Wall Street Experts
ver. ZuMIgo(08/25)
Fujibo Holdings, Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 40 070
EBIT TTM (mln): 4 924
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
| Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Przychód (mln) |
47,250 |
38,203 |
33,558 |
35,958 |
36,282 |
40,988 |
39,313 |
41,173 |
38,117 |
40,878 |
35,891 |
37,097 |
38,701 |
36,932 |
35,916 |
37,669 |
| Przychód Δ r/r |
0.0% |
-19.1% |
-12.2% |
7.2% |
0.9% |
13.0% |
-4.1% |
4.7% |
-7.4% |
7.2% |
-12.2% |
3.4% |
4.3% |
-4.6% |
-2.8% |
4.9% |
| Marża brutto |
24.8% |
26.6% |
31.7% |
33.0% |
32.5% |
36.4% |
30.9% |
33.1% |
33.0% |
37.4% |
34.7% |
33.5% |
32.9% |
33.0% |
35.3% |
32.2% |
| EBIT (mln) |
3,533 |
2,706 |
3,188 |
3,768 |
3,500 |
5,867 |
2,981 |
4,366 |
3,624 |
6,816 |
3,989 |
3,779 |
4,079 |
5,285 |
5,877 |
4,872 |
| EBIT Δ r/r |
0.0% |
-23.4% |
17.8% |
18.2% |
-7.1% |
67.6% |
-49.2% |
46.5% |
-17.0% |
88.1% |
-41.5% |
-5.3% |
7.9% |
29.6% |
11.2% |
-17.1% |
| EBIT (%) |
7.5% |
7.1% |
9.5% |
10.5% |
9.6% |
14.3% |
7.6% |
10.6% |
9.5% |
16.7% |
11.1% |
10.2% |
10.5% |
14.3% |
16.4% |
12.9% |
| Koszty finansowe (mln) |
416 |
361 |
307 |
235 |
209 |
192 |
93 |
90 |
69 |
20 |
12 |
14 |
15 |
14 |
11 |
14 |
| EBITDA (mln) |
8,086 |
7,301 |
8,181 |
8,925 |
8,477 |
11,257 |
8,841 |
10,456 |
9,826 |
13,184 |
6,322 |
6,130 |
6,718 |
8,051 |
9,473 |
8,297 |
| EBITDA(%) |
17.1% |
19.1% |
24.4% |
24.8% |
23.4% |
27.5% |
22.5% |
25.4% |
25.8% |
32.3% |
17.6% |
16.5% |
17.4% |
21.8% |
26.4% |
22.0% |
| Podatek (mln) |
175 |
930 |
494 |
1,071 |
866 |
1,706 |
1,034 |
1,418 |
745 |
2,017 |
1,321 |
1,320 |
1,281 |
1,518 |
1,461 |
1,557 |
| Zysk Netto (mln) |
755 |
371 |
753 |
918 |
1,306 |
3,142 |
1,770 |
2,382 |
3,015 |
4,344 |
2,908 |
2,538 |
2,269 |
4,315 |
4,455 |
3,399 |
| Zysk netto Δ r/r |
0.0% |
-50.9% |
103.0% |
21.9% |
42.3% |
140.6% |
-43.7% |
34.6% |
26.6% |
44.1% |
-33.1% |
-12.7% |
-10.6% |
90.2% |
3.2% |
-23.7% |
| Zysk netto (%) |
1.6% |
1.0% |
2.2% |
2.6% |
3.6% |
7.7% |
4.5% |
5.8% |
7.9% |
10.6% |
8.1% |
6.8% |
5.9% |
11.7% |
12.4% |
9.0% |
| EPS |
70.1 |
34.5 |
70.9 |
88.1 |
128.0 |
294.6 |
151.8 |
204.2 |
260.19 |
379.8 |
254.22 |
221.89 |
198.27 |
376.82 |
388.85 |
296.47 |
| EPS (rozwodnione) |
70.1 |
34.5 |
70.9 |
88.1 |
128.0 |
294.6 |
151.8 |
204.2 |
260.19 |
379.8 |
254.22 |
221.89 |
198.27 |
376.82 |
388.85 |
296.47 |
| Ilośc akcji (mln) |
11 |
11 |
11 |
10 |
10 |
11 |
12 |
12 |
12 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
| Ważona ilośc akcji (mln) |
11 |
11 |
11 |
10 |
10 |
11 |
12 |
12 |
12 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
| Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |