Rok finansowy |
2014 |
2014 |
2014 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
2016 |
2017 |
2017 |
2017 |
2017 |
2018 |
2018 |
2018 |
2018 |
2019 |
2019 |
2019 |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
Data |
2014-09-30 |
2014-12-31 |
2015-03-31 |
2015-06-30 |
2015-09-30 |
2015-12-31 |
2016-03-31 |
2016-06-30 |
2016-09-30 |
2016-12-31 |
2017-03-31 |
2017-06-30 |
2017-09-30 |
2017-12-31 |
2018-03-31 |
2018-06-30 |
2018-09-30 |
2018-12-31 |
2019-03-31 |
2019-06-30 |
2019-09-30 |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
Kwartał |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Przychód (mln) |
4,830 |
5,234 |
5,414 |
4,331 |
5,127 |
5,984 |
5,475 |
3,976 |
5,736 |
4,725 |
6,564 |
4,681 |
5,423 |
5,816 |
5,924 |
5,589 |
6,086 |
6,718 |
6,065 |
5,715 |
6,195 |
6,890 |
6,872 |
7,832 |
8,069 |
7,568 |
8,588 |
8,917 |
7,938 |
7,551 |
7,968 |
8,140 |
7,124 |
7,593 |
7,310 |
7,427 |
7,385 |
6,680 |
7,310 |
7,598 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
6.1% |
14.3% |
1.1% |
<span style="color:red">-8.20%</span> |
11.9% |
<span style="color:red">-21.03%</span> |
19.9% |
17.7% |
<span style="color:red">-5.46%</span> |
23.1% |
<span style="color:red">-9.76%</span> |
19.4% |
12.2% |
15.5% |
2.4% |
2.3% |
1.8% |
2.6% |
13.3% |
37.0% |
30.3% |
9.8% |
25.0% |
13.8% |
<span style="color:red">-1.62%</span> |
<span style="color:red">-0.22%</span> |
<span style="color:red">-7.23%</span> |
<span style="color:red">-8.71%</span> |
<span style="color:red">-10.26%</span> |
0.6% |
<span style="color:red">-8.26%</span> |
<span style="color:red">-8.76%</span> |
3.7% |
<span style="color:red">-12.02%</span> |
<span style="color:red">-0.00%</span> |
2.3% |
Marża brutto |
18.3% |
19.8% |
18.1% |
21.1% |
19.2% |
22.5% |
23.4% |
21.6% |
18.7% |
24.3% |
23.4% |
22.7% |
21.6% |
24.2% |
23.0% |
23.6% |
24.2% |
26.3% |
17.3% |
18.2% |
21.2% |
25.9% |
22.2% |
19.3% |
23.0% |
24.2% |
23.5% |
19.4% |
23.5% |
17.2% |
18.0% |
13.0% |
13.5% |
15.6% |
10.9% |
11.6% |
19.4% |
17.3% |
10.9% |
18.4% |
Koszty i Wydatki (mln) |
4,598 |
4,870 |
5,115 |
4,092 |
4,792 |
5,310 |
4,912 |
3,815 |
5,370 |
4,260 |
5,748 |
4,370 |
4,937 |
5,120 |
5,341 |
5,021 |
5,380 |
5,718 |
5,788 |
5,417 |
5,644 |
5,889 |
6,032 |
7,059 |
7,012 |
6,542 |
7,428 |
8,098 |
6,928 |
7,113 |
7,527 |
7,937 |
7,078 |
7,322 |
7,379 |
7,424 |
6,815 |
6,420 |
6,811 |
7,087 |
EBIT (mln) |
232 |
364 |
299 |
239 |
335 |
673 |
563 |
161 |
366 |
465 |
816 |
311 |
485 |
697 |
582 |
568 |
705 |
1,000 |
277 |
298 |
550 |
1,001 |
840 |
773 |
1,057 |
1,026 |
1,160 |
819 |
1,010 |
438 |
441 |
203 |
46 |
271 |
-69 |
3 |
570 |
260 |
-69 |
511 |
EBIT Δ kw/kw |
30.7% |
45.9% |
46.9% |
48.7% |
8.6% |
44.7% |
31.0% |
48.3% |
24.5% |
51001000000.0% |
40.1% |
45.2% |
31.2% |
30.3% |
110.7% |
90.6% |
28.2% |
0.1% |
67.1% |
61.4% |
47.9% |
2.4% |
27.6% |
5.6% |
4.6% |
134.4% |
163.1% |
302.6% |
2111.5% |
61.5% |
739.1% |
7095.3% |
92.0% |
4.1% |
0.0% |
99.4% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
4.8% |
7.0% |
5.5% |
5.5% |
6.5% |
11.3% |
10.3% |
4.0% |
6.4% |
9.8% |
12.4% |
6.6% |
8.9% |
12.0% |
9.8% |
10.2% |
11.6% |
14.9% |
4.6% |
5.2% |
8.9% |
14.5% |
12.2% |
9.9% |
13.1% |
13.6% |
13.5% |
9.2% |
12.7% |
5.8% |
5.5% |
2.5% |
0.6% |
3.6% |
<span style="color:red">-0.94%</span> |
0.0% |
7.7% |
3.9% |
<span style="color:red">-0.94%</span> |
6.7% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
2 |
0 |
1 |
0 |
4 |
0 |
1 |
0 |
2 |
0 |
1 |
0 |
Koszty finansowe (mln) |
6 |
6 |
6 |
5 |
6 |
5 |
4 |
3 |
4 |
5 |
4 |
3 |
3 |
3 |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
3 |
4 |
4 |
3 |
2 |
4 |
2 |
Amortyzacja (mln) |
19 |
35 |
-40 |
19 |
-4 |
11 |
-21 |
9 |
-1 |
19 |
2 |
20 |
11 |
30 |
-35 |
18 |
7 |
-5 |
5 |
343 |
356 |
343 |
363 |
363 |
374 |
363 |
373 |
373 |
363 |
366 |
372 |
375 |
367 |
362 |
358 |
361 |
363 |
368 |
374 |
368 |
EBITDA (mln) |
251 |
399 |
259 |
258 |
331 |
684 |
542 |
170 |
365 |
485 |
818 |
331 |
496 |
727 |
547 |
586 |
712 |
995 |
282 |
312 |
558 |
999 |
833 |
794 |
1,062 |
1,031 |
1,167 |
841 |
1,028 |
463 |
453 |
227 |
44 |
252 |
-76 |
33 |
594 |
254 |
615 |
879 |
EBITDA(%) |
5.2% |
7.6% |
4.8% |
6.0% |
6.5% |
11.4% |
9.9% |
4.3% |
6.4% |
10.3% |
12.5% |
7.1% |
9.1% |
12.5% |
9.2% |
10.5% |
11.7% |
14.8% |
4.6% |
5.5% |
9.0% |
14.5% |
12.1% |
10.1% |
13.2% |
13.6% |
13.6% |
9.4% |
12.9% |
6.1% |
5.7% |
2.8% |
0.6% |
3.3% |
<span style="color:red">-1.04%</span> |
0.4% |
8.0% |
3.8% |
8.4% |
11.6% |
NOPLAT (mln) |
-118 |
386 |
203 |
250 |
323 |
629 |
510 |
146 |
343 |
457 |
815 |
322 |
491 |
587 |
547 |
581 |
710 |
973 |
254 |
307 |
549 |
1,006 |
833 |
716 |
1,065 |
1,030 |
852 |
839 |
1,024 |
459 |
447 |
224 |
53 |
278 |
-78 |
28 |
590 |
257 |
-78 |
552 |
Podatek (mln) |
-47 |
139 |
131 |
77 |
89 |
230 |
206 |
46 |
88 |
121 |
244 |
89 |
139 |
197 |
159 |
158 |
206 |
286 |
48 |
95 |
129 |
287 |
286 |
199 |
314 |
281 |
253 |
233 |
294 |
121 |
57 |
93 |
-6 |
109 |
-28 |
1 |
158 |
89 |
-28 |
146 |
Zysk Netto (mln) |
-72 |
246 |
72 |
173 |
234 |
399 |
304 |
100 |
256 |
336 |
571 |
233 |
352 |
390 |
388 |
423 |
504 |
687 |
206 |
212 |
420 |
718 |
547 |
517 |
751 |
749 |
598 |
606 |
730 |
338 |
389 |
132 |
59 |
169 |
-50 |
28 |
432 |
168 |
-50 |
406 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-426.66%</span> |
62.2% |
322.6% |
<span style="color:red">-42.42%</span> |
9.2% |
<span style="color:red">-15.81%</span> |
87.9% |
133.8% |
37.8% |
16.0% |
<span style="color:red">-32.06%</span> |
81.0% |
43.1% |
76.2% |
<span style="color:red">-46.92%</span> |
<span style="color:red">-49.88%</span> |
<span style="color:red">-16.70%</span> |
4.6% |
165.9% |
144.2% |
78.7% |
4.3% |
9.3% |
17.1% |
<span style="color:red">-2.75%</span> |
<span style="color:red">-54.84%</span> |
<span style="color:red">-34.93%</span> |
<span style="color:red">-78.23%</span> |
<span style="color:red">-91.87%</span> |
<span style="color:red">-49.95%</span> |
<span style="color:red">-112.81%</span> |
<span style="color:red">-78.88%</span> |
627.2% |
<span style="color:red">-0.77%</span> |
<span style="color:red">-0.01%</span> |
1357.7% |
Zysk netto (%) |
<span style="color:red">-1.48%</span> |
4.7% |
1.3% |
4.0% |
4.6% |
6.7% |
5.5% |
2.5% |
4.5% |
7.1% |
8.7% |
5.0% |
6.5% |
6.7% |
6.5% |
7.6% |
8.3% |
10.2% |
3.4% |
3.7% |
6.8% |
10.4% |
8.0% |
6.6% |
9.3% |
9.9% |
7.0% |
6.8% |
9.2% |
4.5% |
4.9% |
1.6% |
0.8% |
2.2% |
<span style="color:red">-0.68%</span> |
0.4% |
5.8% |
2.5% |
<span style="color:red">-0.68%</span> |
5.3% |
EPS |
-5.0 |
17.16 |
5.01 |
12.08 |
16.32 |
27.83 |
21.18 |
6.96 |
17.83 |
23.44 |
39.82 |
16.28 |
24.58 |
27.19 |
27.06 |
29.48 |
35.18 |
47.93 |
14.37 |
14.78 |
29.32 |
50.11 |
38.2 |
36.09 |
52.41 |
52.28 |
41.77 |
42.28 |
50.97 |
23.6 |
27.18 |
9.2 |
4.15 |
11.81 |
-3.48 |
1.94 |
30.14 |
11.72 |
-3.48 |
28.33 |
EPS (rozwodnione) |
-4.99 |
17.16 |
5.01 |
12.08 |
16.32 |
27.83 |
21.18 |
6.96 |
17.83 |
23.44 |
39.82 |
16.28 |
24.58 |
27.19 |
27.06 |
29.48 |
35.18 |
47.93 |
14.37 |
14.78 |
29.32 |
50.11 |
38.2 |
36.09 |
52.41 |
52.28 |
41.77 |
42.28 |
50.97 |
23.6 |
27.17 |
9.2 |
4.15 |
11.81 |
-3.48 |
1.94 |
30.14 |
11.72 |
-3.48 |
28.33 |
Ilośc akcji (mln) |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
Ważona ilośc akcji (mln) |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |