Marubeni Construction Material Lease Co.,Ltd.
TSE:9763.T
2927 (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
| 5,585 | 5,711 | 5,872 | 4,744 | 4,998 | 5,986 | 5,445 | 4,310 | 4,360 | 5,257 | 5,286 | 4,311 | 4,249 | 5,108 | 5,821 | 4,301 | 4,802 | 6,016 | 5,387 | 5,169 | 4,830 | 5,803 | 5,439 | 5,556 | 5,062 | 5,974 | 5,828 | 4,995 | 4,982 | 6,347 | 5,579 | 4,834 | 4,867 | 5,517 | 5,466 | 4,581 | 4,892 | 5,498 | 4,700 | 4,454 | 4,846 | 4,725 | 5,276 | 4,342 | 4,574 | 4,444 | 4,841 | 3,808 | 3,913 | 4,053 | 4,243 | 4,176 | 4,389 | 4,162 | 4,746 | 3,532 | 4,399 | 5,475 | 5,333 | 4,376 | 4,402 | 5,423 | 4,823 | 5,469 |
Cost of Revenue
| 4,550 | 4,830 | 4,629 | 3,914 | 4,060 | 5,118 | 4,313 | 3,588 | 3,494 | 4,442 | 4,423 | 3,465 | 3,424 | 4,478 | 4,868 | 3,680 | 3,949 | 5,251 | 4,495 | 4,520 | 4,207 | 4,982 | 4,560 | 4,778 | 4,199 | 5,191 | 4,995 | 4,376 | 4,237 | 5,599 | 4,693 | 4,212 | 4,151 | 4,793 | 4,672 | 3,976 | 4,063 | 4,850 | 4,000 | 3,819 | 3,954 | 4,218 | 4,358 | 3,728 | 3,919 | 3,839 | 4,069 | 3,291 | 3,287 | 3,598 | 3,688 | 3,562 | 3,763 | 3,853 | 4,086 | 3,307 | 3,849 | 4,786 | 4,536 | 3,867 | 3,755 | 4,682 | 3,965 | 4,799 |
Gross Profit
| 1,035 | 881 | 1,243 | 830 | 938 | 868 | 1,132 | 722 | 866 | 815 | 863 | 846 | 825 | 630 | 953 | 621 | 853 | 765 | 892 | 649 | 623 | 821 | 879 | 778 | 863 | 783 | 833 | 619 | 745 | 748 | 886 | 622 | 716 | 724 | 794 | 605 | 829 | 648 | 700 | 635 | 892 | 507 | 918 | 614 | 655 | 605 | 772 | 517 | 626 | 455 | 555 | 614 | 626 | 309 | 660 | 225 | 550 | 689 | 797 | 509 | 647 | 741 | 858 | 670 |
Gross Profit Ratio
| 0.185 | 0.154 | 0.212 | 0.175 | 0.188 | 0.145 | 0.208 | 0.168 | 0.199 | 0.155 | 0.163 | 0.196 | 0.194 | 0.123 | 0.164 | 0.144 | 0.178 | 0.127 | 0.166 | 0.126 | 0.129 | 0.141 | 0.162 | 0.14 | 0.17 | 0.131 | 0.143 | 0.124 | 0.15 | 0.118 | 0.159 | 0.129 | 0.147 | 0.131 | 0.145 | 0.132 | 0.169 | 0.118 | 0.149 | 0.143 | 0.184 | 0.107 | 0.174 | 0.141 | 0.143 | 0.136 | 0.159 | 0.136 | 0.16 | 0.112 | 0.131 | 0.147 | 0.143 | 0.074 | 0.139 | 0.064 | 0.125 | 0.126 | 0.149 | 0.116 | 0.147 | 0.137 | 0.178 | 0.123 |
Reseach & Development Expenses
| 0 | 6 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 24 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 31 | 31 | -82 | 30 | 32 | 35 | -90 | 35 | 37 | 32 | -95 | 34 | 0 | 0 | -104 | 34 | 42 | 31 | -121 | 48 | 44 | 29 | -124 | 55 | 40 |
Selling & Marketing Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448 | 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 |
SG&A
| 643 | 704 | 612 | 602 | 647 | 724 | 551 | 573 | 579 | 621 | 543 | 557 | 556 | 636 | 537 | 610 | 548 | 596 | 555 | 549 | 559 | 682 | 597 | 586 | 561 | 588 | 543 | 542 | 549 | 601 | 514 | 501 | 519 | 561 | 502 | 522 | 465 | 569 | 510 | 31 | 31 | -82 | 30 | 32 | 35 | -90 | 35 | 37 | 32 | -95 | 34 | 0 | 0 | -104 | 34 | 42 | 31 | -121 | 48 | 44 | 29 | -124 | 55 | 40 |
Other Expenses
| 1 | 29 | 12 | 15 | 18 | 18 | 12 | 7 | 14 | 15 | 2 | 8 | 27 | -6 | 33 | 16 | 25 | 3 | 11 | 6 | 24 | 14 | 24 | 4 | 16 | -10 | 13 | 14 | 27 | 9 | 24 | 22 | 17 | -2 | 12 | 23 | 60 | -4 | 2 | 53 | 38 | 1 | -3 | 20 | 33 | 6 | 7 | 62 | 19 | 25 | 10 | -12 | 26 | 12 | 5 | 6 | 12 | 6 | 9 | 4 | 6 | 1 | 5 | 6 |
Operating Expenses
| 644 | 704 | 612 | 602 | 644 | 723 | 552 | 572 | 577 | 625 | 543 | 557 | 554 | 637 | 537 | 609 | 546 | 595 | 554 | 551 | 555 | 682 | 597 | 586 | 558 | 986 | 405 | 411 | 417 | 449 | 391 | 391 | 394 | 422 | 385 | 397 | 386 | 421 | 386 | 390 | 390 | 408 | 396 | 395 | 393 | 433 | 389 | 378 | 376 | 373 | 379 | 247 | 505 | 413 | 432 | 408 | 451 | 442 | 464 | 440 | 464 | 590 | 480 | 456 |
Operating Income
| 391 | 177 | 631 | 228 | 290 | 143 | 582 | 149 | 286 | 189 | 321 | 288 | 268 | -6 | 416 | 12 | 303 | 170 | 336 | 100 | 63 | 139 | 282 | 192 | 301 | 195 | 290 | 79 | 193 | 153 | 364 | 103 | 195 | 170 | 294 | 77 | 318 | 96 | 204 | 118 | 376 | -33 | 407 | 94 | 147 | 80 | 237 | 22 | 126 | -46 | 57 | 124 | 121 | -226 | 80 | -325 | -41 | 96 | 189 | -89 | 14 | 12 | 166 | 39 |
Operating Income Ratio
| 0.07 | 0.031 | 0.107 | 0.048 | 0.058 | 0.024 | 0.107 | 0.035 | 0.066 | 0.036 | 0.061 | 0.067 | 0.063 | -0.001 | 0.071 | 0.003 | 0.063 | 0.028 | 0.062 | 0.019 | 0.013 | 0.024 | 0.052 | 0.035 | 0.059 | 0.033 | 0.05 | 0.016 | 0.039 | 0.024 | 0.065 | 0.021 | 0.04 | 0.031 | 0.054 | 0.017 | 0.065 | 0.017 | 0.043 | 0.026 | 0.078 | -0.007 | 0.077 | 0.022 | 0.032 | 0.018 | 0.049 | 0.006 | 0.032 | -0.011 | 0.013 | 0.03 | 0.028 | -0.054 | 0.017 | -0.092 | -0.009 | 0.018 | 0.035 | -0.02 | 0.003 | 0.002 | 0.034 | 0.007 |
Total Other Income Expenses Net
| 27 | 110 | 42 | 26 | 76 | 104 | 81 | 75 | 58 | 131 | 26 | 87 | 46 | 104 | 140 | 117 | 101 | 107 | 96 | 85 | 81 | 139 | 134 | 56 | 91 | 519 | -10 | -6 | -13 | -30 | -43 | -36 | -45 | -56 | -82 | -66 | 1 | -23 | -56 | -17 | -26 | -52 | -51 | -26 | -7 | -72 | -78 | -13 | -60 | -50 | -118 | -235 | 45 | -1,127 | -133 | -129 | -120 | -193 | -135 | -102 | -138 | -467 | -196 | -153 |
Income Before Tax
| 418 | 287 | 673 | 254 | 367 | 247 | 663 | 224 | 346 | 324 | 346 | 377 | 317 | 96 | 556 | 130 | 407 | 277 | 434 | 182 | 149 | 277 | 417 | 248 | 395 | 316 | 418 | 202 | 315 | 269 | 452 | 195 | 277 | 246 | 327 | 142 | 444 | 204 | 258 | 228 | 476 | 47 | 471 | 193 | 255 | 100 | 305 | 126 | 190 | 32 | 58 | 132 | 166 | -1,231 | 95 | -312 | -21 | 54 | 198 | -33 | 45 | -316 | 182 | 61 |
Income Before Tax Ratio
| 0.075 | 0.05 | 0.115 | 0.054 | 0.073 | 0.041 | 0.122 | 0.052 | 0.079 | 0.062 | 0.065 | 0.087 | 0.075 | 0.019 | 0.096 | 0.03 | 0.085 | 0.046 | 0.081 | 0.035 | 0.031 | 0.048 | 0.077 | 0.045 | 0.078 | 0.053 | 0.072 | 0.04 | 0.063 | 0.042 | 0.081 | 0.04 | 0.057 | 0.045 | 0.06 | 0.031 | 0.091 | 0.037 | 0.055 | 0.051 | 0.098 | 0.01 | 0.089 | 0.044 | 0.056 | 0.023 | 0.063 | 0.033 | 0.049 | 0.008 | 0.014 | 0.032 | 0.038 | -0.296 | 0.02 | -0.088 | -0.005 | 0.01 | 0.037 | -0.008 | 0.01 | -0.058 | 0.038 | 0.011 |
Income Tax Expense
| 135 | 27 | 199 | 87 | 102 | 31 | 198 | 58 | 104 | 74 | 105 | 98 | 85 | 31 | 141 | 9 | 107 | 82 | 110 | 37 | 32 | 71 | 100 | 62 | 87 | 71 | 103 | 29 | 64 | 61 | 118 | 37 | 47 | 60 | 75 | 27 | 80 | 63 | 71 | 45 | 149 | 19 | 109 | 8 | 19 | -2 | 27 | -3 | 37 | 25 | 49 | -40 | 17 | -182 | 20 | 60 | -16 | -31 | 63 | 49 | 16 | -148 | 98 | 37 |
Net Income
| 292 | 247 | 472 | 171 | 271 | 212 | 471 | 177 | 251 | 252 | 242 | 275 | 234 | 72 | 417 | 122 | 300 | 195 | 325 | 144 | 117 | 205 | 317 | 186 | 308 | 244 | 315 | 174 | 250 | 208 | 335 | 157 | 230 | 187 | 251 | 115 | 364 | 141 | 187 | 182 | 327 | 28 | 363 | 185 | 235 | 102 | 279 | 129 | 152 | 8 | 8 | 173 | 148 | -1,049 | 74 | -372 | -4 | 86 | 135 | -82 | 29 | -168 | 83 | 23 |
Net Income Ratio
| 0.052 | 0.043 | 0.08 | 0.036 | 0.054 | 0.035 | 0.087 | 0.041 | 0.058 | 0.048 | 0.046 | 0.064 | 0.055 | 0.014 | 0.072 | 0.028 | 0.062 | 0.032 | 0.06 | 0.028 | 0.024 | 0.035 | 0.058 | 0.033 | 0.061 | 0.041 | 0.054 | 0.035 | 0.05 | 0.033 | 0.06 | 0.032 | 0.047 | 0.034 | 0.046 | 0.025 | 0.074 | 0.026 | 0.04 | 0.041 | 0.067 | 0.006 | 0.069 | 0.043 | 0.051 | 0.023 | 0.058 | 0.034 | 0.039 | 0.002 | 0.002 | 0.041 | 0.034 | -0.252 | 0.016 | -0.105 | -0.001 | 0.016 | 0.025 | -0.019 | 0.007 | -0.031 | 0.017 | 0.004 |
EPS
| 92.02 | 77.84 | 148.75 | 53.89 | 85.4 | 66.81 | 148.42 | 55.59 | 76.09 | 75.61 | 72.73 | 82.55 | 70.21 | 21.6 | 125.11 | 36.6 | 90.2 | 58.5 | 97.51 | 43.2 | 35.21 | 61.5 | 95.1 | 55.8 | 92.4 | 73.19 | 94.49 | 52.2 | 75 | 62.39 | 100.49 | 47.09 | 69.1 | 56.09 | 75.29 | 34.49 | 109.4 | 42.29 | 56.09 | 54.58 | 98.1 | 8.4 | 108.87 | 55.46 | 70.6 | 30.58 | 83.63 | 38.63 | 45.6 | 2.4 | 2.4 | 51.8 | 44.4 | -314.11 | 22.16 | -111.38 | -1.2 | 25.75 | 40.41 | -24.55 | 8.68 | -50.29 | 24.85 | 6.89 |
EPS Diluted
| 92.02 | 77.84 | 148.75 | 53.89 | 85.4 | 66.81 | 148.42 | 55.29 | 76.09 | 75.61 | 72.61 | 82.51 | 70.21 | 21.6 | 125.11 | 36.6 | 90.2 | 58.5 | 97.51 | 43.2 | 35.21 | 61.5 | 95.1 | 55.8 | 92.4 | 73.19 | 94.49 | 52.2 | 75 | 62.39 | 100.49 | 47.09 | 69.1 | 56.09 | 75.29 | 34.49 | 109.4 | 42.29 | 56.09 | 54.58 | 98.1 | 8.4 | 108.87 | 55.46 | 70.6 | 30.58 | 83.63 | 38.63 | 45.6 | 2.4 | 2.4 | 51.8 | 44.4 | -314.11 | 22.16 | -111.38 | -1.2 | 25.75 | 40.41 | -24.55 | 8.68 | -50.29 | 24.85 | 6.89 |
EBITDA
| 432.5 | 219 | 680 | 261 | 373 | 268 | 670 | 232 | 353 | 327 | 355 | 386 | 327 | 107 | 568 | 143 | 417 | 289 | 446 | 195 | 160 | 289 | 429 | 260 | 407 | -73 | 567 | 326 | 462 | 392 | 599 | 336 | 418 | 450 | 459 | 290 | 586 | 354 | 387 | 374 | 620 | 223 | 603 | 339 | 392 | 246 | 477 | 259 | 340 | 170 | 219 | 405 | 199 | 12 | 337 | -67 | 205 | 381 | 454 | 219 | 296 | 319 | 535 | 268 |
EBITDA Ratio
| 0.077 | 0.038 | 0.116 | 0.055 | 0.075 | 0.045 | 0.123 | 0.054 | 0.081 | 0.062 | 0.067 | 0.09 | 0.077 | 0.021 | 0.098 | 0.033 | 0.087 | 0.048 | 0.083 | 0.038 | 0.033 | 0.05 | 0.079 | 0.047 | 0.08 | -0.012 | 0.097 | 0.065 | 0.093 | 0.062 | 0.107 | 0.07 | 0.086 | 0.082 | 0.084 | 0.063 | 0.12 | 0.064 | 0.082 | 0.084 | 0.128 | 0.047 | 0.114 | 0.078 | 0.086 | 0.055 | 0.099 | 0.068 | 0.087 | 0.042 | 0.052 | 0.097 | 0.045 | 0.003 | 0.071 | -0.019 | 0.047 | 0.07 | 0.085 | 0.05 | 0.067 | 0.059 | 0.111 | 0.049 |