Neogen Corporation【NEOG】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26 2Q26
売上高 45,697 44,891 44,912 48,546 49,729 50,737 51,055 56,007 58,548 59,599 61,996 67,262 67,599 68,455 68,409 78,611 74,860 79,610 76,725 90,080 83,645 90,717 88,385 98,847 95,256 101,817 95,892 109,287 99,626 107,098 97,700 109,762 101,424 107,803 99,869 109,074 109,325 115,000 116,709 127,425 128,305 130,517 128,244 140,093 132,349 230,033 218,255 241,810 228,987 229,629 228,812 236,794 216,964 231,258 220,980 225,459 209,189 224,691
売上成長率(%) - - - - 0.7 -3.4 -4.8 -3.6 -2.8
売上原価 22,720 22,234 22,020 24,646 23,235 23,431 23,742 13,636 28,184 30,108 31,291 35,224 33,523 34,247 34,706 40,913 37,068 41,386 41,529 48,226 43,166 47,126 47,505 51,829 49,385 52,546 50,371 - 52,897 57,065 53,072 59,232 53,230 56,777 54,539 57,345 59,023 61,786 62,860 69,734 68,297 69,923 70,832 75,094 70,079 117,494 110,291 118,628 112,226 112,855 111,929 123,312 112,038 117,928 110,715 132,604 114,219 118,007
売上総利益 22,977 22,657 22,892 23,899 26,494 27,306 27,313 28,381 30,364 29,491 30,705 32,038 34,076 34,208 33,703 37,698 37,792 38,224 35,196 41,852 40,479 43,591 40,880 47,018 45,871 49,271 45,521 49,589 46,729 50,033 44,628 50,530 48,194 51,026 45,330 51,729 50,302 53,214 53,849 57,691 60,008 60,594 57,412 64,999 62,270 112,539 107,964 123,182 116,761 116,774 116,883 113,482 104,926 113,330 110,265 92,855 94,970 106,684
売上総利益率(%) 49.0 49.9 41.2 45.4 47.5
研究開発費 1,512 1,710 1,754 1,660 1,926 1,993 1,982 1,880 2,086 2,303 2,106 1,830 2,404 2,474 2,366 2,332 2,573 2,618 2,451 2,248 2,678 2,768 2,641 2,298 3,098 2,967 2,836 1,954 2,819 3,167 3,249 3,570 3,688 3,781 3,823 3,458 3,878 4,056 4,236 4,077 4,325 4,332 4,561 3,831 4,881 6,846 7,258 7,054 6,722 5,756 4,853 5,145 5,199 5,108 4,473 6,307 5,125 4,563
営業費用 13,627 14,514 15,343 15,202 16,166 16,829 17,647 18,145 17,946 19,802 20,412 21,047 20,637 21,311 21,543 23,076 22,897 23,612 23,942 26,228 25,737 26,739 26,529 28,018 29,447 31,273 29,608 29,730 30,250 31,787 29,989 31,800 31,930 32,754 32,287 31,785 31,407 33,969 38,075 37,436 38,263 48,125 51,035 46,972 56,208 120,195 92,280 99,757 97,626 102,309 104,860 100,442 102,669 570,814 104,850 704,040 111,061 112,061
営業利益 9,350 8,143 7,549 8,697 10,328 10,477 9,666 10,236 12,418 9,689 10,293 10,991 13,439 12,897 12,160 14,622 14,895 14,612 11,254 15,625 14,742 16,852 14,351 19,000 16,424 17,998 15,913 19,859 16,479 18,246 14,639 18,730 16,264 18,272 13,043 19,944 18,895 19,245 15,774 20,255 21,745 12,469 6,377 18,027 6,062 -7,656 15,684 23,425 19,135 14,465 12,023 13,040 2,257 -457,484 5,415 -611,185 -16,091 -5,377
営業利益率 (%) -197.8 2.5 -271.1 -7.7 -2.4
経常(税引前)利益 9,304 8,137 8,144 8,378 10,400 10,555 10,060 10,127 11,897 9,728 10,253 11,153 13,709 12,426 11,634 14,308 14,439 14,192 11,639 15,244 15,234 16,771 15,727 18,940 17,236 19,053 17,281 19,895 17,137 19,701 16,623 19,498 17,652 19,226 14,250 21,177 19,810 19,335 15,977 20,146 21,727 12,928 6,643 18,909 6,659 -34,091 -2,260 7,650 1,663 -3,747 -5,822 -6,399 -15,609 -476,572 -9,727 -631,202 43,808 -20,364
経常(税引前)利益率(%) 20.4 18.1 18.1 17.3 20.9 20.8 19.7 18.1 20.3 16.3 16.5 16.6 20.3 18.2 17.0 18.2 19.3 17.8 15.2 16.9 18.2 18.5 17.8 19.2 18.1 18.7 18.0 18.2 17.2 18.4 17.0 17.8 17.4 17.8 14.3 19.4 18.1 16.8 13.7 15.8 16.9 9.9 5.2 13.5 5.0 -14.8 -1.0 3.2 0.7 -1.6 -2.5 -2.7 -7.2 -206.1 -4.4 -280.0 20.9 -9.1
法人税等合計 3,300 2,900 2,900 2,350 3,700 3,800 3,450 3,150 4,200 3,500 3,700 3,600 4,800 4,600 4,225 4,875 5,150 5,050 3,350 5,425 5,300 5,600 5,350 6,450 5,300 1,900 700 2,350 1,900 3,650 3,550 3,683 3,000 2,950 2,050 4,830 3,950 3,450 2,600 4,386 4,650 2,100 1,200 3,950 1,450 7,800 -10,500 2,128 160 -260 -3,800 -984 -3,000 -20,290 1,230 -19,006 7,470 -4,440
実効税率(%) 4.3 -12.6 3.0 17.1 21.8
純利益 6,004 5,237 5,244 6,028 6,714 6,793 6,652 7,031 7,839 6,228 6,575 7,553 8,909 7,826 7,454 9,433 9,323 9,142 8,311 9,819 9,934 11,171 10,377 12,491 11,936 17,153 16,586 17,545 15,237 16,051 13,073 15,815 14,652 16,276 12,200 16,347 15,860 15,885 13,377 15,760 17,077 10,828 5,443 14,959 5,209 -41,841 8,190 5,572 1,503 -3,487 -2,022 -5,415 -12,609 -456,282 -10,957 -612,196 36,338 -15,924
純利益率(%) -197.3 -5.0 -271.5 17.4 -7.1
一株あたり利益 0.26 0.22 0.22 0.26 0.28 0.29 0.28 0.29 0.33 0.17 0.18 0.2 0.24 0.21 0.2 0.26 0.25 0.24 0.22 0.27 0.26 0.29 0.27 0.34 0.31 0.33 0.32 0.34 0.29 0.31 0.25 0.31 0.28 0.31 0.23 0.31 0.3 0.3 0.25 0.15 0.16 0.1 0.05 0.14 0.05 -0.19 0.04 0.04 0.01 -0.02 -0.01 -0.02 -0.06 -2.1 -0.05 -2.82 0.17 -0.07
希薄化後一株あたり利益 0.25 0.22 0.22 0.25 0.28 0.28 0.27 0.29 0.32 0.17 0.18 0.2 0.24 0.21 0.2 0.25 0.25 0.24 0.22 0.26 0.26 0.29 0.27 0.32 0.31 0.33 0.32 0.33 0.29 0.31 0.25 0.3 0.28 0.31 0.23 0.31 0.3 0.3 0.25 0.15 0.16 0.1 0.05 0.14 0.05 -0.19 0.04 0.04 0.01 -0.02 -0.01 -0.02 -0.06 -2.1 -0.05 -2.82 0.17 -0.07
EBITDA -427,435 34,788 -580,924 12,964 23,550
EBITDAマージン(%) -184.8 15.7 -257.7 6.2 10.5