Weathernews Inc.
TSE:4825.T
5770 (JPY) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 22,242.915 | 21,114.563 | 19,650.943 | 18,843.115 | 17,953.249 | 17,052.283 | 15,874.028 | 14,542.257 | 14,511.097 | 14,064.128 | 13,306.376 | 13,007.106 | 12,911.82 | 12,200.464 | 11,824.888 | 11,431.905 | 11,756.873 |
| Cost of Revenue
| 12,832.169 | 12,150.189 | 11,471.702 | 11,409.481 | 11,311.784 | 10,948.299 | 9,825.297 | 8,554.073 | 8,327.048 | 7,843.805 | 7,436.987 | 7,711.414 | 7,061.744 | 6,181.511 | 5,922.161 | 5,923.562 | 7,213.989 |
| Gross Profit
| 9,410.746 | 8,964.374 | 8,179.241 | 7,433.634 | 6,641.465 | 6,103.984 | 6,048.731 | 5,988.184 | 6,184.049 | 6,220.323 | 5,869.389 | 5,295.692 | 5,850.076 | 6,018.953 | 5,902.727 | 5,508.343 | 4,542.884 |
| Gross Profit Ratio
| 0.423 | 0.425 | 0.416 | 0.395 | 0.37 | 0.358 | 0.381 | 0.412 | 0.426 | 0.442 | 0.441 | 0.407 | 0.453 | 0.493 | 0.499 | 0.482 | 0.386 |
| Reseach & Development Expenses
| 402.64 | 559 | 534 | 599 | 595 | 608 | 477.902 | 354.616 | 390.293 | 392 | 392 | 413 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 173 | 200 | 195 | 211 | 195 | 172 | 161 | 210 | 345 | 282 | 261 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 2,107 | 1,981 | 1,730 | 1,068 | 376 | 304 | 270 | 295 | 366 | 323 | 377 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 5,737.549 | 5,708 | 5,274 | 4,988 | 4,360 | 4,058 | 3,079.875 | 2,809.4 | 2,406.358 | 2,915 | 2,600 | 2,599 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 24.2 | -25.554 | 90.931 | 91.188 | 32.903 | -13.212 | -18.586 | 24.14 | 7.592 | -4.584 | -4.723 | -12.04 | -91.425 | -13.935 | 3.808 | 2.939 | -8.091 |
| Operating Expenses
| 6,140.189 | 5,708.169 | 5,274.902 | 4,988.8 | 4,360.563 | 4,058.105 | 3,557.777 | 3,164.016 | 2,796.651 | 2,915.729 | 2,600.882 | 2,599.65 | 2,946.733 | 3,371.721 | 3,624.943 | 3,381.835 | 2,704.634 |
| Operating Income
| 3,270.557 | 3,256.204 | 2,904.338 | 2,444.832 | 2,280.901 | 2,045.878 | 2,490.953 | 2,824.166 | 3,387.397 | 3,304.592 | 3,268.507 | 2,696.042 | 2,903.342 | 2,647.232 | 2,277.784 | 2,126.507 | 1,838.248 |
| Operating Income Ratio
| 0.147 | 0.154 | 0.148 | 0.13 | 0.127 | 0.12 | 0.157 | 0.194 | 0.233 | 0.235 | 0.246 | 0.207 | 0.225 | 0.217 | 0.193 | 0.186 | 0.156 |
| Total Other Income Expenses Net
| 66.671 | 32 | 27 | 59 | -98 | -166 | -641.484 | -1.86 | -208.566 | 202.761 | -129.578 | 64.131 | -118.319 | -185.751 | -85.963 | -89.678 | -135.247 |
| Income Before Tax
| 3,337.228 | 3,288.614 | 2,931.793 | 2,504.891 | 2,183.26 | 1,881.935 | 1,849.469 | 2,822.308 | 3,178.832 | 3,507.355 | 3,138.929 | 2,760.173 | 2,785.024 | 2,461.481 | 2,191.821 | 2,036.83 | 1,703.003 |
| Income Before Tax Ratio
| 0.15 | 0.156 | 0.149 | 0.133 | 0.122 | 0.11 | 0.117 | 0.194 | 0.219 | 0.249 | 0.236 | 0.212 | 0.216 | 0.202 | 0.185 | 0.178 | 0.145 |
| Income Tax Expense
| 900.763 | 890.54 | 774.621 | 643.08 | 554.082 | 510.971 | 710.839 | 856.823 | 983.323 | 1,254.904 | 1,265.287 | 1,035.517 | 1,065.813 | 859.025 | 769.894 | 855.441 | 827.348 |
| Net Income
| 2,437.821 | 2,398.073 | 2,157.171 | 1,861.81 | 1,629.177 | 1,370.964 | 1,138.63 | 1,965.485 | 2,195.509 | 2,252.45 | 1,873.642 | 1,724.655 | 1,719.21 | 1,602.456 | 1,421.927 | 1,181.389 | 875.654 |
| Net Income Ratio
| 0.11 | 0.114 | 0.11 | 0.099 | 0.091 | 0.08 | 0.072 | 0.135 | 0.151 | 0.16 | 0.141 | 0.133 | 0.133 | 0.131 | 0.12 | 0.103 | 0.074 |
| EPS
| 220.86 | 217.68 | 196.25 | 169.81 | 149.01 | 125.64 | 104.5 | 180.39 | 201.57 | 207.19 | 172.56 | 159.16 | 159.01 | 145.73 | 127.69 | 106.4 | 79.91 |
| EPS Diluted
| 220.28 | 217.11 | 195.74 | 169.37 | 148.6 | 125.29 | 104.17 | 179.83 | 200.87 | 206.49 | 172.19 | 158.54 | 157.95 | 144.68 | 126.71 | 105.4 | 79.87 |
| EBITDA
| 3,870.875 | 4,124.848 | 3,907.763 | 3,316.152 | 3,027.25 | 2,650.45 | 3,239.319 | 3,524.943 | 4,093.119 | 3,892.663 | 3,868.35 | 3,377.21 | 3,472.591 | 3,287.502 | 2,816.542 | 2,559.76 | 2,308.518 |
| EBITDA Ratio
| 0.174 | 0.195 | 0.199 | 0.176 | 0.169 | 0.155 | 0.204 | 0.242 | 0.282 | 0.277 | 0.291 | 0.26 | 0.269 | 0.269 | 0.238 | 0.224 | 0.196 |