RE/MAX Holdings, Inc.【RMAX】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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
売上高 40,234 41,880 42,299 44,240 42,565 44,207 - - - - - 45,559 44,422 48,229 48,819 49,377 49,504 52,642 54,277 54,866 50,841 71,178 71,381 71,541 68,193 70,272 52,207 71,073 72,449 72,295 77,246 90,997 89,163 91,004 92,172 88,943 81,267 85,401 82,447 81,223 76,600 78,287 78,453 78,478 72,467 74,467 72,750 73,247 71,137
売上成長率(%) - - - - - - - - - - - - - -5.4 -4.9 -7.3 -6.7 -1.8
販売管理費 - 25,287 19,475 20,559 26,526 25,071 19,730 20,724 25,461 23,232 18,842 20,325 25,230 26,794 20,637 31,832 28,005 34,368 28,307 27,461 30,043 33,524 25,726 24,478 35,162 34,677 25,348 28,216 40,757 43,676 38,816 51,099 46,282 47,831 40,781 49,702 34,964 49,115 40,212 43,090 39,131 45,705 34,851 35,932 35,770 43,028 33,888 32,453 37,333
営業費用 30,565 29,224 23,287 24,326 30,312 28,884 22,921 24,498 26,410 27,060 22,703 24,203 29,935 32,777 26,022 36,569 336 38,925 33,363 33,059 29,428 58,233 49,311 48,097 58,213 58,509 43,525 60,258 65,701 68,758 63,836 128,573 78,726 83,402 75,263 83,708 72,801 78,490 69,297 102,221 86,300 73,763 62,278 63,267 68,196 69,100 58,705 54,934 61,819
営業利益 9,669 12,656 19,012 19,914 12,253 15,323 21,356 20,612 16,864 15,857 20,701 21,356 14,487 15,452 22,797 12,808 49,168 13,717 20,914 21,807 21,413 12,945 22,070 23,444 9,980 11,763 8,682 10,815 6,748 3,537 13,410 -37,576 10,437 7,602 16,909 5,235 8,466 6,911 13,150 -20,998 -9,700 4,524 16,175 15,211 4,271 5,367 14,045 18,313 9,318
営業利益率 (%) - - - - - 5.9 7.2 19.3 25.0 13.1
経常(税引前)利益 6,711 9,683 17,638 17,171 9,435 11,278 19,515 18,470 14,117 13,655 18,665 19,152 11,611 13,101 20,399 10,628 46,627 11,029 17,738 18,961 18,436 10,165 19,319 20,717 7,564 9,080 6,630 8,775 4,638 1,582 10,942 -41,571 6,625 4,150 12,876 -357 1,459 -287 5,666 -28,992 -17,926 -4,103 7,663 6,921 -4,281 -1,366 6,861 11,251 2,882
経常(税引前)利益率(%) 16.7 23.1 41.7 38.8 22.2 25.5 - - - - - 42.0 26.1 27.2 41.8 21.5 94.2 21.0 32.7 34.6 36.3 14.3 27.1 29.0 11.1 12.9 12.7 12.3 6.4 2.2 14.2 -45.7 7.4 4.6 14.0 -0.4 1.8 -0.3 6.9 -35.7 -23.4 -5.2 9.8 8.8 -5.9 -1.8 9.4 15.4 4.1
法人税等合計 1,111 1,885 3,129 3,116 1,818 2,148 3,457 3,277 3,148 3,259 4,285 4,632 3,097 3,030 4,762 3,091 44,693 1,862 3,147 3,420 7,370 1,908 3,186 3,453 2,362 3,790 706 2,051 2,556 -58 696 792 1,005 1,205 2,601 553 3,012 392 2,422 53,680 453 1,504 1,473 3,507 -8,361 1,870 163 3,789 373
実効税率(%) 195.3 -136.9 2.4 33.7 12.9
純利益 5,600 7,798 14,509 14,055 7,617 9,130 16,058 15,193 10,969 10,396 14,380 14,520 8,514 10,071 15,637 7,537 1,934 9,167 14,591 15,541 11,066 8,257 16,133 17,264 5,202 5,290 5,924 6,724 2,082 1,640 10,246 -25,149 5,620 2,945 10,275 140 -1,310 -671 3,244 -59,454 -10,907 -3,353 6,190 3,414 5,805 -1,958 6,698 7,462 2,509
純利益率(%) - - - - - 8.0 -2.6 9.2 10.2 3.5
一株あたり利益 0.13 0.21 0.38 0.37 0.2 0.23 - - 0.28 0.28 0.39 0.39 0.22 - - - -0.2 - 0.43 0.46 0.35 - - - - 0.15 0.19 0.2 0.07 - - - - - - - - - - - - - - - - - - - -
希薄化後一株あたり利益 0.12 0.2 0.36 0.35 0.19 0.22 - - 0.28 0.28 0.39 0.39 0.22 - - - -0.2 - 0.43 0.46 0.35 - - - - 0.15 0.19 0.19 0.07 - - - - - - - - - - - - - - - - - - - -
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
一株あたり配当金 - 0.06 0.06 0.06 0.06 1.63 - - - - - - 0.15 - - - 0.18 0.2 0.2 0.2 0.2 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDA - - - - - - - - - - - - - 11,343 11,956 20,646 24,756 15,533
EBITDAマージン(%) - - - - - - - - - - - - - 15.7 16.1 28.4 33.8 21.8