Coca-Cola Bottlers Japan Holdings Inc.
TSE:2579.T
2383 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 265,157 | 224,926 | 186,528 | 204,756 | 259,715 | 222,046 | 182,063 | 195,109 | 236,373 | 207,095 | 168,853 | 196,306 | 220,222 | 200,909 | 168,399 | 175,182 | 230,094 | 187,964 | 198,715 | 220,020 | 261,053 | 234,978 | 198,733 | 186,053 | 262,214 | 242,489 | 213,828 | 227,535 | 287,251 | 258,696 | 99,141 | 106,745 | 134,404 | 118,761 | 100,545 | 110,815 | 128,667 | 109,878 | 91,116 | 100,591 | 120,670 | 108,242 | 94,903 | 104,493 | 130,993 | 113,568 | 82,657 | 90,237 | 112,100 | 99,593 | 84,707 | 93,814 | 115,969 | 103,468 | 86,465 | 94,485 | 112,096 | 91,549 | 77,633 | 85,477 | 107,033 | 97,235 | 79,952 |
Cost of Revenue
| 142,839 | 125,164 | 105,087 | 115,135 | 141,917 | 123,990 | 103,322 | 110,671 | 132,194 | 115,968 | 96,842 | 106,624 | 122,668 | 111,801 | 94,239 | 102,294 | 119,326 | 102,123 | 105,297 | 116,224 | 134,034 | 119,333 | 104,131 | 116,464 | 133,353 | 122,892 | 103,317 | 111,536 | 138,178 | 125,480 | 47,179 | 51,631 | 64,392 | 57,352 | 48,469 | 54,379 | 62,403 | 54,804 | 44,938 | 49,755 | 60,886 | 53,203 | 47,681 | 52,660 | 65,766 | 56,246 | 41,751 | 45,754 | 56,508 | 50,900 | 42,680 | 47,280 | 59,861 | 54,056 | 43,274 | 49,074 | 61,377 | 50,731 | 42,125 | 47,211 | 60,806 | 53,646 | 44,576 |
Gross Profit
| 122,318 | 99,762 | 81,441 | 89,621 | 117,798 | 98,056 | 78,741 | 84,438 | 104,179 | 91,127 | 72,011 | 89,682 | 97,554 | 89,108 | 74,160 | 72,888 | 110,768 | 85,841 | 93,418 | 103,796 | 127,019 | 115,645 | 94,602 | 69,589 | 128,861 | 119,597 | 110,511 | 115,999 | 149,073 | 133,216 | 51,962 | 55,114 | 70,012 | 61,409 | 52,076 | 56,436 | 66,264 | 55,074 | 46,178 | 50,836 | 59,784 | 55,039 | 47,222 | 51,833 | 65,227 | 57,322 | 40,906 | 44,483 | 55,592 | 48,693 | 42,027 | 46,534 | 56,108 | 49,412 | 43,191 | 45,411 | 50,719 | 40,818 | 35,508 | 38,266 | 46,227 | 43,589 | 35,376 |
Gross Profit Ratio
| 0.461 | 0.444 | 0.437 | 0.438 | 0.454 | 0.442 | 0.432 | 0.433 | 0.441 | 0.44 | 0.426 | 0.457 | 0.443 | 0.444 | 0.44 | 0.416 | 0.481 | 0.457 | 0.47 | 0.472 | 0.487 | 0.492 | 0.476 | 0.374 | 0.491 | 0.493 | 0.517 | 0.51 | 0.519 | 0.515 | 0.524 | 0.516 | 0.521 | 0.517 | 0.518 | 0.509 | 0.515 | 0.501 | 0.507 | 0.505 | 0.495 | 0.508 | 0.498 | 0.496 | 0.498 | 0.505 | 0.495 | 0.493 | 0.496 | 0.489 | 0.496 | 0.496 | 0.484 | 0.478 | 0.5 | 0.481 | 0.452 | 0.446 | 0.457 | 0.448 | 0.432 | 0.448 | 0.442 |
Reseach & Development Expenses
| 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 | 612 | 0 | 0 | 0 | 446 | 0 | 0 | 0 | 571 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 94,683 | 89,288 | 93,061 | 104,748 | 95,211 | 88,002 | 86,973 | 97,047 | 96,383 | 84,892 | 89,882 | 96,574 | 91,869 | 85,426 | 77,762 | 97,984 | 84,253 | 99,645 | 104,875 | 113,608 | 107,062 | 98,140 | -170,493 | 111,731 | 107,192 | 101,021 | 0 | 0 | 0 | 0 | -52,031 | 0 | 0 | 0 | -53,299 | 0 | 0 | 0 | -55,142 | 0 | 0 | 0 | -46,915 | 0 | 0 | 0 | -32,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 188,281 | 0 | 0 | 0 | 184,945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212,872 | 0 | 0 | 0 | 210,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,474 | 0 | 0 | 0 | 92,547 | 0 | 0 | 0 | 89,649 | 0 | 0 | 0 | 82,588 | 0 | 0 | 0 | 61,269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 104,565 | 94,683 | 89,288 | 93,061 | 104,748 | 95,211 | 88,002 | 86,973 | 97,047 | 96,383 | 84,892 | 89,882 | 96,574 | 91,869 | 85,426 | 77,762 | 97,984 | 84,253 | 99,645 | 104,875 | 113,608 | 107,062 | 98,140 | 40,495 | 111,731 | 107,192 | 101,021 | 114,025 | 127,565 | 118,285 | 49,794 | 44,443 | 59,869 | 54,736 | 49,866 | 39,248 | 57,187 | 51,397 | 47,424 | 34,507 | 54,644 | 50,809 | 48,595 | 35,673 | 56,708 | 52,171 | 41,273 | 29,107 | 48,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 802 | 0 | 0 | 0 | 0 | -95 | 1,915 | -251 | -456 | -3,188 | 752 | 2,720 | 353 | 3,738 | 581 | 5,927 | 6,646 | 1,595 | 2,565 | -233 | -654 | 9,272 | 86,919 | -54 | 51 | 173 | -943 | 116 | -150 | -41 | 148 | -143 | -36 | 18 | -145 | 86 | 52 | 112 | -381 | 157 | 87 | 65 | -967 | -95 | 36 | 40 | 31 | 86 | 125 | 80 | 38 | -125 | -3 | 136 | 83 | 52 | 151 | 145 | 127 | 37 | 195 | 36 |
Operating Expenses
| 104,565 | 94,683 | 89,288 | 93,061 | 105,149 | 95,418 | 87,907 | 88,888 | 96,796 | 95,927 | 81,704 | 90,634 | 99,294 | 92,222 | 89,164 | 78,343 | 103,911 | 90,899 | 101,240 | 107,440 | 113,375 | 106,408 | 107,412 | 86,919 | 120,702 | 107,321 | 107,348 | 114,025 | 127,565 | 118,285 | 49,794 | 52,996 | 59,869 | 54,736 | 49,866 | 53,681 | 57,187 | 51,397 | 47,424 | 47,825 | 54,644 | 50,809 | 48,595 | 49,207 | 56,708 | 52,171 | 41,273 | 41,477 | 48,292 | 45,559 | 42,003 | 43,298 | 48,889 | 44,774 | 41,813 | 42,669 | 42,737 | 38,646 | 36,399 | 37,591 | 43,311 | 41,192 | 39,119 |
Operating Income
| 17,753 | 5,079 | -7,847 | -3,440 | 12,650 | 2,631 | -8,989 | -4,375 | 7,379 | -4,619 | -9,650 | -993 | -1,728 | -3,107 | -15,142 | -5,388 | 6,776 | -5,228 | -7,881 | -3,509 | 13,578 | -52,633 | -12,824 | -17,334 | 8,038 | 12,244 | 3,162 | 1,973 | 21,508 | 14,931 | 2,167 | 2,118 | 10,142 | 6,674 | 2,209 | 2,755 | 9,077 | 3,676 | -1,246 | 3,013 | 5,140 | 4,227 | -1,372 | 2,625 | 8,519 | 5,151 | -368 | 3,006 | 7,300 | 3,134 | 23 | 3,236 | 7,217 | 4,637 | 1,377 | 2,741 | 7,981 | 2,172 | 891 | 673 | 2,916 | 2,395 | 3,742 |
Operating Income Ratio
| 0.067 | 0.023 | -0.042 | -0.017 | 0.049 | 0.012 | -0.049 | -0.022 | 0.031 | -0.022 | -0.057 | -0.005 | -0.008 | -0.015 | -0.09 | -0.031 | 0.029 | -0.028 | -0.04 | -0.016 | 0.052 | -0.224 | -0.065 | -0.093 | 0.031 | 0.05 | 0.015 | 0.009 | 0.075 | 0.058 | 0.022 | 0.02 | 0.075 | 0.056 | 0.022 | 0.025 | 0.071 | 0.033 | -0.014 | 0.03 | 0.043 | 0.039 | -0.014 | 0.025 | 0.065 | 0.045 | -0.004 | 0.033 | 0.065 | 0.031 | 0 | 0.034 | 0.062 | 0.045 | 0.016 | 0.029 | 0.071 | 0.024 | 0.011 | 0.008 | 0.027 | 0.025 | 0.047 |
Total Other Income Expenses Net
| -1,413 | -62 | -273 | 717 | -123 | -60 | 9 | -169 | -205 | -329 | -361 | -295 | -192 | 47 | -272 | -196 | -73 | 48 | -179 | -62 | 87 | -61,381 | 109 | -2,903 | -13 | 366 | 3,234 | -463 | -135 | -44 | -697 | -6,643 | -786 | -867 | -140 | -6,591 | -353 | 7,953 | -44 | -750 | -989 | -711 | -149 | -5,559 | -195 | 7,698 | 859 | -459 | -715 | 78 | -181 | -1,141 | -518 | 379 | -1,175 | -24 | 614 | 282 | -1,675 | -4,350 | -6,936 | -541 | -8,345 |
Income Before Tax
| 16,340 | 4,217 | -3,358 | -2,715 | 12,527 | 2,571 | -9,151 | -4,544 | 7,174 | -5,090 | -10,031 | -1,288 | -1,920 | -3,060 | -15,414 | -5,519 | 6,700 | -5,183 | -8,063 | -3,571 | 13,665 | -52,799 | -12,715 | -8,963 | 8,025 | 12,610 | 3,042 | 1,510 | 21,373 | 14,887 | 1,470 | -4,525 | 9,356 | 5,807 | 2,069 | -3,836 | 8,724 | 11,630 | -1,290 | 2,263 | 4,151 | 3,516 | -1,521 | -2,934 | 8,324 | 12,849 | 491 | 2,547 | 6,585 | 3,212 | -158 | 2,095 | 6,699 | 5,016 | 202 | 2,717 | 8,595 | 2,454 | -784 | -3,677 | -4,020 | 1,854 | -4,603 |
Income Before Tax Ratio
| 0.062 | 0.019 | -0.018 | -0.013 | 0.048 | 0.012 | -0.05 | -0.023 | 0.03 | -0.025 | -0.059 | -0.007 | -0.009 | -0.015 | -0.092 | -0.032 | 0.029 | -0.028 | -0.041 | -0.016 | 0.052 | -0.225 | -0.064 | -0.048 | 0.031 | 0.052 | 0.014 | 0.007 | 0.074 | 0.058 | 0.015 | -0.042 | 0.07 | 0.049 | 0.021 | -0.035 | 0.068 | 0.106 | -0.014 | 0.022 | 0.034 | 0.032 | -0.016 | -0.028 | 0.064 | 0.113 | 0.006 | 0.028 | 0.059 | 0.032 | -0.002 | 0.022 | 0.058 | 0.048 | 0.002 | 0.029 | 0.077 | 0.027 | -0.01 | -0.043 | -0.038 | 0.019 | -0.058 |
Income Tax Expense
| 6,021 | 1,606 | -466 | -736 | 4,705 | 49 | -2,697 | -1,676 | 2,468 | -1,757 | -3,467 | -315 | -735 | -1,388 | -4,216 | -3,043 | 4,908 | -4,410 | -2,374 | -1,326 | 4,779 | 3,754 | -4,730 | -5,161 | 2,907 | 4,569 | 1,499 | 87 | 7,270 | 6,166 | 513 | 845 | 3,349 | 2,116 | 1,094 | 524 | 3,246 | 1,514 | -45 | 1,435 | 1,335 | 1,577 | -453 | -735 | 3,532 | 2,104 | 159 | 1,005 | 3,069 | 1,655 | 384 | 1,144 | 2,981 | 2,120 | 714 | 1,318 | 3,197 | 888 | -34 | -1,998 | 180 | 609 | -1,651 |
Net Income
| 10,313 | 2,600 | -2,897 | -1,991 | 7,808 | 2,513 | -6,454 | -2,868 | 4,705 | -3,333 | -6,564 | -969 | -1,181 | -1,670 | 1,316 | -71 | 1,807 | -761 | -5,690 | -2,259 | 8,872 | -56,563 | -8,002 | -3,819 | 5,115 | 8,029 | 1,530 | 1,447 | 14,105 | 8,750 | 942 | -5,382 | 5,994 | 3,680 | 953 | -4,377 | 5,490 | 10,109 | -1,252 | 819 | 2,804 | 1,933 | -1,074 | -2,207 | 4,776 | 10,735 | 321 | 1,524 | 3,504 | 1,550 | -547 | 930 | 3,703 | 2,885 | -522 | 1,380 | 5,392 | 1,563 | -752 | -1,682 | -4,204 | 1,245 | -2,953 |
Net Income Ratio
| 0.039 | 0.012 | -0.016 | -0.01 | 0.03 | 0.011 | -0.035 | -0.015 | 0.02 | -0.016 | -0.039 | -0.005 | -0.005 | -0.008 | 0.008 | -0 | 0.008 | -0.004 | -0.029 | -0.01 | 0.034 | -0.241 | -0.04 | -0.021 | 0.02 | 0.033 | 0.007 | 0.006 | 0.049 | 0.034 | 0.01 | -0.05 | 0.045 | 0.031 | 0.009 | -0.039 | 0.043 | 0.092 | -0.014 | 0.008 | 0.023 | 0.018 | -0.011 | -0.021 | 0.036 | 0.095 | 0.004 | 0.017 | 0.031 | 0.016 | -0.006 | 0.01 | 0.032 | 0.028 | -0.006 | 0.015 | 0.048 | 0.017 | -0.01 | -0.02 | -0.039 | 0.013 | -0.037 |
EPS
| 57.43 | 14.48 | -16.14 | -11.1 | 43.52 | 14.01 | -35.99 | -15.99 | 26.23 | -18.58 | -36.6 | -5.4 | -6.59 | -9.31 | 7.34 | -0.4 | 10.08 | -4.24 | -31.73 | -12.6 | 49.47 | -315.37 | -44.58 | -21.27 | 27.33 | 41.94 | 8.74 | 7.08 | 69.06 | 80.18 | 8.63 | -29.98 | 54.92 | 33.72 | 8.73 | -24.38 | 50.3 | 92.62 | -6.97 | 7.5 | 25.69 | 17.71 | -5.98 | -12.29 | 43.76 | 107.38 | 3.21 | 15.24 | 35.05 | 15.5 | -3.05 | 9.3 | 37.04 | 28.86 | -2.91 | 13.8 | 53.93 | 15.63 | -4.19 | -9.37 | -23.42 | 11.73 | -16.45 |
EPS Diluted
| 57.06 | 14.38 | -16.14 | -11.1 | 43.23 | 13.91 | -35.99 | -15.99 | 26.13 | -18.58 | -36.6 | -5.4 | -6.59 | -9.31 | 7.34 | -0.4 | 10.08 | -4.24 | -31.73 | -12.6 | 49.47 | -315.37 | -44.58 | -21.27 | 27.33 | 41.94 | 14.02 | 7.08 | 69.06 | 80.18 | 8.63 | -29.98 | 54.92 | 33.72 | 8.73 | -24.38 | 50.3 | 92.62 | -6.97 | 7.5 | 25.69 | 17.71 | -5.98 | -12.29 | 43.76 | 107.38 | 3.21 | 15.24 | 35.05 | 15.5 | -3.05 | 9.3 | 37.04 | 28.86 | -2.91 | 13.8 | 53.93 | 15.63 | -4.19 | -9.37 | -23.42 | 11.73 | -16.45 |
EBITDA
| 27,671 | 16,360 | 8,630 | 9,137 | 24,414 | 14,284 | 2,418 | 7,172 | 18,859 | 6,708 | 1,736 | 13,193 | 12,489 | 11,372 | -329 | 9,998 | 21,882 | 9,800 | 6,884 | 11,257 | 28,291 | -38,184 | 1,342 | 3,100 | 20,092 | 24,729 | 15,275 | 1,648 | 21,517 | 26,700 | 2,195 | -4,409 | 10,037 | 6,847 | 2,187 | -3,716 | 8,847 | 11,720 | -1,135 | 9,581 | 11,600 | 10,513 | 4,899 | 4,080 | 15,431 | 19,819 | 6,453 | 8,680 | 13,443 | 9,175 | 5,589 | 8,407 | 13,449 | 10,992 | 7,233 | 9,291 | 14,429 | 8,053 | 4,751 | 6,704 | 8,891 | 8,569 | 1,121 |
EBITDA Ratio
| 0.104 | 0.073 | 0.02 | 0.04 | 0.094 | 0.065 | 0.013 | 0.037 | 0.08 | 0.033 | 0.01 | 0.067 | 0.057 | 0.057 | -0.003 | 0.057 | 0.095 | 0.052 | 0.035 | 0.051 | 0.108 | -0.163 | 0.007 | 0.017 | 0.075 | 0.104 | 0.071 | 0.006 | 0.075 | 0.058 | 0.022 | 0.025 | 0.075 | 0.058 | 0.023 | 0.023 | 0.071 | 0.112 | -0.012 | 0.093 | 0.098 | 0.1 | 0.053 | 0.084 | 0.117 | 0.234 | 0.08 | 0.109 | 0.12 | 0.092 | 0.066 | 0.099 | 0.116 | 0.103 | 0.084 | 0.098 | 0.128 | 0.087 | 0.059 | 0.078 | 0.083 | 0.088 | 0.024 |