Ashimori Industry Co., Ltd.
TSE:3526.T
2548 (JPY) • At close November 5, 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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 17,522 | 18,788 | 18,419 | 16,303 | 14,879 | 18,964 | 17,573 | 15,136 | 13,951 | 15,295 | 14,037 | 11,686 | 12,496 | 15,910 | 14,337 | 10,916 | 10,085 | 16,312 | 14,769 | 13,342 | 13,872 | 16,835 | 16,322 | 13,549 | 14,272 | 16,329 | 14,226 | 12,934 | 13,225 | 14,600 | 12,884 | 11,577 | 11,270 | 14,211 | 13,120 | 12,498 | 11,551 | 13,068 | 12,484 | 11,854 | 10,661 | 13,081 | 11,510 | 11,680 | 10,458 | 11,923 | 10,987 | 10,242 | 10,172 | 10,608 | 10,249 | 9,606 | 8,410 | 10,190 | 10,268 | 10,086 | 9,310 | 12,161 | 9,694 | 8,455 | 7,178 | 9,724 | 10,564 | 11,870 |
Cost of Revenue
| 14,593 | 15,467 | 15,435 | 13,993 | 12,525 | 16,077 | 15,109 | 13,102 | 12,357 | 12,873 | 12,126 | 10,775 | 11,153 | 13,327 | 12,260 | 9,866 | 9,286 | 13,993 | 12,890 | 12,057 | 12,302 | 14,177 | 13,601 | 11,981 | 12,474 | 13,690 | 12,337 | 11,259 | 11,700 | 12,254 | 10,918 | 10,086 | 10,229 | 12,191 | 11,249 | 10,810 | 10,076 | 11,157 | 11,009 | 10,726 | 9,571 | 11,338 | 10,113 | 10,078 | 9,536 | 10,451 | 9,691 | 9,244 | 9,207 | 9,423 | 9,374 | 8,674 | 7,908 | 8,816 | 9,132 | 8,946 | 8,437 | 10,240 | 8,534 | 7,748 | 6,790 | 8,625 | 9,378 | 10,337 |
Gross Profit
| 2,929 | 3,321 | 2,984 | 2,310 | 2,354 | 2,887 | 2,464 | 2,034 | 1,594 | 2,422 | 1,911 | 911 | 1,343 | 2,583 | 2,077 | 1,050 | 799 | 2,319 | 1,879 | 1,285 | 1,570 | 2,658 | 2,721 | 1,568 | 1,798 | 2,639 | 1,889 | 1,675 | 1,525 | 2,346 | 1,966 | 1,491 | 1,041 | 2,020 | 1,871 | 1,688 | 1,475 | 1,911 | 1,475 | 1,128 | 1,090 | 1,743 | 1,397 | 1,602 | 922 | 1,472 | 1,296 | 998 | 965 | 1,185 | 875 | 932 | 502 | 1,374 | 1,136 | 1,140 | 873 | 1,921 | 1,160 | 707 | 388 | 1,099 | 1,186 | 1,533 |
Gross Profit Ratio
| 0.167 | 0.177 | 0.162 | 0.142 | 0.158 | 0.152 | 0.14 | 0.134 | 0.114 | 0.158 | 0.136 | 0.078 | 0.107 | 0.162 | 0.145 | 0.096 | 0.079 | 0.142 | 0.127 | 0.096 | 0.113 | 0.158 | 0.167 | 0.116 | 0.126 | 0.162 | 0.133 | 0.13 | 0.115 | 0.161 | 0.153 | 0.129 | 0.092 | 0.142 | 0.143 | 0.135 | 0.128 | 0.146 | 0.118 | 0.095 | 0.102 | 0.133 | 0.121 | 0.137 | 0.088 | 0.123 | 0.118 | 0.097 | 0.095 | 0.112 | 0.085 | 0.097 | 0.06 | 0.135 | 0.111 | 0.113 | 0.094 | 0.158 | 0.12 | 0.084 | 0.054 | 0.113 | 0.112 | 0.129 |
Reseach & Development Expenses
| 0 | 325 | 299 | 321 | 305 | 302 | 316 | 312 | 284 | 976 | 229 | 255 | 248 | 204 | 0 | 0 | 0 | 1,120 | 0 | 0 | 0 | 1,139 | 0 | 0 | 0 | 1,059 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 939 | 0 | 0 | 0 | 952 | 0 | 0 | 0 | 884 | 0 | 0 | 0 | 908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 232 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | 349 | 0 | 0 | 0 | 334 | 0 | 0 | 0 | 309 | 0 | 0 | 0 | 325 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 234 | 0 | 0 | 0 | 261 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 1,684 | 0 | 0 | 0 | 1,617 | 0 | 0 | 0 | 1,230 | 0 | 0 | 0 | 1,332 | 0 | 0 | 0 | 1,401 | 0 | 0 | 0 | 1,202 | 0 | 0 | 0 | 1,121 | 0 | 0 | 0 | 1,128 | 0 | 0 | 0 | 1,214 | 0 | 0 | 0 | 1,188 | 0 | 0 | 0 | 1,434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 1,775 | 1,538 | 1,475 | 1,403 | 1,855 | 1,580 | 1,444 | 1,288 | 1,583 | 1,305 | 1,474 | 1,656 | 1,368 | 1,625 | 1,695 | 1,318 | 1,307 | 1,675 | 1,566 | 1,660 | 1,552 | 1,706 | 1,533 | 1,561 | 1,707 | 1,538 | 1,505 | 1,405 | 1,400 | 1,564 | 1,303 | 1,265 | 1,201 | 1,334 | 1,226 | 1,203 | 1,220 | 1,212 | 1,137 | 1,112 | 1,117 | 1,195 | 1,121 | 1,094 | 1,088 | 1,141 | 1,185 | 1,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -39 | 37 | 34 | 43 | 26 | 36 | 71 | 42 | -141 | 41 | 89 | 42 | 84 | 27 | 9 | 74 | 176 | -109 | -4 | 42 | 50 | 22 | 17 | 18 | -18 | 43 | 34 | 20 | 11 | 48 | 7 | 5 | 20 | 39 | 25 | 14 | 42 | 35 | -106 | 27 | 7 | 32 | -158 | 27 | -19 | 19 | -55 | 22 | 38 | 10 | -6 | 4 | 7 | 12 | 10 | 19 | -22 | -28 | 9 | 23 | -14 | 19 | 28 |
Operating Expenses
| 1,775 | 1,863 | 1,774 | 1,724 | 1,855 | 1,882 | 1,760 | 1,600 | 1,583 | 1,305 | 1,474 | 1,656 | 1,616 | 1,829 | 1,695 | 1,318 | 1,307 | 1,675 | 1,566 | 1,660 | 1,552 | 1,706 | 1,533 | 1,561 | 1,707 | 1,538 | 1,505 | 1,405 | 1,400 | 1,562 | 1,305 | 1,265 | 1,201 | 1,332 | 1,226 | 1,205 | 1,220 | 1,212 | 1,137 | 1,112 | 1,117 | 1,195 | 1,121 | 1,094 | 1,088 | 1,140 | 1,185 | 1,150 | 1,047 | 1,120 | 1,019 | 1,032 | 982 | 849 | 999 | 983 | 940 | 998 | 917 | 892 | 810 | 818 | 1,011 | 1,183 |
Operating Income
| 1,154 | 1,458 | 1,209 | 586 | 499 | 1,004 | 704 | 435 | 9 | 1,117 | 438 | -746 | -273 | 752 | 383 | -268 | -508 | 642 | 314 | -374 | 17 | 952 | 1,188 | 7 | 90 | 1,100 | 385 | 271 | 123 | 784 | 662 | 224 | -160 | 689 | 645 | 482 | 255 | 698 | 339 | 15 | -27 | 549 | 277 | 506 | -166 | 332 | 112 | -153 | -82 | 66 | -145 | -99 | -481 | 524 | 136 | 157 | -67 | 921 | 241 | -185 | -422 | 281 | 174 | 349 |
Operating Income Ratio
| 0.066 | 0.078 | 0.066 | 0.036 | 0.034 | 0.053 | 0.04 | 0.029 | 0.001 | 0.073 | 0.031 | -0.064 | -0.022 | 0.047 | 0.027 | -0.025 | -0.05 | 0.039 | 0.021 | -0.028 | 0.001 | 0.057 | 0.073 | 0.001 | 0.006 | 0.067 | 0.027 | 0.021 | 0.009 | 0.054 | 0.051 | 0.019 | -0.014 | 0.048 | 0.049 | 0.039 | 0.022 | 0.053 | 0.027 | 0.001 | -0.003 | 0.042 | 0.024 | 0.043 | -0.016 | 0.028 | 0.01 | -0.015 | -0.008 | 0.006 | -0.014 | -0.01 | -0.057 | 0.051 | 0.013 | 0.016 | -0.007 | 0.076 | 0.025 | -0.022 | -0.059 | 0.029 | 0.016 | 0.029 |
Total Other Income Expenses Net
| 325 | 107 | -159 | 173 | 464 | 21 | -792 | 411 | 315 | -64 | -85 | 371 | -52 | 264 | 46 | 43 | -534 | 244 | -181 | 2,834 | 105 | -102 | 98 | -200 | 31 | -138 | 32 | 74 | -340 | 58 | 311 | -9 | -324 | -223 | -226 | 61 | 53 | 483 | 243 | -87 | -12 | 300 | -65 | -157 | -2,175 | 265 | 52 | -9 | 87 | 133 | -451 | -57 | 231 | -346 | -846 | -1,699 | 69 | -581 | -3,341 | 49 | 46 | -101 | 15 | -2,723 |
Income Before Tax
| 1,479 | 1,565 | 1,050 | 759 | 963 | 1,025 | -88 | 846 | 327 | 1,053 | 354 | -375 | -325 | 1,017 | 428 | -224 | -1,043 | 887 | 132 | 2,459 | 123 | 850 | 1,287 | -194 | 122 | 963 | 416 | 344 | -215 | 842 | 972 | 217 | -484 | 465 | 419 | 544 | 308 | 1,182 | 581 | -71 | -39 | 848 | 211 | 351 | -2,341 | 597 | 163 | -161 | 5 | 198 | -595 | -157 | -249 | 179 | -709 | -1,542 | 2 | 342 | -3,098 | -136 | -376 | 180 | 190 | -2,373 |
Income Before Tax Ratio
| 0.084 | 0.083 | 0.057 | 0.047 | 0.065 | 0.054 | -0.005 | 0.056 | 0.023 | 0.069 | 0.025 | -0.032 | -0.026 | 0.064 | 0.03 | -0.021 | -0.103 | 0.054 | 0.009 | 0.184 | 0.009 | 0.05 | 0.079 | -0.014 | 0.009 | 0.059 | 0.029 | 0.027 | -0.016 | 0.058 | 0.075 | 0.019 | -0.043 | 0.033 | 0.032 | 0.044 | 0.027 | 0.09 | 0.047 | -0.006 | -0.004 | 0.065 | 0.018 | 0.03 | -0.224 | 0.05 | 0.015 | -0.016 | 0 | 0.019 | -0.058 | -0.016 | -0.03 | 0.018 | -0.069 | -0.153 | 0 | 0.028 | -0.32 | -0.016 | -0.052 | 0.019 | 0.018 | -0.2 |
Income Tax Expense
| 426 | 351 | 341 | 247 | 174 | 291 | 664 | 50 | 87 | 77 | 172 | -98 | 45 | -50 | 198 | 110 | 354 | 236 | 188 | 1,119 | 12 | 198 | 292 | 71 | 258 | 584 | -34 | 273 | 221 | -62 | 173 | 539 | -126 | 107 | 104 | 73 | 84 | 45 | 50 | 64 | 19 | 178 | 43 | 40 | 28 | 326 | 67 | 13 | 43 | 635 | 283 | 16 | 12 | 840 | 46 | -9 | 17 | 807 | -1,271 | -37 | -145 | 154 | 27 | -1,054 |
Net Income
| 1,053 | 1,213 | 710 | 505 | 789 | 734 | -753 | 797 | 239 | 976 | 180 | -276 | -370 | 1,068 | 231 | -335 | -1,397 | 651 | -56 | 1,340 | 110 | 653 | 994 | -267 | -135 | 378 | 447 | 70 | -438 | 908 | 796 | -326 | -359 | 359 | 308 | 472 | 221 | 1,135 | 531 | -135 | -61 | 669 | 167 | 309 | -2,370 | 270 | 97 | -176 | -35 | -434 | -880 | -170 | -262 | -663 | -757 | -1,534 | -16 | -467 | -1,827 | -98 | -229 | 24 | 159 | -1,321 |
Net Income Ratio
| 0.06 | 0.065 | 0.039 | 0.031 | 0.053 | 0.039 | -0.043 | 0.053 | 0.017 | 0.064 | 0.013 | -0.024 | -0.03 | 0.067 | 0.016 | -0.031 | -0.139 | 0.04 | -0.004 | 0.1 | 0.008 | 0.039 | 0.061 | -0.02 | -0.009 | 0.023 | 0.031 | 0.005 | -0.033 | 0.062 | 0.062 | -0.028 | -0.032 | 0.025 | 0.023 | 0.038 | 0.019 | 0.087 | 0.043 | -0.011 | -0.006 | 0.051 | 0.015 | 0.026 | -0.227 | 0.023 | 0.009 | -0.017 | -0.003 | -0.041 | -0.086 | -0.018 | -0.031 | -0.065 | -0.074 | -0.152 | -0.002 | -0.038 | -0.188 | -0.012 | -0.032 | 0.002 | 0.015 | -0.111 |
EPS
| 175.33 | 201.96 | 118.23 | 84.09 | 131.38 | 122.18 | -125.4 | 132.72 | 39.8 | 162.51 | 29.93 | -45.97 | -61.64 | 177.91 | 38.48 | -55.82 | -232.79 | 108.48 | -9.36 | 223.37 | 18.46 | 108.85 | 165.69 | -44.52 | -22.51 | 63.03 | 74.54 | 11.57 | -72.4 | 150.07 | 131.56 | -53.87 | -59.32 | 59.32 | 50.89 | 77.96 | 36.5 | 187.47 | 87.71 | -22.29 | -10.07 | 110.47 | 27.58 | 54.49 | -417.96 | 47.62 | 17.11 | -31.07 | -6.18 | -76.61 | -155.35 | -30.01 | -46.24 | -117.02 | -133.61 | -270.69 | -2.82 | -82.41 | -322.4 | -17.29 | -40.4 | 4.23 | 28.05 | -233.02 |
EPS Diluted
| 174.99 | 201.65 | 117.94 | 83.91 | 131.12 | 121.96 | -125.4 | 132.16 | 39.8 | 162.51 | 29.93 | -45.96 | -61.64 | 177.91 | 38.48 | -55.82 | -232.79 | 108.48 | -9.33 | 223.37 | 18.45 | 108.85 | 165.69 | -44.52 | -22.51 | 63.03 | 74.54 | 11.57 | -72.4 | 150.07 | 131.56 | -53.86 | -59.32 | 59.32 | 50.89 | 77.96 | 36.5 | 187.47 | 87.71 | -22.29 | -10.07 | 110.47 | 27.58 | 54.49 | -417.96 | 47.62 | 17.11 | -31.07 | -6.18 | -76.61 | -155.35 | -30.01 | -46.24 | -117.02 | -133.61 | -270.69 | -2.82 | -82.41 | -322.4 | -17.29 | -40.4 | 4.23 | 28.05 | -233.02 |
EBITDA
| 1,631.25 | 1,943 | 1,100 | 808 | 882 | 1,105 | 621 | 886 | 362 | 1,007 | 389 | -343 | -244 | 1,231 | 460 | -94 | -1,093 | 985 | 180 | -354 | 100 | 1,039 | 1,366 | -157 | 157 | 958 | 437 | 382 | 246 | 863 | 960 | 79 | -482 | 462 | 432 | 554 | 321 | 891 | 594 | -78 | -22 | 870 | 224 | 348 | 201 | 619 | 183 | -267 | 13 | 8 | -209 | -132 | -430 | 961 | 568 | 592 | 357 | 1,360 | 590 | 258 | -33 | 683 | 695 | 3,169 |
EBITDA Ratio
| 0.093 | 0.103 | 0.06 | 0.05 | 0.059 | 0.058 | 0.035 | 0.059 | 0.026 | 0.066 | 0.028 | -0.029 | -0.02 | 0.077 | 0.032 | -0.009 | -0.108 | 0.06 | 0.012 | -0.027 | 0.007 | 0.062 | 0.084 | -0.012 | 0.011 | 0.059 | 0.031 | 0.03 | 0.019 | 0.059 | 0.075 | 0.007 | -0.043 | 0.033 | 0.033 | 0.044 | 0.028 | 0.068 | 0.048 | -0.007 | -0.002 | 0.067 | 0.019 | 0.03 | 0.019 | 0.052 | 0.017 | -0.026 | 0.001 | 0.001 | -0.02 | -0.014 | -0.051 | 0.094 | 0.055 | 0.059 | 0.038 | 0.112 | 0.061 | 0.031 | -0.005 | 0.07 | 0.066 | 0.267 |