Tsubaki Nakashima Co., Ltd.
TSE:6464.T
686 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 20,338 | 19,966 | 21,148 | 19,624 | 19,863 | 19,702 | 20,627 | 20,151 | 19,631 | 18,627 | 16,727 | 16,461 | 17,846 | 16,892 | 15,281 | 12,725 | 9,792 | 14,226 | 14,073 | 14,971 | 17,336 | 18,183 | 17,630 | 18,301 | 19,411 | 19,490 | 18,253 | 14,338 | 10,588 | 10,065 | 9,353 | 9,104 | 9,490 | 8,939 | 9,411 | 9,627 | 10,244 | 9,896 | 7,064 |
Cost of Revenue
| 17,613 | 16,407 | 18,624 | 16,287 | 16,124 | 16,142 | 23,454 | 16,970 | 15,675 | 15,178 | 13,939 | 12,894 | 14,062 | 13,422 | 12,430 | 10,525 | 8,200 | 11,652 | 12,032 | 12,248 | 13,404 | 14,006 | 13,891 | 14,060 | 14,789 | 14,911 | 14,132 | 10,775 | 7,626 | 7,281 | 6,828 | 6,490 | 6,708 | 6,484 | 6,738 | 6,935 | 7,364 | 7,057 | 5,013 |
Gross Profit
| 2,725 | 3,559 | 2,524 | 3,337 | 3,739 | 3,560 | -2,827 | 3,181 | 3,956 | 3,449 | 2,788 | 3,567 | 3,784 | 3,470 | 2,851 | 2,200 | 1,592 | 2,574 | 2,041 | 2,723 | 3,932 | 4,177 | 3,739 | 4,241 | 4,622 | 4,579 | 4,121 | 3,563 | 2,962 | 2,784 | 2,525 | 2,614 | 2,782 | 2,455 | 2,673 | 2,692 | 2,880 | 2,839 | 2,051 |
Gross Profit Ratio
| 0.134 | 0.178 | 0.119 | 0.17 | 0.188 | 0.181 | -0.137 | 0.158 | 0.202 | 0.185 | 0.167 | 0.217 | 0.212 | 0.205 | 0.187 | 0.173 | 0.163 | 0.181 | 0.145 | 0.182 | 0.227 | 0.23 | 0.212 | 0.232 | 0.238 | 0.235 | 0.226 | 0.249 | 0.28 | 0.277 | 0.27 | 0.287 | 0.293 | 0.275 | 0.284 | 0.28 | 0.281 | 0.287 | 0.29 |
Reseach & Development Expenses
| 130 | 121 | 107 | 131 | 129 | 132 | 93 | 117 | 110 | 107 | 115 | 111 | 100 | 95 | 288 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 525 | 0 | 0 | 0 | 449 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 24 |
General & Administrative Expenses
| 2,049 | 2,073 | 1,840 | 1,988 | 2,032 | 2,056 | 2,335 | 2,081 | 2,040 | 1,942 | 1,898 | 1,839 | 1,902 | 1,745 | 1,490 | 1,467 | 1,264 | 1,599 | 1,626 | 2,266 | 1,869 | 1,850 | 1,633 | 1,804 | 1,974 | 1,669 | 1,543 | 2,619 | 1,234 | 1,115 | 953 | 931 | 864 | 851 | 909 | 909 | 903 | 899 | 412 |
Selling & Marketing Expenses
| -130 | -121 | -107 | 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 | 1,085 | 0 | 0 | 0 | 123 |
SG&A
| 1,919 | 1,952 | 1,733 | 1,988 | 2,032 | 2,056 | 2,335 | 2,081 | 2,040 | 1,942 | 1,898 | 1,839 | 1,902 | 1,745 | 1,490 | 1,467 | 1,264 | 1,599 | 1,626 | 2,266 | 1,869 | 1,850 | 1,633 | 1,804 | 1,974 | 1,669 | 1,543 | 2,619 | 1,234 | 1,115 | 953 | 931 | 864 | 851 | 909 | 909 | 903 | 899 | 535 |
Other Expenses
| 130 | 0 | 0 | 0 | 0 | -5 | 6,565 | -210 | 2,089 | -18 | 453 | -26 | 49 | -67 | -129 | -62 | -7 | -16 | -26 | -2,846 | 14 | -66 | -19 | 14 | 26 | -4 | 9 | -12 | -27 | -36 | -51 | -59 | -12 | -23 | 348 | -4 | 35 | -25 | 0 |
Operating Expenses
| 2,049 | 2,073 | 1,840 | 2,457 | 3,352 | 2,051 | 8,900 | 1,871 | 4,129 | 1,924 | 2,351 | 1,813 | 1,951 | 1,678 | 1,361 | 1,405 | 1,257 | 1,583 | 1,600 | -580 | 1,883 | 1,784 | 1,614 | 1,818 | 2,000 | 1,665 | 1,552 | 2,607 | 1,207 | 1,079 | 902 | 872 | 852 | 828 | 1,257 | 905 | 938 | 874 | 1,116 |
Operating Income
| 676 | 1,486 | 684 | 880 | 387 | 1,509 | -11,727 | 1,310 | 380 | 1,525 | 437 | 1,754 | 1,833 | 1,792 | 1,490 | 795 | 335 | 991 | 441 | 3,303 | 2,049 | 2,393 | 2,125 | 2,423 | 2,622 | 2,914 | 2,569 | 956 | 1,755 | 1,705 | 1,623 | 1,742 | 1,930 | 1,627 | 1,416 | 1,787 | 1,942 | 1,965 | 1,122 |
Operating Income Ratio
| 0.033 | 0.074 | 0.032 | 0.045 | 0.019 | 0.077 | -0.569 | 0.065 | 0.019 | 0.082 | 0.026 | 0.107 | 0.103 | 0.106 | 0.098 | 0.062 | 0.034 | 0.07 | 0.031 | 0.221 | 0.118 | 0.132 | 0.121 | 0.132 | 0.135 | 0.15 | 0.141 | 0.067 | 0.166 | 0.169 | 0.174 | 0.191 | 0.203 | 0.182 | 0.15 | 0.186 | 0.19 | 0.199 | 0.159 |
Total Other Income Expenses Net
| 990 | -388 | -3,277 | 5 | 205 | -280 | -895 | 122 | -276 | -87 | -316 | -177 | -347 | -20 | -412 | -291 | -280 | -56 | -298 | -168 | -337 | -169 | -239 | -325 | -163 | -391 | -379 | -248 | -20 | -346 | 625 | -240 | -535 | -363 | -204 | -388 | -36 | -121 | -303 |
Income Before Tax
| 1,666 | 1,098 | -2,593 | 885 | 592 | 1,229 | -12,622 | 1,432 | 104 | 1,438 | 173 | 1,577 | 1,486 | 1,772 | 1,078 | 504 | 55 | 935 | 143 | 3,135 | 1,712 | 2,224 | 1,886 | 2,098 | 2,459 | 2,523 | 2,190 | 708 | 1,735 | 1,359 | 2,248 | 1,502 | 1,395 | 1,264 | 1,212 | 1,399 | 1,906 | 1,844 | 819 |
Income Before Tax Ratio
| 0.082 | 0.055 | -0.123 | 0.045 | 0.03 | 0.062 | -0.612 | 0.071 | 0.005 | 0.077 | 0.01 | 0.096 | 0.083 | 0.105 | 0.071 | 0.04 | 0.006 | 0.066 | 0.01 | 0.209 | 0.099 | 0.122 | 0.107 | 0.115 | 0.127 | 0.129 | 0.12 | 0.049 | 0.164 | 0.135 | 0.24 | 0.165 | 0.147 | 0.141 | 0.129 | 0.145 | 0.186 | 0.186 | 0.116 |
Income Tax Expense
| 923 | 142 | -112 | 605 | 335 | 574 | -2,038 | 336 | 747 | 392 | -31 | 905 | 133 | 445 | 273 | 127 | 54 | 244 | 284 | 968 | 488 | 578 | 507 | 170 | 681 | 687 | 1,468 | 530 | 484 | 334 | 672 | 460 | 344 | 301 | 548 | 462 | 536 | 337 | 428 |
Net Income
| 797 | 906 | -2,479 | 281 | 256 | 655 | -10,584 | 1,095 | -643 | 1,045 | 202 | 672 | 1,353 | 1,327 | 806 | 378 | 2 | 691 | -142 | 2,165 | 1,223 | 1,645 | 1,378 | 1,928 | 1,776 | 1,737 | 722 | 178 | 1,251 | 1,025 | 1,575 | 1,043 | 1,051 | 963 | 664 | 937 | 1,368 | 1,507 | 391 |
Net Income Ratio
| 0.039 | 0.045 | -0.117 | 0.014 | 0.013 | 0.033 | -0.513 | 0.054 | -0.033 | 0.056 | 0.012 | 0.041 | 0.076 | 0.079 | 0.053 | 0.03 | 0 | 0.049 | -0.01 | 0.145 | 0.071 | 0.09 | 0.078 | 0.105 | 0.091 | 0.089 | 0.04 | 0.012 | 0.118 | 0.102 | 0.168 | 0.115 | 0.111 | 0.108 | 0.071 | 0.097 | 0.134 | 0.152 | 0.055 |
EPS
| 20.01 | 22.8 | -62.4 | 7.07 | 6.44 | 16.49 | -266 | 27.09 | -15.85 | 25.76 | 5.05 | 16.58 | 33.54 | 33.11 | 20.03 | 9.39 | 0.05 | 17.14 | -3.53 | 53.76 | 30.43 | 41.19 | 34.7 | 48.53 | 44.63 | 43.64 | 18.2 | 4.49 | 31.61 | 25.97 | 39.5 | 26.14 | 26.41 | 24.2 | 16.93 | 23.89 | 34.88 | 38.42 | 9.99 |
EPS Diluted
| 15.08 | 22.74 | -62.4 | 7.05 | 6.43 | 16.46 | -266 | 27.09 | -15.85 | 25.71 | 5.01 | 16.45 | 33.24 | 32.96 | 20.03 | 9.39 | 0.05 | 17.1 | -3.53 | 53.06 | 29.91 | 40.59 | 34.7 | 47.45 | 43.54 | 42.49 | 18.2 | 4.49 | 30.89 | 25.39 | 39.5 | 25.82 | 26 | 23.74 | 16.93 | 23.89 | 34.88 | 38.42 | 9.99 |
EBITDA
| 1,522 | 2,302 | 1,515 | 2,007 | 1,686 | 2,295 | -11,385 | 2,667 | 1,294 | 2,637 | 1,366 | 2,713 | 2,703 | 2,906 | 2,312 | 1,628 | 1,183 | 2,011 | 1,284 | 4,171 | 2,928 | 3,281 | 2,858 | 3,250 | 3,708 | 3,678 | 3,362 | 1,713 | 2,242 | 2,115 | 2,023 | 2,133 | 2,361 | 2,044 | 1,868 | 2,244 | 2,438 | 2,427 | 1,516 |
EBITDA Ratio
| 0.075 | 0.115 | 0.072 | 0.102 | 0.085 | 0.116 | -0.552 | 0.132 | 0.066 | 0.142 | 0.082 | 0.165 | 0.151 | 0.172 | 0.151 | 0.128 | 0.121 | 0.141 | 0.091 | 0.279 | 0.169 | 0.18 | 0.162 | 0.178 | 0.191 | 0.189 | 0.184 | 0.119 | 0.212 | 0.21 | 0.216 | 0.234 | 0.249 | 0.229 | 0.198 | 0.233 | 0.238 | 0.245 | 0.215 |