Rachunek Zysków i Strat
| Wskaźnik | 18 | 17 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | 0 | 19 | 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Data sprawozdania | 2005-03-31 | 2006-03-31 | 2007-03-31 | 2008-03-31 | 2009-03-31 | 2010-03-31 | 2011-03-31 | 2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Przychód (mln) | 246 329 | 263 009 | 267 273 | 261 952 | 260 766 | 254 761 | 259 511 | 265 629 | 279 156 | 289 203 | 294 906 | 300 188 | 302 917 | 322 276 | 326 159 | 317 103 | 253 419 | 258 118 | 260 070 | 302 147 | 313 546 |
| Przychód Δ r/r | 0.0% | 6.8% | 1.6% | -2.0% | -0.5% | -2.3% | 1.9% | 2.4% | 5.1% | 3.6% | 2.0% | 1.8% | 0.9% | 6.4% | 1.2% | -2.8% | -20.1% | 1.9% | 0.8% | 16.2% | 3.8% |
| Marża brutto | 17.4% | 16.7% | 17.1% | 16.5% | 15.4% | 15.3% | 16.2% | 16.7% | 18.0% | 17.7% | 19.1% | 20.0% | 23.3% | 22.8% | 23.4% | 23.8% | 16.0% | 20.9% | 24.4% | 26.1% | 29.3% |
| EBIT (mln) | 18 158 | 18 612 | 21 227 | 17 438 | 14 687 | 13 766 | 16 269 | 18 160 | 23 289 | 25 085 | 29 437 | 31 524 | 32 343 | 31 458 | 33 715 | 31 123 | -1 265 | 13 408 | 20 491 | 33 904 | 42 072 |
| EBIT Δ r/r | 0.0% | 2.5% | 14.1% | -17.8% | -15.8% | -6.3% | 18.2% | 11.6% | 28.2% | 7.7% | 17.3% | 7.1% | 2.6% | -2.7% | 7.2% | -7.7% | -104.1% | -1159.9% | 52.8% | 65.5% | 24.1% |
| EBIT (%) | 7.4% | 7.1% | 7.9% | 6.7% | 5.6% | 5.4% | 6.3% | 6.8% | 8.3% | 8.7% | 10.0% | 10.5% | 10.7% | 9.8% | 10.3% | 9.8% | -0.5% | 5.2% | 7.9% | 11.2% | 13.4% |
| Koszty finansowe (mln) | 5 634 | 5 145 | 5 091 | 5 296 | 5 252 | 5 369 | 5 224 | 5 031 | 4 768 | 4 276 | 3 931 | 3 581 | 2 802 | 2 561 | 2 401 | 2 189 | 2 086 | 2 007 | 1 877 | 1 790 | 2 253 |
| EBITDA (mln) | 33 609 | 34 144 | 38 470 | 36 042 | 33 533 | 32 206 | 35 016 | 36 951 | 40 929 | 42 420 | 48 651 | 49 931 | 51 536 | 51 642 | 54 678 | 53 242 | 23 572 | 39 503 | 42 497 | 56 993 | 65 713 |
| EBITDA(%) | 13.6% | 13.0% | 14.4% | 13.8% | 12.9% | 12.6% | 13.5% | 13.9% | 14.7% | 14.7% | 16.5% | 16.6% | 17.0% | 16.0% | 16.8% | 16.8% | 9.3% | 15.3% | 16.3% | 18.9% | 21.0% |
| Podatek (mln) | 3 877 | 4 268 | 7 212 | 4 911 | 4 168 | 3 961 | 4 482 | 5 226 | 7 644 | 8 122 | 8 565 | 9 369 | 8 853 | 10 674 | 10 162 | 10 824 | 5 615 | 8 019 | 8 248 | 9 060 | 11 489 |
| Zysk Netto (mln) | 5 781 | 7 232 | 7 841 | 8 336 | 7 401 | 4 498 | 6 478 | 7 005 | 11 077 | 14 420 | 17 864 | 22 385 | 22 636 | 22 712 | 21 480 | 20 121 | -4 574 | 9 589 | 17 621 | 24 890 | 28 267 |
| Zysk netto Δ r/r | 0.0% | 25.1% | 8.4% | 6.3% | -11.2% | -39.2% | 44.0% | 8.1% | 58.1% | 30.2% | 23.9% | 25.3% | 1.1% | 0.3% | -5.4% | -6.3% | -122.7% | -309.6% | 83.8% | 41.3% | 13.6% |
| Zysk netto (%) | 2.3% | 2.7% | 2.9% | 3.2% | 2.8% | 1.8% | 2.5% | 2.6% | 4.0% | 5.0% | 6.1% | 7.5% | 7.5% | 7.0% | 6.6% | 6.3% | -1.8% | 3.7% | 6.8% | 8.2% | 9.0% |
| EPS | 51.1 | 63.95 | 69.5 | 73.95 | 65.7 | 39.95 | 57.6 | 62.3 | 98.5 | 128.25 | 158.9 | 199.75 | 211.01 | 211.87 | 200.39 | 187.72 | -42.67 | 89.46 | 164.38 | 232.14 | 268.32 |
| EPS (rozwodnione) | 51.1 | 63.95 | 69.5 | 73.95 | 65.7 | 39.95 | 57.6 | 62.3 | 98.5 | 128.25 | 158.9 | 199.75 | 211.0 | 211.85 | 200.36 | 187.67 | -42.67 | 89.44 | 164.33 | 232.08 | 268.25 |
| Ilośc akcji (mln) | 113 | 113 | 113 | 113 | 113 | 113 | 112 | 112 | 112 | 112 | 112 | 112 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 105 |
| Ważona ilośc akcji (mln) | 113 | 113 | 113 | 113 | 113 | 113 | 112 | 112 | 112 | 112 | 112 | 112 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 107 | 105 |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |