Wall Street Experts
ver. ZuMIgo(08/25)
EM Systems Co., Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 19 626
EBIT TTM (mln): 2 086
| 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) |
11,289 |
8,777 |
9,818 |
8,202 |
9,014 |
10,257 |
11,369 |
11,257 |
13,199 |
13,676 |
13,953 |
13,133 |
14,023 |
13,373 |
14,436 |
16,919 |
| Przychód Δ r/r |
0.0% |
-22.3% |
11.9% |
-16.5% |
9.9% |
13.8% |
10.8% |
-1.0% |
17.3% |
3.6% |
2.0% |
-5.9% |
6.8% |
-4.6% |
7.9% |
17.2% |
| Marża brutto |
52.2% |
43.8% |
39.7% |
47.4% |
51.6% |
52.5% |
55.1% |
55.7% |
53.6% |
55.7% |
56.4% |
56.4% |
50.3% |
49.7% |
49.1% |
48.9% |
| EBIT (mln) |
1,010 |
-1,316 |
-720 |
86 |
836 |
1,210 |
1,672 |
1,232 |
1,861 |
2,597 |
3,063 |
2,622 |
1,583 |
1,356 |
2,607 |
2,395 |
| EBIT Δ r/r |
0.0% |
-230.3% |
-45.3% |
-112.0% |
867.1% |
44.8% |
38.2% |
-26.3% |
51.1% |
39.5% |
17.9% |
-14.4% |
-39.6% |
-14.3% |
92.3% |
-8.1% |
| EBIT (%) |
9.0% |
-15.0% |
-7.3% |
1.1% |
9.3% |
11.8% |
14.7% |
10.9% |
14.1% |
19.0% |
22.0% |
20.0% |
11.3% |
10.1% |
18.1% |
14.2% |
| Koszty finansowe (mln) |
20 |
69 |
101 |
75 |
52 |
39 |
36 |
30 |
24 |
16 |
5 |
1 |
0 |
0 |
0 |
4 |
| EBITDA (mln) |
2,266 |
592 |
1,393 |
1,768 |
2,320 |
2,540 |
3,070 |
2,462 |
3,324 |
3,846 |
4,218 |
3,793 |
2,807 |
2,267 |
3,580 |
3,765 |
| EBITDA(%) |
20.1% |
6.7% |
14.2% |
21.6% |
25.7% |
24.8% |
27.0% |
21.9% |
25.2% |
28.1% |
30.2% |
28.9% |
20.0% |
16.9% |
24.8% |
22.3% |
| Podatek (mln) |
414 |
-50 |
88 |
132 |
533 |
688 |
845 |
672 |
827 |
1,055 |
1,223 |
1,058 |
738 |
621 |
787 |
914 |
| Zysk Netto (mln) |
497 |
-1,242 |
-517 |
1,150 |
448 |
1,076 |
1,420 |
965 |
1,621 |
2,116 |
2,369 |
1,971 |
1,393 |
1,284 |
1,829 |
1,893 |
| Zysk netto Δ r/r |
0.0% |
-349.9% |
-58.4% |
-322.6% |
-61.1% |
140.5% |
31.9% |
-32.0% |
68.0% |
30.5% |
12.0% |
-16.8% |
-29.3% |
-7.8% |
42.4% |
3.5% |
| Zysk netto (%) |
4.4% |
-14.1% |
-5.3% |
14.0% |
5.0% |
10.5% |
12.5% |
8.6% |
12.3% |
15.5% |
17.0% |
15.0% |
9.9% |
9.6% |
12.7% |
11.2% |
| EPS |
15.65 |
-39.04 |
-16.24 |
18.17 |
7.25 |
17.51 |
22.79 |
14.96 |
23.35 |
30.15 |
66.71 |
27.86 |
19.74 |
17.96 |
25.72 |
26.75 |
| EPS (rozwodnione) |
15.46 |
-39.04 |
-16.24 |
18.07 |
7.18 |
17.18 |
22.42 |
14.85 |
23.13 |
29.88 |
66.56 |
27.46 |
19.47 |
17.96 |
25.64 |
26.66 |
| Ilośc akcji (mln) |
32 |
32 |
32 |
63 |
62 |
61 |
62 |
65 |
69 |
70 |
36 |
71 |
71 |
71 |
71 |
71 |
| Ważona ilośc akcji (mln) |
32 |
32 |
32 |
64 |
62 |
63 |
63 |
65 |
70 |
71 |
36 |
72 |
72 |
71 |
71 |
71 |
| Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |