Meiwa Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
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 2024 2024 2024 2025
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 Q2 Q3 Q4 Q1
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 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 34,224 37,221 37,150 34,875 32,265 35,218 32,627 32,496 30,872 37,515 33,881 32,983 32,998 38,223 37,589 38,960 36,215 42,498 36,931 35,904 32,671 38,722 29,739 31,185 29,312 34,865 34,839 34,200 34,619 37,791 36,415 40,373 40,446 38,375 37,468 37,410 37,582 43,245 40,042 39,742 38,415 42,198 36,372 38,828
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -5.72% -5.38% -12.17% -6.82% -4.32% 6.5% 3.8% 1.5% 6.9% 1.9% 10.9% 18.1% 9.7% 11.2% -1.75% -7.84% -9.79% -8.89% -19.47% -13.14% -10.28% -9.96% 17.1% 9.7% 18.1% 8.4% 4.5% 18.0% 16.8% 1.5% 2.9% -7.34% -7.08% 12.7% 6.9% 6.2% 2.2% -2.42% -9.17% -2.30%
Marża brutto 7.2% 6.9% 7.3% 7.1% 7.5% 7.4% 7.1% 7.6% 7.5% 7.8% 7.6% 7.6% 7.5% 7.4% 7.2% 7.4% 7.3% 7.3% 7.1% 7.4% 6.8% 7.2% 7.3% 7.0% 7.1% 7.0% 7.4% 7.6% 7.3% 7.9% 7.6% 7.2% 7.7% 7.7% 7.3% 7.1% 7.3% 7.2% 7.7% 7.4% 7.4% 8.4% 8.9% 9.5%
Koszty i Wydatki (mln) 33,723 36,614 36,734 34,378 31,792 34,548 32,153 31,959 30,546 36,674 33,304 32,610 32,666 37,525 36,988 38,316 35,698 41,520 36,433 35,416 32,561 38,104 29,471 30,655 28,849 34,165 34,292 33,429 33,901 36,712 35,580 39,410 39,427 37,344 36,825 36,733 37,030 42,166 39,379 38,962 37,696 40,883 35,617 37,386
EBIT (mln) 501 608 416 496 472 671 474 535 328 839 578 371 333 698 601 643 517 978 498 487 110 619 267 528 464 700 548 771 718 1,079 834 962 1,019 1,031 643 676 553 1,077 663 780 719 1,315 755 1,442
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -5.79% 10.4% 13.9% 7.9% -30.51% 25.0% 21.9% -30.65% 1.5% -16.81% 4.0% 73.3% 55.3% 40.1% -17.14% -24.26% -78.72% -36.71% -46.39% 8.4% 321.8% 13.1% 105.2% 46.0% 54.7% 54.1% 52.2% 24.8% 41.9% -4.45% -22.90% -29.73% -45.73% 4.5% 3.1% 15.4% 30.0% 22.1% 13.9% 84.9%
EBIT (%) 1.5% 1.6% 1.1% 1.4% 1.5% 1.9% 1.5% 1.6% 1.1% 2.2% 1.7% 1.1% 1.0% 1.8% 1.6% 1.7% 1.4% 2.3% 1.3% 1.4% 0.3% 1.6% 0.9% 1.7% 1.6% 2.0% 1.6% 2.3% 2.1% 2.9% 2.3% 2.4% 2.5% 2.7% 1.7% 1.8% 1.5% 2.5% 1.7% 2.0% 1.9% 3.1% 2.1% 3.7%
Przychody finansowe (mln) 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 33 40 39 157 18 249 130 19 6 0 100 0 0 0 0 0
Koszty finansowe (mln) 18 17 16 15 15 16 16 0 0 0 0 20 24 24 26 35 37 46 34 44 32 37 32 0 0 0 22 15 0 0 23 24 41 37 31 17 18 17 21 13 11 11 8 0
Amortyzacja (mln) 249 280 374 174 258 162 29 11 -85 44 866 310 177 227 294 160 119 199 292 50 37 50 39 39 48 39 57 65 66 68 72 64 64 63 64 60 62 60 73 64 65 66 62 61
EBITDA (mln) 750 888 790 670 730 833 503 546 243 883 1,444 681 510 925 895 803 636 1,177 790 684 544 618 394 531 478 601 273 1,019 290 1,292 879 1,112 692 1,375 123 547 1,070 1,388 736 845 1,111 1,724 1,329 1,454
EBITDA(%) 2.2% 2.4% 2.1% 1.9% 2.3% 2.4% 1.5% 1.7% 0.8% 2.4% 4.3% 2.1% 1.5% 2.4% 2.4% 2.1% 1.8% 2.8% 2.1% 1.9% 1.7% 1.6% 1.3% 1.7% 1.6% 1.7% 0.8% 3.0% 0.8% 3.4% 2.4% 2.8% 1.7% 3.6% 0.3% 1.5% 2.8% 3.2% 1.8% 2.1% 2.9% 4.1% 3.7% 3.7%
NOPLAT (mln) 732 871 774 671 713 817 499 738 650 941 832 653 471 898 869 805 599 1,129 661 640 512 1,536 392 313 437 776 239 1,004 636 1,122 827 1,115 654 1,338 99 549 1,033 1,373 1,103 1,108 785 1,647 1,167 1,392
Podatek (mln) 181 300 239 184 143 173 125 112 121 304 300 148 149 246 260 167 160 333 243 129 111 552 170 139 -41 239 204 295 83 445 331 443 188 557 223 268 327 386 276 330 198 506 224 382
Zysk Netto (mln) 546 563 530 485 566 637 369 620 523 631 523 500 318 646 604 629 435 789 414 505 395 976 215 166 474 529 29 702 547 669 489 653 443 766 -142 269 702 972 811 756 565 1,125 931 984
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 3.7% 13.1% -30.38% 27.8% -7.60% -0.94% 41.7% -19.35% -39.20% 2.4% 15.5% 25.8% 36.8% 22.1% -31.46% -19.71% -9.20% 23.7% -48.07% -67.13% 20.0% -45.80% -86.51% 322.9% 15.4% 26.5% 1586.2% -6.98% -19.01% 14.5% -129.04% -58.81% 58.5% 26.9% 671.1% 181.0% -19.52% 15.7% 14.8% 30.2%
Zysk netto (%) 1.6% 1.5% 1.4% 1.4% 1.8% 1.8% 1.1% 1.9% 1.7% 1.7% 1.5% 1.5% 1.0% 1.7% 1.6% 1.6% 1.2% 1.9% 1.1% 1.4% 1.2% 2.5% 0.7% 0.5% 1.6% 1.5% 0.1% 2.1% 1.6% 1.8% 1.3% 1.6% 1.1% 2.0% -0.38% 0.7% 1.9% 2.2% 2.0% 1.9% 1.5% 2.7% 2.6% 2.5%
EPS 13.07 13.48 12.69 11.64 13.55 15.25 8.84 14.86 12.52 15.11 12.52 11.98 7.61 15.47 14.46 15.08 10.42 18.89 9.91 12.09 9.46 23.37 5.15 4.0 11.35 12.67 0.69 16.83 13.08 16.02 11.71 15.64 10.61 18.34 -3.4 6.44 16.82 23.35 19.48 18.35 13.98 27.94 23.12 24.46
EPS (rozwodnione) 13.07 13.48 12.69 11.64 13.55 15.25 8.84 14.86 12.52 15.11 12.52 11.98 7.61 15.47 14.46 15.08 10.42 18.89 9.91 12.09 9.46 23.37 5.15 4.0 11.35 12.67 0.69 16.83 13.08 16.02 11.71 15.64 10.61 18.34 -3.4 6.44 16.82 23.35 19.48 18.35 13.98 27.94 23.12 24.46
Ilość akcji (mln) 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 41 40 40 40 40
Ważona ilość akcji (mln) 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 42 41 40 40 40 40
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 JPY JPY JPY JPY