WEX Inc.【WEX】 業績推移・財務諸表

機能の使い方
(単位:%) 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 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
売上高 91,435 100,229 114,896 120,090 141,272 151,878 139,836 140,122 153,064 160,967 168,998 165,370 178,285 191,525 182,283 182,068 201,581 222,134 211,864 202,285 213,653 226,057 212,642 205,928 233,936 287,756 290,840 291,357 303,884 324,002 331,305 354,829 370,876 382,690 -111,632 381,876 441,807 459,963 440,045 431,679 347,084 382,116 398,990 410,757 459,483 482,764 497,538 517,535 598,237 616,129 618,610 612,000 621,300 651,400 663,300 652,700 673,500 665,500 636,500 636,600 659,600 691,800 672,900
売上成長率(%) - - - - - - -4.0 -2.5 -2.1 4.0 5.7
売上原価 9,468 15,953 13,353 13,010 18,194 20,774 18,224 20,308 24,770 28,968 29,143 23,805 26,608 29,352 23,663 26,305 27,831 34,024 31,716 30,070 33,941 36,924 37,909 36,759 45,924 53,415 36,954 36,750 37,351 41,205 33,831 134,891 131,760 144,114 - 153,233 160,773 165,679 180,085 185,832 161,900 156,872 168,571 157,785 171,651 179,930 192,743 202,199 224,307 252,112 251,832 247,300 235,000 235,100 255,900 267,200 263,800 249,200 257,600 270,000 272,700 274,300 283,600
営業費用 52,088 64,037 71,916 73,918 80,097 86,634 79,103 82,159 90,184 109,690 119,499 104,840 111,204 113,632 111,048 120,531 121,252 119,604 150,022 154,045 150,735 158,312 162,752 164,801 182,301 233,188 243,042 230,605 256,303 260,279 264,091 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
営業利益 39,347 36,192 42,980 46,172 61,175 65,244 60,733 57,963 62,880 51,277 49,499 60,530 67,081 77,893 71,235 61,537 80,329 102,530 61,842 48,240 62,918 67,745 49,890 41,127 51,635 54,568 47,798 60,752 47,581 63,723 67,214 78,362 102,911 100,688 98,677 68,935 94,737 118,311 103,858 74,829 28,782 1,845 -197,129 50,541 82,278 100,822 108,359 122,274 171,131 21,288 155,149 154,300 159,400 174,900 158,500 164,500 168,100 196,400 157,300 157,300 156,800 183,600 166,300
営業利益率 (%) 24.7 24.7 23.8 26.5 24.7
経常(税引前)利益 48,057 37,735 29,603 19,046 63,863 74,366 51,330 36,846 90,660 35,129 43,548 45,204 67,298 70,002 55,896 57,059 66,730 98,547 79,303 34,525 42,841 72,496 35,046 36,404 16,394 25,268 9,034 43,611 27,295 52,430 55,359 64,923 53,378 76,033 44,285 22,026 44,248 61,584 88,658 -17,976 -6,354 -36,115 -240,636 21,535 9,460 71,208 101,743 130,818 48,597 -43,336 124,467 98,200 117,800 44,400 108,400 90,000 106,100 141,100 80,600 100,400 93,400 116,400 110,000
経常(税引前)利益率(%) 52.6 37.6 25.8 15.9 45.2 49.0 36.7 26.3 59.2 21.8 25.8 27.3 37.7 36.5 30.7 31.3 33.1 44.4 37.4 17.1 20.1 32.1 16.5 17.7 7.0 8.8 3.1 15.0 9.0 16.2 16.7 18.3 14.4 19.9 -39.7 5.8 10.0 13.4 20.1 -4.2 -1.8 -9.5 -60.3 5.2 2.1 14.8 20.4 25.3 8.1 -7.0 20.1 16.0 19.0 6.8 16.3 13.8 15.8 21.2 12.7 15.8 14.2 16.8 16.3
法人税等合計 18,021 17,164 11,135 6,931 23,248 26,266 18,538 13,610 60,325 20,845 14,694 16,627 25,246 26,224 22,005 20,979 23,881 24,697 32,064 14,492 16,441 30,714 13,649 13,183 4,482 6,065 5,895 14,535 10,655 18,570 -24,235 15,589 13,938 18,751 20,565 5,818 12,397 19,137 23,871 -5,707 -19,747 21,602 -16,745 -1,670 -746 19,340 50,883 42,032 14,468 809 35,776 30,200 22,500 26,000 23,500 24,200 29,100 38,200 16,600 28,900 25,200 36,200 25,800
実効税率(%) 20.6 28.8 27.0 31.1 23.5
純利益 30,036 20,571 18,468 12,115 40,615 48,100 32,792 23,236 30,335 14,298 29,053 28,689 42,213 43,838 34,468 36,542 43,333 74,443 47,893 22,345 26,492 41,782 21,397 23,221 12,567 19,696 5,288 29,401 17,090 33,971 79,804 49,334 39,440 57,322 23,720 16,208 31,851 43,078 65,584 -12,269 13,393 -57,717 -223,891 23,205 10,206 51,868 51,113 88,786 34,129 -44,145 88,691 68,000 95,300 18,400 84,900 65,800 77,000 102,900 63,900 71,500 68,100 80,300 84,300
純利益率(%) 10.0 11.2 10.3 11.6 12.5
一株あたり利益 0.77 0.54 0.48 0.31 1.05 1.24 0.85 0.6 0.78 0.37 0.75 0.74 1.08 1.12 0.88 0.94 1.12 1.92 1.23 0.58 0.68 0.83 0.54 0.6 0.32 0.46 0.12 0.69 0.4 0.79 1.86 1.13 0.91 1.33 0.53 0.37 0.32 0.34 1.26 -0.37 1.67 -1.49 -5.34 -0.06 -0.76 1.08 - 2.73 0.76 -1 2.01 1.58 2.22 0.43 2 1.57 1.85 2.56 1.64 1.84 1.98 2.34 2.44
希薄化後一株あたり利益 0.77 0.53 0.48 0.31 1.04 1.23 0.84 0.59 0.78 0.37 0.74 0.73 1.08 1.12 0.88 0.93 1.11 1.91 1.23 0.57 0.68 0.83 0.54 0.59 0.32 0.46 0.12 0.68 0.4 0.79 1.85 1.12 0.9 1.31 0.53 0.37 0.32 0.33 1.24 -0.37 1.66 -1.49 -5.34 -0.06 -0.76 1.07 - 2.71 0.76 -1 1.99 1.56 2.2 0.42 1.98 1.55 1.83 2.52 1.61 1.81 1.98 2.3 2.4
EBITDA - 239,100 238,800 240,800 267,300 248,200
EBITDAマージン(%) - 37.6 37.5 36.5 38.6 36.9