Ohki Healthcare Holdings Co.,Ltd.
TSE:3417.T
935 (JPY) • At close September 19, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 87,068 | 74,841 | 85,429 | 85,824 | 81,416 | 74,841 | 77,323 | 78,567 | 73,714 | 67,888 | 68,404 | 72,238 | 69,632 | 68,251 | 72,030 | 76,996 | 65,564 | 68,159 | 68,845 | 71,541 | 68,715 | 64,028 | 65,740 | 65,380 | 63,333 | 57,836 | 60,966 | 61,614 | 59,115 | 54,250 | 57,569 | 55,818 | 54,705 | 51,237 | 49,782 | 46,111 | 48,453 | 48,971 | 44,230 | 46,075 | 46,504 | 47,547 | 46,166 | 41,273 | 43,045 | 42,811 | 40,973 | 36,947 | 39,746 | 40,500 | 38,748 | 35,558 | 38,617 | 39,519 | 37,446 | 32,683 | 37,944 | 36,862 | 34,958 | 30,496.8 | 33,859 | 34,322 |
Cost of Revenue
| 82,810 | 70,620 | 81,364 | 81,143 | 77,337 | 70,620 | 73,333 | 74,541 | 70,069 | 64,518 | 65,105 | 68,485 | 66,329 | 61,702 | 64,480 | 68,655 | 61,681 | 60,783 | 62,136 | 64,182 | 62,244 | 57,436 | 59,293 | 58,575 | 57,278 | 51,528 | 54,974 | 55,181 | 53,601 | 48,801 | 51,792 | 50,168 | 49,587 | 46,040 | 45,233 | 41,460 | 43,774 | 43,853 | 40,046 | 41,265 | 41,636 | 42,664 | 41,641 | 36,843 | 38,431 | 38,382 | 36,886 | 33,303 | 35,717 | 36,187 | 34,863 | 31,982 | 34,940 | 35,617 | 33,798 | 29,743 | 33,931 | 33,049 | 31,120 | 27,347.91 | 30,009 | 30,899 |
Gross Profit
| 4,258 | 4,221 | 4,065 | 4,681 | 4,079 | 4,221 | 3,990 | 4,026 | 3,645 | 3,370 | 3,299 | 3,753 | 3,303 | 6,549 | 7,550 | 8,341 | 3,883 | 7,376 | 6,709 | 7,359 | 6,471 | 6,592 | 6,447 | 6,805 | 6,055 | 6,308 | 5,992 | 6,433 | 5,514 | 5,449 | 5,777 | 5,650 | 5,118 | 5,197 | 4,549 | 4,651 | 4,679 | 5,118 | 4,184 | 4,810 | 4,868 | 4,883 | 4,525 | 4,430 | 4,614 | 4,429 | 4,087 | 3,644 | 4,029 | 4,313 | 3,885 | 3,576 | 3,677 | 3,902 | 3,648 | 2,940 | 4,013 | 3,813 | 3,838 | 3,148.89 | 3,850 | 3,423 |
Gross Profit Ratio
| 0.049 | 0.056 | 0.048 | 0.055 | 0.05 | 0.056 | 0.052 | 0.051 | 0.049 | 0.05 | 0.048 | 0.052 | 0.047 | 0.096 | 0.105 | 0.108 | 0.059 | 0.108 | 0.097 | 0.103 | 0.094 | 0.103 | 0.098 | 0.104 | 0.096 | 0.109 | 0.098 | 0.104 | 0.093 | 0.1 | 0.1 | 0.101 | 0.094 | 0.101 | 0.091 | 0.101 | 0.097 | 0.105 | 0.095 | 0.104 | 0.105 | 0.103 | 0.098 | 0.107 | 0.107 | 0.103 | 0.1 | 0.099 | 0.101 | 0.106 | 0.1 | 0.101 | 0.095 | 0.099 | 0.097 | 0.09 | 0.106 | 0.103 | 0.11 | 0.103 | 0.114 | 0.1 |
Reseach & Development Expenses
| 0 | 24 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 20 | 0 | 28 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | -4,256 | 0 | 0 | 0 | -3,609 | 0 | 0 | 0 | -3,047 | 0 | 0 | 0 | -13,354 | 0 | 0 | 0 | -12,760 | 0 | 0 | 0 | -11,616 | 0 | 0 | 5,861 | -10,430 | 0 | 0 | 5,377 | -9,709 | 0 | 0 | 0 | -8,842 | 0 | -8,251 | 0 | 0 | 0 | -8,031 | 0 | 0 | 0 | -6,739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 7,995 | 0 | 0 | 0 | 7,033 | 0 | 0 | 0 | 6,411 | 0 | 0 | 0 | 19,937 | 0 | 0 | 0 | 18,942 | 0 | 0 | 0 | 17,320 | 0 | 0 | 0 | 15,527 | 0 | 0 | 0 | 14,313 | 0 | 0 | 0 | 13,335 | 0 | 12,541 | 0 | 0 | 0 | 12,214 | 0 | 0 | 0 | 10,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 3,970 | 3,739 | 3,840 | 3,745 | 3,833 | 3,424 | 3,444 | 3,551 | 3,403 | 3,364 | 3,263 | 3,296 | 3,170 | 6,583 | 6,734 | 6,911 | 6,351 | 6,182 | 6,359 | 6,500 | 6,324 | 5,704 | 5,997 | 5,980 | 5,861 | 5,097 | 5,562 | 5,553 | 5,377 | 4,604 | 5,297 | 5,250 | 5,088 | 4,493 | 4,818 | 4,290 | 4,900 | 4,800 | 4,491 | 4,183 | 4,559 | 4,513 | 4,582 | 3,938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 251 | 278 | 252 | 265 | 267 | 244 | 209 | 222 | 163 | 224 | 212 | 203 | 198 | 218 | 207 | 204 | 148 | 219 | 218 | 266 | 247 | 250 | 212 | 234 | 124 | 223 | 253 | 216 | 240 | 225 | 250 | 230 | 280 | 193 | 203 | 226 | 209 | 202 | 198 | 224 | 183 | 179 | 137 | 169 | 159 | 165 | 144 | 159 | 167 | 169 | 137 | 161 | 177 | 161 | 100 | 137 | 171 | 146 | 80.765 | 116 | 75 |
Operating Expenses
| 3,970 | 3,420 | 3,840 | 3,745 | 3,833 | 3,420 | 3,444 | 3,551 | 3,403 | 3,359 | 3,263 | 3,296 | 3,170 | 6,578 | 6,734 | 6,911 | 3,020 | 6,487 | 6,359 | 6,500 | 6,324 | 6,022 | 5,997 | 5,980 | 5,861 | 5,406 | 5,562 | 5,553 | 5,377 | 3,420 | 5,297 | 5,250 | 5,088 | 3,241 | 4,818 | 3,000 | 4,900 | 4,811 | 4,480 | 2,939 | 4,559 | 4,513 | 4,582 | 2,581 | 4,240 | 4,392 | 4,054 | 2,084 | 3,801 | 4,030 | 3,791 | 2,093 | 3,325 | 3,553 | 3,305 | 1,752 | 3,484 | 3,659 | 3,335 | 1,500.799 | 3,686 | 3,300 |
Operating Income
| 288 | 802 | 225 | 935 | 246 | 798 | 545 | 475 | 241 | 6 | 37 | 456 | 132 | -33 | 816 | 1,430 | 862 | 884 | 351 | 859 | 146 | 567 | 450 | 825 | 193 | 899 | 429 | 880 | 136 | 389 | 479 | 400 | 30 | 369 | -269 | 4 | -221 | 306 | -295 | 343 | 309 | 369 | -57 | 259 | 374 | 37 | 32 | 48 | 227 | 282 | 94 | 5 | 352 | 348 | 341 | -537 | 528 | 154 | 501 | 55.477 | 163 | 122 |
Operating Income Ratio
| 0.003 | 0.011 | 0.003 | 0.011 | 0.003 | 0.011 | 0.007 | 0.006 | 0.003 | 0 | 0.001 | 0.006 | 0.002 | -0 | 0.011 | 0.019 | 0.013 | 0.013 | 0.005 | 0.012 | 0.002 | 0.009 | 0.007 | 0.013 | 0.003 | 0.016 | 0.007 | 0.014 | 0.002 | 0.007 | 0.008 | 0.007 | 0.001 | 0.007 | -0.005 | 0 | -0.005 | 0.006 | -0.007 | 0.007 | 0.007 | 0.008 | -0.001 | 0.006 | 0.009 | 0.001 | 0.001 | 0.001 | 0.006 | 0.007 | 0.002 | 0 | 0.009 | 0.009 | 0.009 | -0.016 | 0.014 | 0.004 | 0.014 | 0.002 | 0.005 | 0.004 |
Total Other Income Expenses Net
| 311 | 319 | 247 | 310 | 495 | 322 | 265 | 267 | 269 | 102 | 281 | 280 | 237 | 232 | 303 | 365 | 215 | 308 | 240 | 244 | 300 | 254 | 264 | 247 | 250 | 213 | 217 | 240 | 215 | -608 | 215 | 239 | 194 | 230 | 180 | 195 | 213 | 193 | 189 | 161 | 94 | 166 | 161 | 146 | 150 | 126 | 202 | 31 | 136 | 110 | 147 | 198 | 141 | 151 | 181 | -688 | 102 | 96 | 137 | -119.202 | 81 | 91 |
Income Before Tax
| 599 | 1,120 | 472 | 1,245 | 741 | 1,120 | 810 | 742 | 510 | 108 | 318 | 736 | 369 | 199 | 1,119 | 1,795 | 1,077 | 1,192 | 591 | 1,103 | 446 | 821 | 714 | 1,072 | 443 | 1,112 | 646 | 1,120 | 351 | -219 | 694 | 639 | 224 | 599 | -89 | 199 | -8 | 499 | -106 | 504 | 403 | 535 | 104 | 405 | 524 | 163 | 234 | 79 | 363 | 392 | 241 | 203 | 493 | 499 | 522 | -1,225 | 630 | 250 | 638 | -63.725 | 244 | 213 |
Income Before Tax Ratio
| 0.007 | 0.015 | 0.006 | 0.015 | 0.009 | 0.015 | 0.01 | 0.009 | 0.007 | 0.002 | 0.005 | 0.01 | 0.005 | 0.003 | 0.016 | 0.023 | 0.016 | 0.017 | 0.009 | 0.015 | 0.006 | 0.013 | 0.011 | 0.016 | 0.007 | 0.019 | 0.011 | 0.018 | 0.006 | -0.004 | 0.012 | 0.011 | 0.004 | 0.012 | -0.002 | 0.004 | -0 | 0.01 | -0.002 | 0.011 | 0.009 | 0.011 | 0.002 | 0.01 | 0.012 | 0.004 | 0.006 | 0.002 | 0.009 | 0.01 | 0.006 | 0.006 | 0.013 | 0.013 | 0.014 | -0.037 | 0.017 | 0.007 | 0.018 | -0.002 | 0.007 | 0.006 |
Income Tax Expense
| 206 | 366 | 242 | 475 | 215 | 366 | 248 | 220 | 164 | 109 | 112 | 226 | 158 | 49 | 359 | 573 | 267 | 301 | 158 | 318 | 120 | 317 | 172 | 313 | 167 | 255 | 195 | 329 | 135 | 59 | 191 | 218 | 116 | 490 | 44 | 114 | 28 | 201 | -45 | 241 | 171 | 247 | -93 | 256 | 186 | 163 | 92 | 82 | 56 | 222 | 144 | 72 | 168 | 183 | 342 | -83 | 225 | 139 | 228 | 87.113 | 39 | 148 |
Net Income
| 402 | 618 | 259 | 804 | 529 | 757 | 555 | 514 | 356 | 35 | 206 | 507 | 224 | 158 | 738 | 1,172 | 775 | 872 | 415 | 762 | 317 | 514 | 514 | 746 | 276 | 856 | 451 | 791 | 215 | -259 | 482 | 420 | 116 | 156 | -133 | 89 | -29 | 296 | -45 | 249 | 232 | 293 | 205 | 145 | 331 | 7 | 129 | -2 | 306 | 169 | 91 | 131 | 324 | 316 | 173 | -1,002 | 371 | 89 | 397 | -156.333 | 188 | 55 |
Net Income Ratio
| 0.005 | 0.008 | 0.003 | 0.009 | 0.006 | 0.01 | 0.007 | 0.007 | 0.005 | 0.001 | 0.003 | 0.007 | 0.003 | 0.002 | 0.01 | 0.015 | 0.012 | 0.013 | 0.006 | 0.011 | 0.005 | 0.008 | 0.008 | 0.011 | 0.004 | 0.015 | 0.007 | 0.013 | 0.004 | -0.005 | 0.008 | 0.008 | 0.002 | 0.003 | -0.003 | 0.002 | -0.001 | 0.006 | -0.001 | 0.005 | 0.005 | 0.006 | 0.004 | 0.004 | 0.008 | 0 | 0.003 | -0 | 0.008 | 0.004 | 0.002 | 0.004 | 0.008 | 0.008 | 0.005 | -0.031 | 0.01 | 0.002 | 0.011 | -0.005 | 0.006 | 0.002 |
EPS
| 29.47 | 54.78 | 18.78 | 58.3 | 38.36 | 54.89 | 40.24 | 37.27 | 25.81 | 2.54 | 14.94 | 36.76 | 16.29 | 11.46 | 53.51 | 84.98 | 56.23 | 63.21 | 30.06 | 54.93 | 22.69 | 36.74 | 36.74 | 53.32 | 19.76 | 61.11 | 32.18 | 56.39 | 15.38 | -18.46 | 34.47 | 30.05 | 8.37 | 11.32 | -9.65 | 6.46 | -2.1 | 21.48 | -3.27 | 21.97 | 20.81 | 24.89 | 17.11 | 12.08 | 0 | 0 | 10.8 | 0 | 0 | 0 | 7.6 | 0 | 26.97 | 26.31 | 14.44 | 0 | 30.87 | 7.41 | 33.04 | 0 | 15.65 | 0 |
EPS Diluted
| 29.47 | 54.78 | 18.78 | 58.3 | 38.36 | 54.89 | 40.24 | 37.27 | 25.81 | 2.54 | 14.94 | 36.76 | 16.29 | 11.46 | 53.51 | 84.98 | 56.23 | 63.21 | 30.06 | 54.93 | 22.69 | 36.74 | 36.74 | 53.32 | 19.76 | 61.11 | 32.18 | 56.39 | 15.38 | -18.46 | 34.47 | 30.05 | 8.37 | 11.32 | -9.65 | 6.46 | -2.1 | 21.48 | -3.27 | 21.97 | 20.81 | 24.89 | 17.11 | 12.08 | 0 | 0 | 10.8 | 0 | 0 | 0 | 7.6 | 0 | 26.97 | 26.31 | 14.44 | 0 | 30.87 | 7.41 | 33.04 | 0 | 15.65 | 0 |
EBITDA
| 381 | 738 | 539 | 1,256 | 543 | 1,124 | 818 | 751 | 494 | 225 | 297 | 717 | 379 | 222 | 1,066 | 1,815 | 1,109 | 1,085 | 600 | 1,112 | 454 | 865 | 728 | 1,085 | 483 | 1,167 | 657 | 1,133 | 383 | 2,258 | 709 | 653 | 262 | 2,219 | -73 | 1,863 | 9 | 517 | -90 | 2,077 | 540 | 554 | 123 | 1,998 | 547 | 199 | 201 | 1,713 | 393 | 452 | 265 | 1,698 | 588 | 596 | 569 | 1,400 | 768 | 422 | 742 | 1,835.788 | 372 | 202 |
EBITDA Ratio
| 0.004 | 0.01 | 0.006 | 0.015 | 0.007 | 0.015 | 0.011 | 0.01 | 0.007 | 0.003 | 0.004 | 0.01 | 0.005 | 0.003 | 0.015 | 0.024 | 0.017 | 0.016 | 0.009 | 0.016 | 0.007 | 0.014 | 0.011 | 0.017 | 0.008 | 0.02 | 0.011 | 0.018 | 0.006 | 0.042 | 0.012 | 0.012 | 0.005 | 0.043 | -0.001 | 0.04 | 0 | 0.011 | -0.002 | 0.045 | 0.012 | 0.012 | 0.003 | 0.048 | 0.013 | 0.005 | 0.005 | 0.046 | 0.01 | 0.011 | 0.007 | 0.048 | 0.015 | 0.015 | 0.015 | 0.043 | 0.02 | 0.011 | 0.021 | 0.06 | 0.011 | 0.006 |