Inabata & Co.,Ltd.
TSE:8098.T
3460 (JPY) • At close November 8, 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
| 213,591 | 193,027 | 197,799 | 190,639 | 184,557 | 174,466 | 187,739 | 189,353 | 184,062 | 175,991 | 176,385 | 165,943 | 162,643 | 157,215 | 153,180 | 138,487 | 128,701 | 141,739 | 150,958 | 154,154 | 153,461 | 146,660 | 165,606 | 164,226 | 158,248 | 155,836 | 160,401 | 156,132 | 148,768 | 147,272 | 150,515 | 147,361 | 141,482 | 134,142 | 150,155 | 145,689 | 147,051 | 146,190 | 148,217 | 140,166 | 137,541 | 125,823 | 159,521 | 140,999 | 134,830 | 144,275 | 121,459 | 115,074 | 120,295 | 121,785 | 110,641 | 115,134 | 116,869 | 116,170 | 121,273 | 115,944 | 115,702 | 117,223 | 103,967 | 98,259 | 91,332 | 67,076 | 118,606 | 133,590 |
Cost of Revenue
| 193,933 | 176,043 | 179,736 | 173,339 | 167,616 | 159,659 | 171,236 | 173,422 | 168,428 | 161,821 | 161,575 | 151,708 | 148,487 | 144,475 | 140,615 | 127,515 | 118,938 | 130,811 | 139,169 | 142,271 | 141,802 | 135,428 | 153,218 | 152,337 | 146,499 | 144,686 | 148,708 | 145,092 | 137,796 | 136,073 | 139,367 | 137,382 | 131,067 | 124,307 | 139,577 | 135,669 | 136,420 | 136,240 | 137,979 | 130,751 | 128,103 | 116,883 | 148,797 | 131,473 | 125,509 | 134,598 | 113,221 | 106,983 | 112,058 | 113,826 | 102,671 | 107,092 | 109,080 | 108,609 | 113,368 | 107,730 | 107,632 | 109,357 | 96,603 | 91,546 | 85,707 | 63,007 | 111,669 | 125,466 |
Gross Profit
| 19,658 | 16,984 | 18,063 | 17,300 | 16,941 | 14,807 | 16,503 | 15,931 | 15,634 | 14,170 | 14,810 | 14,235 | 14,156 | 12,740 | 12,565 | 10,972 | 9,763 | 10,928 | 11,789 | 11,883 | 11,659 | 11,232 | 12,388 | 11,889 | 11,749 | 11,150 | 11,693 | 11,040 | 10,972 | 11,199 | 11,148 | 9,979 | 10,415 | 9,835 | 10,578 | 10,020 | 10,631 | 9,950 | 10,238 | 9,415 | 9,438 | 8,940 | 10,724 | 9,526 | 9,321 | 9,677 | 8,238 | 8,091 | 8,237 | 7,959 | 7,970 | 8,042 | 7,789 | 7,561 | 7,905 | 8,214 | 8,070 | 7,866 | 7,364 | 6,713 | 5,625 | 4,069 | 6,937 | 8,124 |
Gross Profit Ratio
| 0.092 | 0.088 | 0.091 | 0.091 | 0.092 | 0.085 | 0.088 | 0.084 | 0.085 | 0.081 | 0.084 | 0.086 | 0.087 | 0.081 | 0.082 | 0.079 | 0.076 | 0.077 | 0.078 | 0.077 | 0.076 | 0.077 | 0.075 | 0.072 | 0.074 | 0.072 | 0.073 | 0.071 | 0.074 | 0.076 | 0.074 | 0.068 | 0.074 | 0.073 | 0.07 | 0.069 | 0.072 | 0.068 | 0.069 | 0.067 | 0.069 | 0.071 | 0.067 | 0.068 | 0.069 | 0.067 | 0.068 | 0.07 | 0.068 | 0.065 | 0.072 | 0.07 | 0.067 | 0.065 | 0.065 | 0.071 | 0.07 | 0.067 | 0.071 | 0.068 | 0.062 | 0.061 | 0.058 | 0.061 |
Reseach & Development Expenses
| 0 | 21 | 12 | 10 | 10 | 18 | 13 | 9 | 15 | 36 | 13 | 12 | 7 | 18 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 2,583 | 0 | 0 | 0 | 561 | 0 | 0 | 0 | 1,437 | 0 | 0 | 0 | 1,575 | 0 | 0 | 0 | 1,998 | 0 | 0 | 0 | 2,088 | 0 | 0 | 0 | 4,853 | 0 | 0 | 0 | 2,196 | 0 | 0 | 0 | 1,732 | 0 | 0 | 0 | 1,906 | 0 | 0 | 0 | 1,236 | 0 | 0 | 0 | 2,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 9,531 | 0 | 0 | 0 | 10,040 | 0 | 0 | 0 | 9,166 | 0 | 0 | 0 | 6,783 | 0 | 0 | 0 | 6,136 | 0 | 0 | 0 | 6,398 | 0 | 0 | 0 | 6,353 | 0 | 0 | 0 | 5,770 | 0 | 0 | 0 | 5,726 | 0 | 0 | 0 | 5,365 | 0 | 0 | 0 | 5,290 | 0 | 0 | 0 | 4,939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 12,832 | 12,114 | 12,197 | 11,896 | 11,868 | 10,601 | 10,911 | 10,710 | 10,298 | 10,603 | 9,552 | 8,754 | 8,552 | 8,358 | 8,168 | 6,987 | 7,535 | 8,134 | 8,480 | 8,264 | 8,151 | 8,486 | 8,209 | 8,272 | 8,259 | 11,206 | 8,613 | 10,336 | 8,736 | 7,966 | 7,443 | 7,409 | 7,305 | 7,458 | 7,516 | 7,417 | 7,301 | 7,271 | 7,266 | 6,968 | 6,761 | 6,526 | 7,879 | 6,599 | 6,570 | 7,285 | 6,170 | 6,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 1 | -29 | 304 | 176 | 121 | -116 | 134 | 118 | 138 | 1 | 142 | 81 | 101 | 84 | 253 | -15 | 257 | -159 | 49 | 107 | 134 | 293 | 134 | 182 | -47 | 453 | -229 | 60 | 39 | 128 | 28 | -62 | 246 | 121 | 113 | 66 | 270 | -293 | 306 | 151 | 337 | 71 | 224 | 158 | 128 | 214 | -370 | 204 | 500 | 254 | 417 | 217 | 577 | 298 | 405 | 232 | 594 | -92 | 507 | 301 | 579 | 9 | 483 | 484 |
Operating Expenses
| 12,833 | 12,114 | 12,209 | 11,906 | 11,868 | 10,619 | 10,924 | 10,719 | 10,298 | 10,452 | 9,552 | 8,754 | 8,559 | 8,376 | 8,168 | 6,987 | 7,535 | 8,134 | 8,480 | 8,264 | 8,151 | 8,486 | 8,209 | 8,272 | 8,259 | 11,206 | 8,613 | 10,336 | 8,736 | 7,966 | 7,443 | 7,409 | 7,305 | 7,458 | 7,516 | 7,417 | 7,301 | 7,271 | 7,266 | 6,968 | 6,761 | 6,526 | 7,879 | 6,599 | 6,570 | 7,285 | 6,170 | 6,276 | 6,350 | 6,349 | 5,591 | 6,184 | 6,003 | 6,105 | 6,087 | 6,168 | 5,557 | 5,415 | 5,403 | 5,804 | 5,435 | 4,719 | 6,294 | 6,337 |
Operating Income
| 6,825 | 4,870 | 5,854 | 5,394 | 5,071 | 4,188 | 5,580 | 5,211 | 5,335 | 3,717 | 5,259 | 5,480 | 5,596 | 4,363 | 4,398 | 3,985 | 2,227 | 2,794 | 3,309 | 3,619 | 3,507 | 2,747 | 4,179 | 3,617 | 3,488 | -58 | 3,081 | 704 | 2,235 | 3,232 | 3,705 | 2,570 | 3,109 | 2,378 | 3,061 | 2,603 | 3,329 | 2,679 | 2,971 | 2,447 | 2,677 | 2,413 | 2,845 | 2,928 | 2,750 | 2,392 | 2,067 | 1,816 | 1,886 | 1,610 | 2,380 | 1,858 | 1,784 | 1,456 | 1,817 | 2,045 | 2,512 | 2,452 | 1,960 | 908 | 189 | -650 | 642 | 1,787 |
Operating Income Ratio
| 0.032 | 0.025 | 0.03 | 0.028 | 0.027 | 0.024 | 0.03 | 0.028 | 0.029 | 0.021 | 0.03 | 0.033 | 0.034 | 0.028 | 0.029 | 0.029 | 0.017 | 0.02 | 0.022 | 0.023 | 0.023 | 0.019 | 0.025 | 0.022 | 0.022 | -0 | 0.019 | 0.005 | 0.015 | 0.022 | 0.025 | 0.017 | 0.022 | 0.018 | 0.02 | 0.018 | 0.023 | 0.018 | 0.02 | 0.017 | 0.019 | 0.019 | 0.018 | 0.021 | 0.02 | 0.017 | 0.017 | 0.016 | 0.016 | 0.013 | 0.022 | 0.016 | 0.015 | 0.013 | 0.015 | 0.018 | 0.022 | 0.021 | 0.019 | 0.009 | 0.002 | -0.01 | 0.005 | 0.013 |
Total Other Income Expenses Net
| 1,949 | -427 | 42 | 1,914 | 5,304 | 1,520 | 2,464 | 1,672 | 1,551 | 1,922 | 1,121 | 1,995 | 5,515 | 1,646 | 724 | 1,311 | 844 | 765 | 175 | 1,667 | 870 | -200 | 3,168 | -178 | 1,974 | 420 | 4,033 | 934 | 1,977 | 1,059 | 481 | 740 | 679 | 141 | 1,103 | -501 | 1,307 | -675 | 1,009 | 518 | 1,513 | -348 | 1,062 | 245 | 846 | 234 | 970 | -108 | 684 | -322 | 705 | 232 | 223 | 812 | 134 | -1,768 | 3,591 | -704 | -763 | -215 | 355 | -346 | 3,710 | -2,832 |
Income Before Tax
| 8,774 | 4,443 | 5,896 | 7,308 | 10,378 | 5,708 | 8,044 | 6,883 | 6,887 | 5,487 | 6,380 | 7,476 | 11,112 | 6,010 | 5,121 | 5,296 | 3,072 | 3,560 | 3,484 | 5,286 | 4,377 | 2,546 | 7,347 | 3,439 | 5,463 | 363 | 7,114 | 1,638 | 4,212 | 4,291 | 4,186 | 3,310 | 3,789 | 2,519 | 4,164 | 2,102 | 4,637 | 2,003 | 3,981 | 2,965 | 4,190 | 2,066 | 3,907 | 3,173 | 3,596 | 2,626 | 3,037 | 1,707 | 2,571 | 1,288 | 3,084 | 2,090 | 2,009 | 2,268 | 1,952 | 278 | 6,104 | 1,747 | 1,198 | 694 | 545 | -996 | 4,353 | -1,045 |
Income Before Tax Ratio
| 0.041 | 0.023 | 0.03 | 0.038 | 0.056 | 0.033 | 0.043 | 0.036 | 0.037 | 0.031 | 0.036 | 0.045 | 0.068 | 0.038 | 0.033 | 0.038 | 0.024 | 0.025 | 0.023 | 0.034 | 0.029 | 0.017 | 0.044 | 0.021 | 0.035 | 0.002 | 0.044 | 0.01 | 0.028 | 0.029 | 0.028 | 0.022 | 0.027 | 0.019 | 0.028 | 0.014 | 0.032 | 0.014 | 0.027 | 0.021 | 0.03 | 0.016 | 0.024 | 0.023 | 0.027 | 0.018 | 0.025 | 0.015 | 0.021 | 0.011 | 0.028 | 0.018 | 0.017 | 0.02 | 0.016 | 0.002 | 0.053 | 0.015 | 0.012 | 0.007 | 0.006 | -0.015 | 0.037 | -0.008 |
Income Tax Expense
| 2,150 | 1,037 | 1,577 | 2,086 | 2,633 | 1,529 | 2,222 | 1,851 | 2,373 | 1,440 | 1,577 | 1,903 | 3,060 | 1,626 | 1,365 | 1,352 | 951 | 1,133 | 992 | 1,488 | 1,209 | 910 | 2,151 | 822 | 1,650 | 1,161 | 2,093 | 1,733 | 1,157 | 2,107 | 1,118 | 1,049 | 1,157 | 628 | 1,185 | 632 | 1,228 | 1,087 | 1,285 | 745 | 1,258 | 581 | 1,136 | 1,055 | 1,099 | 880 | 889 | 417 | 617 | 402 | 285 | 618 | 673 | 268 | 615 | 16 | 2,299 | 1,082 | 471 | 439 | 293 | -427 | 1,241 | 515 |
Net Income
| 6,369 | 3,314 | 4,144 | 4,821 | 7,721 | 4,121 | 5,741 | 5,056 | 4,560 | 4,070 | 4,763 | 5,550 | 7,968 | 4,306 | 3,635 | 3,831 | 2,020 | 2,302 | 2,375 | 3,684 | 3,054 | 1,565 | 5,084 | 2,547 | 3,700 | -897 | 4,911 | -208 | 2,938 | 2,070 | 2,940 | 2,162 | 2,515 | 1,822 | 2,903 | 1,422 | 3,363 | 900 | 2,644 | 2,188 | 2,898 | 1,458 | 2,677 | 2,069 | 2,465 | 1,699 | 2,121 | 1,243 | 1,919 | 846 | 2,753 | 1,424 | 1,274 | 1,993 | 1,291 | 185 | 3,762 | 618 | 716 | 182 | 245 | -504 | 3,073 | -1,591 |
Net Income Ratio
| 0.03 | 0.017 | 0.021 | 0.025 | 0.042 | 0.024 | 0.031 | 0.027 | 0.025 | 0.023 | 0.027 | 0.033 | 0.049 | 0.027 | 0.024 | 0.028 | 0.016 | 0.016 | 0.016 | 0.024 | 0.02 | 0.011 | 0.031 | 0.016 | 0.023 | -0.006 | 0.031 | -0.001 | 0.02 | 0.014 | 0.02 | 0.015 | 0.018 | 0.014 | 0.019 | 0.01 | 0.023 | 0.006 | 0.018 | 0.016 | 0.021 | 0.012 | 0.017 | 0.015 | 0.018 | 0.012 | 0.017 | 0.011 | 0.016 | 0.007 | 0.025 | 0.012 | 0.011 | 0.017 | 0.011 | 0.002 | 0.033 | 0.005 | 0.007 | 0.002 | 0.003 | -0.008 | 0.026 | -0.012 |
EPS
| 116.1 | 59.99 | 75.03 | 87.58 | 139.67 | 73.19 | 101.49 | 88.75 | 79.84 | 69.81 | 79.12 | 92.19 | 132.37 | 71.53 | 60.39 | 63.64 | 33.56 | 38.24 | 39.45 | 60.9 | 50.48 | 25.87 | 84.04 | 41.69 | 60.57 | -14.68 | 80.38 | -3.38 | 47.78 | 33.66 | 47.81 | 34.82 | 40.51 | 29.34 | 46.75 | 22.68 | 53.65 | 14.35 | 42.17 | 34.58 | 45.8 | 23.04 | 42.31 | 32.7 | 39.08 | 26.85 | 33.52 | 19.4 | 29.96 | 13.2 | 42.97 | 21.95 | 19.64 | 30.72 | 19.84 | 2.84 | 57.84 | 9.5 | 11 | 2.8 | 3.76 | -7.74 | 47.41 | -24.44 |
EPS Diluted
| 116.1 | 59.99 | 75.03 | 87.58 | 139.67 | 73.19 | 101.49 | 88.75 | 79.84 | 69.8 | 79.12 | 92.19 | 132.37 | 71.53 | 60.39 | 63.64 | 33.56 | 38.24 | 39.45 | 60.9 | 50.48 | 25.87 | 84.04 | 41.69 | 60.57 | -14.68 | 80.38 | -3.38 | 47.78 | 33.66 | 47.81 | 34.82 | 40.51 | 29.34 | 46.75 | 22.68 | 53.65 | 14.35 | 42.17 | 34.58 | 45.8 | 23.04 | 42.31 | 32.7 | 39.08 | 26.85 | 33.52 | 19.4 | 29.96 | 13.2 | 42.97 | 21.95 | 19.64 | 30.72 | 19.84 | 2.84 | 57.84 | 9.5 | 11 | 2.8 | 3.76 | -7.74 | 47.41 | -24.44 |
EBITDA
| 7,761.75 | 5,861 | 6,169 | 5,786 | 5,930 | 4,352 | 5,638 | 5,363 | 5,652 | 4,160 | 5,962 | 5,756 | 6,595 | 4,678 | 5,204 | 5,463 | 3,287 | 2,891 | 3,935 | 5,661 | 4,762 | 3,289 | 4,744 | 3,871 | 4,261 | 194 | 3,412 | 1,068 | 3,402 | 3,428 | 4,510 | 3,627 | 4,081 | 2,605 | 4,479 | 2,381 | 4,891 | 2,589 | 4,215 | 3,193 | 4,412 | 2,453 | 3,949 | 3,272 | 3,717 | 3,454 | 2,716 | 2,173 | 2,709 | 2,873 | 3,695 | 3,101 | 2,964 | 2,630 | 2,906 | 2,786 | 3,588 | 2,431 | 2,727 | 1,680 | 1,148 | -716 | 2,081 | 2,362 |
EBITDA Ratio
| 0.036 | 0.03 | 0.031 | 0.03 | 0.032 | 0.025 | 0.03 | 0.028 | 0.031 | 0.024 | 0.034 | 0.035 | 0.041 | 0.03 | 0.034 | 0.039 | 0.026 | 0.02 | 0.026 | 0.037 | 0.031 | 0.022 | 0.029 | 0.024 | 0.027 | 0.001 | 0.021 | 0.007 | 0.023 | 0.023 | 0.03 | 0.025 | 0.029 | 0.019 | 0.03 | 0.016 | 0.033 | 0.018 | 0.028 | 0.023 | 0.032 | 0.019 | 0.025 | 0.023 | 0.028 | 0.024 | 0.022 | 0.019 | 0.023 | 0.024 | 0.033 | 0.027 | 0.025 | 0.023 | 0.024 | 0.024 | 0.031 | 0.021 | 0.026 | 0.017 | 0.013 | -0.011 | 0.018 | 0.018 |