011 | 4,612 | 3,513 | 4,673 | 3,645 | 4,875 | 4,080 | 4,046 | 2,561 | 4,296 | 4,476 | 4,229 | 3,056 | 3,233 | 1,873 | 242 | -280 | 2,912 | 4,343 |
Bedrijfsresultaat ratio
| 0.117 | 0.119 | 0.1 | 0.112 | 0.105 | 0.1 | 0.091 | 0.122 | 0.134 | 0.152 | 0.112 | 0.146 | 0.155 | 0.158 | 0.11 | 0.105 | 0.068 | 0.059 | 0.071 | 0.081 | 0.075 | 0.074 | 0.112 | 0.082 | 0.084 | 0.106 | 0.094 | 0.105 | 0.116 | 0.132 | 0.089 | 0.114 | 0.095 | 0.123 | 0.09 | 0.122 | 0.108 | 0.108 | 0.082 | 0.123 | 0.12 | 0.136 | 0.085 | 0.117 | 0.11 | 0.128 | 0.109 | 0.139 | 0.109 | 0.143 | 0.106 | 0.149 | 0.128 | 0.129 | 0.08 | 0.141 | 0.149 | 0.147 | 0.112 | 0.138 | 0.09 | 0.014 | -0.015 | 0.107 | 0.138 |
Totaal overige inkomsten en kosten netto
| 632 | 1,087 | -1,252 | 708 | 561 | 838 | -849 | 274 | 115 | 378 | -91 | -873 | -184 | 69 | -2,261 | -1,424 | 17 | -35 | -398 | -290 | -109 | -62 | -25 | -108 | -46 | 120 | -47 | -10 | -215 | -60 | -294 | -581 | -170 | -11 | -131 | -56 | -340 | -160 | -443 | 72 | -416 | -30 | -186 | 143 | 19 | -3 | 136 | 67 | -1,309 | 186 | 107 | 46 | -17 | 239 | 305 | -115 | -228 | -116 | -469 | -74 | -71 | -14 | -1,271 | -288 | 169 |
Inkomen voor belasting
| 12,194 | 12,915 | 8,209 | 11,096 | 10,077 | 9,837 | 7,460 | 11,682 | 12,878 | 14,513 | 10,221 | 12,531 | 13,943 | 14,436 | 7,405 | 6,983 | 4,984 | 4,124 | 5,133 | 6,082 | 5,783 | 5,783 | 9,155 | 6,690 | 6,818 | 9,152 | 7,630 | 8,259 | 8,668 | 9,959 | 6,101 | 6,856 | 5,629 | 7,485 | 5,481 | 7,459 | 6,040 | 6,023 | 4,235 | 6,545 | 5,672 | 6,490 | 3,790 | 5,332 | 4,680 | 5,162 | 4,147 | 4,679 | 2,205 | 4,859 | 3,752 | 4,921 | 4,063 | 4,285 | 2,866 | 4,181 | 4,248 | 4,113 | 2,587 | 3,159 | 1,802 | 228 | -1,551 | 2,624 | 4,512 |
Inkomen voor belasting ratio
| 0.124 | 0.13 | 0.087 | 0.12 | 0.112 | 0.109 | 0.082 | 0.124 | 0.135 | 0.156 | 0.111 | 0.136 | 0.153 | 0.159 | 0.084 | 0.088 | 0.068 | 0.059 | 0.066 | 0.077 | 0.074 | 0.073 | 0.111 | 0.081 | 0.084 | 0.107 | 0.093 | 0.105 | 0.113 | 0.131 | 0.085 | 0.105 | 0.092 | 0.123 | 0.088 | 0.121 | 0.102 | 0.105 | 0.074 | 0.124 | 0.112 | 0.135 | 0.081 | 0.12 | 0.11 | 0.128 | 0.113 | 0.141 | 0.068 | 0.149 | 0.109 | 0.151 | 0.128 | 0.137 | 0.089 | 0.137 | 0.142 | 0.143 | 0.095 | 0.135 | 0.087 | 0.013 | -0.081 | 0.096 | 0.143 |
Belastingkosten
| 3,229 | 3,639 | 2,493 | 2,788 | 1,958 | 3,725 | 1,803 | 3,228 | 3,199 | 3,896 | 2,557 | 3,441 | 3,695 | 3,816 | 2,440 | 1,498 | 1,315 | 1,066 | 1,562 | 1,660 | 1,569 | 1,458 | 1,326 | 2,036 | 1,741 | 2,614 | 2,116 | 1,180 | 2,470 | 3,071 | 606 | 2,373 | 2,485 | 2,249 | 1,554 | 2,540 | 1,741 | 2,218 | 1,759 | 2,358 | 2,112 | 2,406 | 1,457 | 2,038 | 1,803 | 1,979 | 1,216 | 1,762 | 1,010 | 2,025 | 1,683 | 2,355 | 1,747 | 1,822 | 1,149 | 1,833 | 1,893 | 1,525 | 1,093 | 1,375 | 988 | 433 | 267 | 1,181 | 1,753 |
Nettowinst
| 8,950 | 9,251 | 5,697 | 8,270 | 8,098 | 6,087 | 5,641 | 8,401 | 9,654 | 10,586 | 7,654 | 9,072 | 10,232 | 10,599 | 4,955 | 5,475 | 3,662 | 3,046 | 3,585 | 4,409 | 4,199 | 4,311 | 7,818 | 4,643 | 5,056 | 6,517 | 5,497 | 7,064 | 6,182 | 6,858 | 5,493 | 4,544 | 3,127 | 5,223 | 3,919 | 4,907 | 4,280 | 3,801 | 2,475 | 4,179 | 3,550 | 4,087 | 2,340 | 3,290 | 2,860 | 3,188 | 2,935 | 2,917 | 1,195 | 2,833 | 2,070 | 2,565 | 2,316 | 2,463 | 1,717 | 2,347 | 2,355 | 2,588 | 1,493 | 1,783 | 814 | -204 | -1,818 | 1,443 | 2,758 |
Nettowinstmarge
| 0.091 | 0.093 | 0.06 | 0.089 | 0.09 | 0.068 | 0.062 | 0.09 | 0.102 | 0.114 | 0.083 | 0.099 | 0.112 | 0.117 | 0.056 | 0.069 | 0.05 | 0.043 | 0.046 | 0.056 | 0.054 | 0.055 | 0.095 | 0.056 | 0.062 | 0.076 | 0.067 | 0.09 | 0.081 | 0.091 | 0.077 | 0.069 | 0.051 | 0.086 | 0.063 | 0.08 | 0.072 | 0.067 | 0.043 | 0.079 | 0.07 | 0.085 | 0.05 | 0.074 | 0.067 | 0.079 | 0.08 | 0.088 | 0.037 | 0.087 | 0.06 | 0.079 | 0.073 | 0.079 | 0.054 | 0.077 | 0.079 | 0.09 | 0.055 | 0.076 | 0.039 | -0.011 | -0.095 | 0.053 | 0.087 |
WPA (Winst Per Aandeel)
| 32.28 | 32.92 | 20.18 | 29.37 | 28.76 | 21.47 | 19.82 | 29.53 | 33.95 | 37.23 | 26.92 | 31.92 | 36 | 37.31 | 17.44 | 19.27 | 12.9 | 10.73 | 12.63 | 15.53 | 14.8 | 15.2 | 27.56 | 16.37 | 17.84 | 23 | 19.4 | 24.93 | 22.26 | 24.69 | 19.78 | 16.36 | 11.39 | 19.03 | 14.28 | 17.88 | 15.62 | 13.87 | 9.03 | 15.25 | 13.01 | 14.98 | 8.58 | 12.06 | 10.54 | 11.75 | 10.81 | 10.75 | 4.46 | 10.57 | 7.72 | 9.57 | 8.62 | 9.17 | 6.43 | 8.78 | 8.81 | 9.73 | 5.61 | 6.71 | 3.06 | -0.77 | -6.84 | 5.46 | 10.43 |
Verwaterde WPA
| 32.28 | 32.84 | 20.13 | 29.27 | 28.64 | 21.41 | 19.76 | 29.44 | 33.85 | 37.13 | 26.84 | 31.8 | 35.89 | 37.19 | 17.44 | 19.27 | 12.9 | 10.7 | 12.63 | 15.53 | 14.8 | 15.16 | 27.56 | 16.37 | 17.84 | 22.93 | 19.4 | 24.93 | 22.26 | 23.85 | 19.78 | 16.36 | 11.39 | 16.05 | 14.28 | 17.88 | 15.62 | 13.83 | 9.03 | 15.25 | 13.01 | 14.51 | 8.58 | 12.06 | 10.54 | 11.7 | 10.81 | 10.75 | 4.46 | 10.56 | 7.72 | 9.57 | 8.62 | 9.14 | 6.43 | 8.78 | 8.81 | 9.7 | 5.61 | 6.71 | 3.06 | -0.77 | -6.84 | 5.46 | 10.43 |
EBITDA
| 16,630 | 16,315 | 13,886 | 14,772 | 13,927 | 13,345 | 12,552 | 15,894 | 16,777 | 17,979 | 14,175 | 17,389 | 17,852 | 18,137 | 13,410 | 12,255 | 8,704 | 7,793 | 9,064 | 9,804 | 8,992 | 8,852 | 11,568 | 9,027 | 8,993 | 11,127 | 9,556 | 10,330 | 11,074 | 12,077 | 8,409 | 9,377 | 7,621 | 9,329 | 7,608 | 9,492 | 8,342 | 8,170 | 3,868 | 6,472 | 6,088 | 6,521 | 3,960 | 6,089 | 4,659 | 5,165 | 3,099 | 4,611 | 4,728 | 4,449 | 4,027 | 4,875 | 4,080 | 4,047 | 3,124 | 4,909 | 5,066 | 4,750 | 3,245 | 3,902 | 2,521 | 858 | -979 | 3,589 | 4,345 |
EBITDA ratio
| 0.169 | 0.164 | 0.146 | 0.168 | 0.162 | 0.158 | 0.142 | 0.173 | 0.179 | 0.199 | 0.146 | 0.198 | 0.196 | 0.199 | 0.138 | 0.154 | 0.12 | 0.111 | 0.107 | 0.125 | 0.115 | 0.112 | 0.14 | 0.109 | 0.111 | 0.129 | 0.113 | 0.131 | 0.144 | 0.159 | 0.103 | 0.143 | 0.125 | 0.153 | 0.111 | 0.154 | 0.141 | 0.143 | 0.068 | 0.122 | 0.12 | 0.136 | 0.091 | 0.117 | 0.11 | 0.128 | 0.085 | 0.136 | 0.146 | 0.136 | 0.118 | 0.15 | 0.128 | 0.129 | 0.088 | 0.161 | 0.171 | 0.167 | 0.137 | 0.165 | 0.117 | 0.046 | -0 | 0.132 | 0.138 |