Ochi Holdings Co., Ltd.
TSE:3166.T
1355 (JPY) • At close October 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 29,143 | 26,307 | 30,414 | 27,948 | 28,697 | 28,745 | 30,561 | 28,439 | 27,868 | 28,545 | 32,288 | 26,221 | 24,821 | 25,514 | 28,554 | 24,756 | 23,018 | 24,765 | 27,222 | 27,429 | 24,803 | 26,176 | 28,997 | 25,719 | 23,779 | 23,529 | 25,944 | 23,282 | 22,273 | 22,884 | 25,396 | 22,067 | 20,605 | 20,903 | 22,917 | 21,132 | 19,573 | 21,556 | 22,149 | 20,512 | 19,252 | 24,835 | 24,802 | 21,774 | 19,912 | 19,925.642 | 22,385.802 | 19,121.066 | 17,821.211 | 19,147.006 | 21,310.52 | 20,394.154 | 17,232.75 | 21,196.325 | 19,848.231 |
Cost of Revenue
| 24,911 | 22,808 | 26,317 | 24,182 | 24,581 | 24,773 | 26,573 | 24,630 | 24,019 | 24,735 | 27,773 | 22,687 | 21,591 | 22,205 | 24,911 | 21,554 | 20,089 | 21,670 | 23,791 | 23,984 | 21,671 | 22,964 | 25,497 | 22,627 | 20,952 | 20,711 | 22,857 | 20,481 | 19,589 | 20,142 | 22,456 | 19,436 | 18,148 | 18,504 | 20,216 | 18,690 | 17,361 | 19,225 | 19,622 | 18,189 | 17,052 | 22,026 | 22,025 | 19,270 | 17,654 | 17,642.157 | 19,834.375 | 16,916.507 | 15,788.421 | 16,926.193 | 18,914.286 | 17,964.456 | 15,265.635 | 18,768.632 | 17,724.28 |
Gross Profit
| 4,232 | 3,499 | 4,097 | 3,766 | 4,116 | 3,972 | 3,988 | 3,809 | 3,849 | 3,810 | 4,515 | 3,534 | 3,230 | 3,309 | 3,643 | 3,202 | 2,929 | 3,095 | 3,431 | 3,445 | 3,132 | 3,212 | 3,500 | 3,092 | 2,827 | 2,818 | 3,087 | 2,801 | 2,684 | 2,742 | 2,940 | 2,631 | 2,457 | 2,399 | 2,701 | 2,442 | 2,212 | 2,331 | 2,527 | 2,323 | 2,200 | 2,809 | 2,777 | 2,504 | 2,258 | 2,283.485 | 2,551.427 | 2,204.559 | 2,032.79 | 2,220.813 | 2,396.234 | 2,429.698 | 1,967.115 | 2,427.693 | 2,123.951 |
Gross Profit Ratio
| 0.145 | 0.133 | 0.135 | 0.135 | 0.143 | 0.138 | 0.13 | 0.134 | 0.138 | 0.133 | 0.14 | 0.135 | 0.13 | 0.13 | 0.128 | 0.129 | 0.127 | 0.125 | 0.126 | 0.126 | 0.126 | 0.123 | 0.121 | 0.12 | 0.119 | 0.12 | 0.119 | 0.12 | 0.121 | 0.12 | 0.116 | 0.119 | 0.119 | 0.115 | 0.118 | 0.116 | 0.113 | 0.108 | 0.114 | 0.113 | 0.114 | 0.113 | 0.112 | 0.115 | 0.113 | 0.115 | 0.114 | 0.115 | 0.114 | 0.116 | 0.112 | 0.119 | 0.114 | 0.115 | 0.107 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 1,321 | 0 | 0 | 0 | 1,038 | 0 | 0 | 0 | 724 | 0 | 0 | 0 | 942 | 0 | 0 | 0 | 536 | 0 | 0 | 0 | 723 | 0 | 0 | 0 | 684 | 0 | 0 | 0 | 624 | 0 | 0 | 0 | 655 | 0 | 0 | 0 | 521 | 0 | 0 | 0 | 660 | 0 | 0 | 0 | 658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 2,087 | 0 | 0 | 0 | 2,089 | 0 | 0 | 0 | 1,979 | 0 | 0 | 0 | 1,792 | 0 | 0 | 0 | 1,858 | 0 | 0 | 0 | 1,704 | 0 | 0 | 0 | 1,541 | 0 | 0 | 0 | 1,430 | 0 | 0 | 0 | 1,256 | 0 | 0 | 0 | 1,289 | 0 | 0 | 0 | 1,333 | 0 | 0 | 0 | 1,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 3,639 | 3,341 | 3,278 | 3,282 | 3,359 | 3,127 | 3,244 | 3,024 | 3,105 | 2,703 | 3,229 | 2,808 | 2,757 | 2,734 | 2,801 | 2,899 | 2,666 | 2,394 | 2,804 | 2,794 | 2,731 | 2,427 | 2,782 | 2,698 | 2,494 | 2,225 | 2,379 | 2,344 | 2,282 | 2,054 | 2,309 | 2,108 | 2,109 | 1,911 | 2,142 | 2,020 | 2,017 | 1,810 | 2,020 | 1,957 | 1,993 | 1,993 | 2,091 | 1,977 | 1,962 | 1,863 | 1,977 | 1,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 2 | 142 | 139 | 146 | 129 | 162 | 139 | 130 | 156 | 143 | 131 | 97 | 108 | 62 | 49 | 74 | 53 | 52 | 36 | 59 | 58 | 46 | 33 | 64 | 51 | -4 | 28 | 43 | 42 | 45 | 39 | 37 | 47 | 19 | 27 | 25 | 79 | 30 | 28 | 67 | 63 | -10 | 36 | 68 | 117 | 79.488 | 95.214 | 105.017 | 137.887 | 196.683 | 98.341 | 89.52 | 149.053 | 162.397 | 114.3 |
Operating Expenses
| 3,641 | 3,341 | 3,346 | 3,282 | 3,359 | 3,190 | 3,312 | 3,059 | 3,105 | 3,186 | 3,229 | 2,808 | 2,795 | 2,770 | 2,801 | 2,899 | 2,666 | 2,731 | 2,804 | 2,794 | 2,731 | 2,737 | 2,782 | 2,698 | 2,494 | 2,447 | 2,379 | 2,344 | 2,282 | -764 | 2,309 | 2,108 | 2,109 | -836 | 2,142 | 2,020 | 2,017 | -822 | 2,020 | 1,957 | 1,993 | -759 | 2,091 | 1,977 | 1,962 | -668.334 | 1,976.616 | 1,832.712 | 1,849.721 | -794.402 | 1,979.563 | 1,976.496 | 1,856.929 | -578.394 | 1,858.899 |
Operating Income
| 591 | 158 | 751 | 484 | 756 | 776 | 677 | 750 | 743 | 618 | 1,286 | 727 | 433 | 535 | 844 | 302 | 262 | 357 | 628 | 652 | 399 | 469 | 718 | 394 | 332 | 369 | 706 | 459 | 400 | 437 | 632 | 522 | 347 | 293 | 559 | 422 | 194 | 332 | 507 | 366 | 206 | 664 | 685 | 528 | 295 | 272.659 | 574.812 | 371.845 | 183.069 | 205.208 | 416.672 | 453.202 | 110.185 | 231.309 | 265.051 |
Operating Income Ratio
| 0.02 | 0.006 | 0.025 | 0.017 | 0.026 | 0.027 | 0.022 | 0.026 | 0.027 | 0.022 | 0.04 | 0.028 | 0.017 | 0.021 | 0.03 | 0.012 | 0.011 | 0.014 | 0.023 | 0.024 | 0.016 | 0.018 | 0.025 | 0.015 | 0.014 | 0.016 | 0.027 | 0.02 | 0.018 | 0.019 | 0.025 | 0.024 | 0.017 | 0.014 | 0.024 | 0.02 | 0.01 | 0.015 | 0.023 | 0.018 | 0.011 | 0.027 | 0.028 | 0.024 | 0.015 | 0.014 | 0.026 | 0.019 | 0.01 | 0.011 | 0.02 | 0.022 | 0.006 | 0.011 | 0.013 |
Total Other Income Expenses Net
| 127 | 660 | 191 | 199 | 144 | 139 | 315 | 284 | 167 | 82 | 1,348 | 195 | 111 | 48 | 58 | 731 | 66 | 28 | 46 | 39 | 63 | 41 | 78 | 78 | 65 | -5 | 28 | 125 | 39 | -3,032 | 38 | 50 | 57 | -2,844 | 17 | 166 | 80 | -2,799 | 30 | 146 | 63 | -3,002 | 26 | 61 | 128 | -2,626.329 | 88.873 | 141.799 | 122.204 | -2,790.431 | 82.421 | 102.946 | 130.709 | -2,830.998 | 91.415 |
Income Before Tax
| 718 | 818 | 942 | 690 | 896 | 915 | 992 | 1,034 | 907 | 693 | 2,613 | 928 | 545 | 586 | 901 | 1,033 | 329 | 391 | 674 | 690 | 463 | 516 | 797 | 471 | 398 | 365 | 736 | 582 | 441 | 474 | 669 | 573 | 405 | 391 | 576 | 588 | 275 | 354 | 537 | 512 | 270 | 566 | 712 | 588 | 424 | 325.49 | 663.684 | 513.646 | 305.273 | 224.784 | 499.092 | 556.148 | 240.895 | 175.089 | 356.467 |
Income Before Tax Ratio
| 0.025 | 0.031 | 0.031 | 0.025 | 0.031 | 0.032 | 0.032 | 0.036 | 0.033 | 0.024 | 0.081 | 0.035 | 0.022 | 0.023 | 0.032 | 0.042 | 0.014 | 0.016 | 0.025 | 0.025 | 0.019 | 0.02 | 0.027 | 0.018 | 0.017 | 0.016 | 0.028 | 0.025 | 0.02 | 0.021 | 0.026 | 0.026 | 0.02 | 0.019 | 0.025 | 0.028 | 0.014 | 0.016 | 0.024 | 0.025 | 0.014 | 0.023 | 0.029 | 0.027 | 0.021 | 0.016 | 0.03 | 0.027 | 0.017 | 0.012 | 0.023 | 0.027 | 0.014 | 0.008 | 0.018 |
Income Tax Expense
| 317 | 327 | 320 | 259 | 345 | 281 | 353 | 387 | 339 | 269 | 532 | 324 | 200 | 216 | 319 | 396 | 123 | 113 | 257 | 245 | 174 | 169 | 294 | 179 | 153 | 128 | 275 | 191 | 165 | 138 | 249 | 192 | 158 | 189 | 197 | 195 | 94 | 98 | 194 | 181 | 90 | 219 | 280 | 199 | 135 | 66.953 | 215.696 | 148.172 | 87.311 | -5.722 | 119.209 | 176.258 | 77.718 | 24.741 | 90.061 |
Net Income
| 401 | 491 | 621 | 431 | 550 | 633 | 638 | 647 | 566 | 424 | 2,080 | 603 | 344 | 371 | 581 | 636 | 205 | 278 | 415 | 445 | 288 | 347 | 501 | 292 | 244 | 236 | 460 | 390 | 275 | 334 | 420 | 380 | 246 | 202 | 378 | 393 | 180 | 255 | 343 | 329 | 180 | 346 | 431 | 389 | 288 | 258.281 | 447.219 | 364.621 | 216.988 | 229.411 | 378.08 | 379.08 | 157.32 | 150.493 | 265.323 |
Net Income Ratio
| 0.014 | 0.019 | 0.02 | 0.015 | 0.019 | 0.022 | 0.021 | 0.023 | 0.02 | 0.015 | 0.064 | 0.023 | 0.014 | 0.015 | 0.02 | 0.026 | 0.009 | 0.011 | 0.015 | 0.016 | 0.012 | 0.013 | 0.017 | 0.011 | 0.01 | 0.01 | 0.018 | 0.017 | 0.012 | 0.015 | 0.017 | 0.017 | 0.012 | 0.01 | 0.016 | 0.019 | 0.009 | 0.012 | 0.015 | 0.016 | 0.009 | 0.014 | 0.017 | 0.018 | 0.014 | 0.013 | 0.02 | 0.019 | 0.012 | 0.012 | 0.018 | 0.019 | 0.009 | 0.007 | 0.013 |
EPS
| 30.94 | 37.89 | 47.96 | 33.34 | 42.59 | 49.07 | 49.46 | 50.22 | 44 | 32.82 | 159.7 | 46.31 | 26.42 | 28.49 | 44.62 | 48.84 | 15.76 | 21.35 | 31.87 | 34.18 | 22.14 | 26.65 | 38.48 | 22.09 | 18.46 | 17.85 | 34.79 | 29.21 | 20.67 | 25.02 | 31.46 | 28.46 | 18.47 | 15.13 | 28.31 | 29.43 | 13.5 | 19.1 | 25.69 | 24.64 | 13.48 | 25.91 | 32.28 | 29.13 | 21.6 | 19.34 | 33.49 | 27.31 | 16.18 | 17.18 | 28.31 | 28.39 | 11.78 | 11.27 | 19.87 |
EPS Diluted
| 30.94 | 37.89 | 47.96 | 33.34 | 42.59 | 49.07 | 49.46 | 50.22 | 44 | 32.82 | 159.7 | 46.31 | 26.42 | 28.49 | 44.62 | 48.84 | 15.76 | 21.35 | 31.87 | 34.18 | 22.14 | 26.65 | 38.48 | 22.09 | 18.46 | 17.85 | 34.79 | 29.21 | 20.67 | 25.02 | 31.46 | 28.46 | 18.47 | 15.13 | 28.31 | 29.43 | 13.5 | 19.1 | 25.69 | 24.64 | 13.48 | 25.91 | 32.28 | 29.13 | 21.6 | 19.34 | 33.49 | 27.31 | 15.87 | 17.18 | 28.31 | 28.39 | 11.56 | 11.27 | 19.49 |
EBITDA
| 858.75 | 433 | 908 | 645 | 908 | 945 | 835 | 897 | 917 | 768 | 1,435 | 836 | 557 | 605 | 905 | 386 | 331 | 415 | 682 | 721 | 473 | 518 | 775 | 465 | 403 | 400 | 738 | 503 | 444 | 3,553 | 673 | 563 | 395 | 3,261 | 588 | 448 | 277 | 3,185 | 540 | 437 | 271 | 3,559 | 724 | 600 | 416 | 3,034.984 | 673.749 | 479.934 | 323.776 | 3,215.796 | 519.476 | 547.177 | 263.291 | 3,175.112 | 391.928 |
EBITDA Ratio
| 0.029 | 0.016 | 0.03 | 0.023 | 0.032 | 0.033 | 0.027 | 0.032 | 0.033 | 0.027 | 0.044 | 0.032 | 0.022 | 0.024 | 0.032 | 0.016 | 0.014 | 0.017 | 0.025 | 0.026 | 0.019 | 0.02 | 0.027 | 0.018 | 0.017 | 0.017 | 0.028 | 0.022 | 0.02 | 0.155 | 0.027 | 0.026 | 0.019 | 0.156 | 0.026 | 0.021 | 0.014 | 0.148 | 0.024 | 0.021 | 0.014 | 0.143 | 0.029 | 0.028 | 0.021 | 0.152 | 0.03 | 0.025 | 0.018 | 0.168 | 0.024 | 0.027 | 0.015 | 0.15 | 0.02 |