Wall Street Experts
ver. ZuMIgo(08/25)
Neturen Co., Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 57 218
EBIT TTM (mln): 2 799
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Przychód (mln) |
30,137 |
35,086 |
39,151 |
43,530 |
40,846 |
30,423 |
38,592 |
44,635 |
44,728 |
46,997 |
46,895 |
42,905 |
43,396 |
48,980 |
53,015 |
48,806 |
42,567 |
53,004 |
57,524 |
Przychód Δ r/r |
0.0% |
16.4% |
11.6% |
11.2% |
-6.2% |
-25.5% |
26.9% |
15.7% |
0.2% |
5.1% |
-0.2% |
-8.5% |
1.1% |
12.9% |
8.2% |
-7.9% |
-12.8% |
24.5% |
8.5% |
Marża brutto |
27.4% |
25.9% |
26.7% |
26.7% |
22.0% |
17.1% |
21.4% |
23.1% |
22.9% |
21.7% |
20.1% |
20.4% |
23.6% |
22.8% |
21.2% |
20.6% |
19.0% |
21.3% |
17.8% |
EBIT (mln) |
3,656 |
4,095 |
5,011 |
5,593 |
3,507 |
236 |
3,035 |
4,207 |
3,826 |
3,686 |
3,001 |
2,146 |
3,003 |
3,656 |
3,569 |
2,087 |
920 |
3,704 |
2,396 |
EBIT Δ r/r |
0.0% |
12.0% |
22.4% |
11.6% |
-37.3% |
-93.3% |
1186.0% |
38.6% |
-9.1% |
-3.7% |
-18.6% |
-28.5% |
39.9% |
21.7% |
-2.4% |
-41.5% |
-55.9% |
302.6% |
-35.3% |
EBIT (%) |
12.1% |
11.7% |
12.8% |
12.8% |
8.6% |
0.8% |
7.9% |
9.4% |
8.6% |
7.8% |
6.4% |
5.0% |
6.9% |
7.5% |
6.7% |
4.3% |
2.2% |
7.0% |
4.2% |
Koszty finansowe (mln) |
35 |
42 |
57 |
74 |
88 |
101 |
88 |
82 |
77 |
74 |
68 |
56 |
39 |
37 |
42 |
37 |
36 |
43 |
59 |
EBITDA (mln) |
5,512 |
6,178 |
7,778 |
8,948 |
7,178 |
3,836 |
6,346 |
7,297 |
7,154 |
7,211 |
6,654 |
5,744 |
6,366 |
7,110 |
7,308 |
5,270 |
4,563 |
7,201 |
5,634 |
EBITDA(%) |
18.3% |
17.6% |
19.9% |
20.6% |
17.6% |
12.6% |
16.4% |
16.3% |
16.0% |
15.3% |
14.2% |
13.4% |
14.7% |
14.5% |
13.8% |
10.8% |
10.7% |
13.6% |
9.8% |
Podatek (mln) |
1,815 |
1,754 |
2,779 |
2,767 |
-119 |
863 |
1,429 |
1,680 |
1,539 |
1,225 |
1,066 |
792 |
623 |
1,166 |
508 |
874 |
583 |
1,342 |
562 |
Zysk Netto (mln) |
2,126 |
2,703 |
3,369 |
3,686 |
1,353 |
324 |
2,201 |
2,363 |
2,422 |
2,939 |
2,105 |
-687 |
2,834 |
3,003 |
950 |
250 |
268 |
2,690 |
381 |
Zysk netto Δ r/r |
0.0% |
27.1% |
24.7% |
9.4% |
-63.3% |
-76.1% |
579.3% |
7.4% |
2.5% |
21.3% |
-28.4% |
-132.6% |
-512.5% |
6.0% |
-68.4% |
-73.7% |
7.2% |
903.7% |
-85.8% |
Zysk netto (%) |
7.1% |
7.7% |
8.6% |
8.5% |
3.3% |
1.1% |
5.7% |
5.3% |
5.4% |
6.3% |
4.5% |
-1.6% |
6.5% |
6.1% |
1.8% |
0.5% |
0.6% |
5.1% |
0.7% |
EPS |
50.42 |
61.73 |
75.87 |
82.89 |
30.85 |
7.53 |
51.26 |
55.43 |
56.83 |
68.96 |
49.41 |
-16.12 |
66.98 |
72.71 |
23.18 |
6.13 |
6.59 |
67.43 |
9.88 |
EPS (rozwodnione) |
47.94 |
59.45 |
75.5 |
82.86 |
30.85 |
7.53 |
51.26 |
55.43 |
56.83 |
68.96 |
49.41 |
-16.12 |
66.98 |
72.71 |
23.18 |
6.13 |
6.59 |
67.43 |
9.88 |
Ilośc akcji (mln) |
41 |
43 |
44 |
44 |
44 |
43 |
43 |
43 |
43 |
43 |
43 |
43 |
42 |
41 |
41 |
41 |
41 |
40 |
39 |
Ważona ilośc akcji (mln) |
44 |
45 |
45 |
44 |
44 |
43 |
43 |
43 |
43 |
44 |
43 |
43 |
42 |
41 |
41 |
41 |
41 |
40 |
39 |
Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |