Morinaga&Co., Ltd.
TSE:2201.T
2825.5 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 44,900 | 36,362 | 56,652 | 31,568 | 43,427 | 39,836 | 35,938 | 39,902 | 26,714 | 11,602 | 4,765 | 10,377 | 8,302 | 12,992 | 10,830 | 7,370 | 7,448 | 4,521 | 7,440 | 4,760 |
Kortetermijnbeleggingen
| 4,999 | -5,490 | -5,231 | -5,592 | -3,975 | -3,998 | -3,455 | -3,018 | -1,931 | -1,225 | -1,433 | 0 | 0 | -2 | 0 | 110 | 0 | -2 | -7 | -2 |
Liquide middelen en kortetermijnbeleggingen
| 49,899 | 36,362 | 56,652 | 31,568 | 43,427 | 39,836 | 35,938 | 39,902 | 26,714 | 11,602 | 4,765 | 10,377 | 8,302 | 12,992 | 10,830 | 7,480 | 7,448 | 4,521 | 7,440 | 4,760 |
Nettovorderingen
| 30,577 | 27,040 | 22,470 | 20,729 | 20,969 | 24,561 | 27,106 | 24,173 | 21,638 | 20,787 | 19,958 | 22,116 | 20,850 | 17,709 | 19,123 | 19,413 | 20,342 | 23,928 | 20,198 | 20,954 |
Voorraad
| 28,638 | 31,589 | 23,755 | 18,736 | 17,532 | 17,182 | 15,538 | 15,649 | 14,710 | 15,007 | 14,341 | 12,751 | 11,278 | 10,487 | 12,291 | 14,147 | 15,460 | 13,989 | 13,061 | 12,246 |
Overige vlottende activa
| 8,931 | 6,380 | 9,190 | 6,018 | 4,400 | 3,660 | 3,754 | 4,077 | 3,540 | 3,603 | 4,356 | 5,131 | 5,114 | 4,304 | 4,256 | 5,115 | 4,839 | 4,670 | 5,143 | 5,445 |
Totaal vlottende activa
| 118,045 | 101,371 | 112,067 | 77,051 | 86,328 | 85,239 | 82,336 | 83,801 | 66,602 | 50,999 | 43,420 | 50,375 | 45,544 | 45,492 | 46,500 | 46,155 | 48,089 | 47,108 | 45,842 | 43,405 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 80,690 | 86,256 | 85,053 | 82,431 | 70,275 | 59,984 | 62,142 | 67,344 | 71,683 | 72,754 | 76,402 | 75,543 | 66,149 | 66,502 | 63,961 | 66,023 | 68,879 | 60,876 | 59,643 | 71,495 |
Goodwill
| 0 | 0 | 98 | 196 | 294 | 392 | 490 | 588 | 1,970 | 2,310 | 2,332 | 981 | 1,162 | 1,267 | 1,774 | 1,910 | 2,047 | 0 | 0 | 0 |
Immateriële activa
| 2,015 | 839 | 211 | 231 | 238 | 229 | 268 | 324 | 451 | 513 | 549 | 510 | 464 | 470 | 434 | 425 | 398 | 404 | 399 | 509 |
Goodwill en immateriële activa
| 2,015 | 839 | 309 | 427 | 532 | 621 | 758 | 912 | 2,421 | 2,823 | 2,881 | 1,491 | 1,626 | 1,737 | 2,208 | 2,335 | 2,445 | 404 | 399 | 509 |
Langetermijnbeleggingen
| 13,217 | 15,657 | 15,678 | 41,175 | 30,150 | 28,965 | 32,097 | 30,361 | 22,654 | 24,339 | 19,580 | 11,912 | 13,713 | 11,599 | 13,729 | 11,497 | 14,919 | 26,305 | 24,340 | 21,272 |
Belastingvorderingen
| 1,613 | 1,102 | 1,191 | 830 | 773 | 1,028 | 427 | 491 | 529 | 535 | 784 | 852 | 659 | 349 | 380 | 375 | 364 | 343 | 310 | 286 |
Overige niet-vlottende activa
| 8,064 | -1 | -1 | -1 | -2 | -2 | 2,018 | 2,121 | 1,085 | 1,403 | 1,371 | 981 | 1,154 | 1,366 | 1,769 | 2,219 | 1,213 | 869 | 870 | 1,061 |
Totaal niet-vlottende activa
| 105,599 | 103,853 | 102,230 | 124,862 | 101,728 | 90,596 | 97,442 | 101,229 | 98,372 | 101,854 | 101,018 | 90,779 | 83,301 | 81,553 | 82,047 | 82,449 | 87,820 | 88,797 | 85,562 | 94,623 |
Totaal activa
| 223,644 | 205,226 | 214,300 | 201,915 | 188,060 | 175,837 | 179,782 | 185,032 | 164,978 | 152,855 | 144,441 | 141,154 | 128,845 | 127,045 | 128,547 | 128,604 | 135,909 | 135,905 | 131,404 | 138,028 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 23,002 | 22,798 | 20,392 | 18,162 | 17,443 | 21,117 | 20,581 | 18,620 | 16,995 | 17,776 | 17,151 | 17,121 | 24,878 | 21,026 | 21,807 | 23,970 | 24,427 | 9,506 | 9,251 | 10,217 |
Kortlopende schulden
| 467 | 490 | 10,367 | 359 | 342 | 964 | 1,511 | 25,308 | 494 | 1,300 | 732 | 5,121 | 21,468 | 1,180 | 1,525 | 4,688 | 10,014 | 14,325 | 6,574 | 7,329 |
Belastingschulden
| 6,192 | 360 | 9,974 | 1,357 | 4,454 | 4,001 | 2,518 | 3,797 | 4,125 | 1,478 | 1,451 | 982 | 861 | 909 | 2,424 | 275 | 990 | 2,310 | 534 | 1,409 |
Uitgestelde opbrengsten
| 6,192 | 13,212 | 23,662 | 13,799 | 23,241 | 17,254 | 2,518 | 16,979 | 15,720 | 11,103 | 11,829 | 11,588 | 2,721 | 2,910 | 4,502 | 2,279 | 2,983 | 21,152 | 17,561 | 18,763 |
Overige kortlopende verplichtingen
| 34,775 | 14,797 | 15,726 | 15,958 | 16,829 | 12,067 | 24,047 | 10,275 | 7,575 | 7,474 | 7,259 | 12,790 | 7,159 | 9,814 | 6,762 | 6,988 | 8,019 | 8,145 | 7,516 | 8,149 |
Totaal kortlopende verplichtingen
| 64,436 | 51,297 | 70,147 | 48,278 | 57,855 | 51,402 | 48,657 | 71,182 | 40,784 | 37,653 | 36,971 | 46,620 | 56,226 | 34,930 | 34,596 | 37,925 | 45,443 | 53,128 | 40,902 | 44,458 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 19,000 | 19,950 | 616 | 10,558 | 10,570 | 10,591 | 10,453 | 1,673 | 26,737 | 26,424 | 26,488 | 25,601 | 3,500 | 23,803 | 23,753 | 23,662 | 20,254 | 1,208 | 12,255 | 12,379 |
Uitgestelde opbrengsten niet-vlottend
| 854 | 4,067 | -6,573 | 8,365 | 8,557 | 8,808 | 8,324 | 8,206 | 8,457 | 8,308 | 6,738 | 6,410 | 6,606 | 6,989 | 7,013 | 7,133 | 7,277 | 7,002 | 6,851 | 7,140 |
Uitgestelde belastingverplichtingen niet-vlottend
| 50 | 333 | 6,573 | 6,946 | 1,690 | 3,911 | 7,971 | 6,195 | 5,603 | 4,716 | 5,099 | 2,826 | 2,833 | 2,326 | 3,192 | 2,635 | 3,053 | 7,456 | 6,894 | 5,932 |
Overige niet-vlottende verplichtingen
| 6,646 | 3,726 | 12,365 | 3,848 | 3,903 | 3,935 | 4,048 | 6,016 | 6,176 | 6,363 | 6,554 | 6,719 | 6,907 | 7,152 | 7,408 | 7,523 | 7,733 | 7,927 | 8,870 | 9,923 |
Totaal niet-vlottende verplichtingen
| 26,550 | 28,076 | 12,981 | 29,717 | 24,720 | 27,245 | 30,796 | 22,090 | 46,973 | 45,811 | 44,879 | 41,556 | 19,846 | 40,270 | 41,366 | 40,953 | 38,317 | 23,593 | 34,870 | 35,374 |
Totaal passiva
| 90,986 | 79,373 | 83,128 | 77,995 | 82,575 | 78,647 | 79,453 | 93,272 | 87,757 | 83,464 | 81,850 | 88,176 | 76,072 | 75,200 | 75,962 | 78,878 | 83,760 | 76,721 | 75,772 | 79,832 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 115,481 | 121,073 | 98,956 | 89,186 | 81,686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 | 18,612 |
Ingehouden winsten
| 86,305 | 83,396 | 97,886 | 74,354 | 64,572 | 57,070 | 46,853 | 38,905 | 29,611 | 23,080 | 22,369 | 15,840 | 15,986 | 16,470 | 15,588 | 13,699 | 14,423 | 13,677 | 11,791 | 15,961 |
Overige gereserveerde algehele resultaten
| 13,962 | 9,082 | 8,960 | 24,048 | 15,478 | 14,750 | 18,015 | 17,090 | 11,729 | 9,999 | 4,314 | 3,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12,324 | -102,008 | -116,498 | -92,966 | -83,184 | -75,682 | 14,405 | 14,552 | 14,604 | 14,633 | 14,650 | 14,663 | 17,785 | 16,273 | 17,880 | 16,944 | 18,454 | 26,171 | 24,524 | 22,996 |
Totaal eigen vermogen van aandeelhouders
| 131,203 | 124,563 | 130,033 | 123,004 | 104,664 | 96,436 | 97,885 | 89,159 | 74,556 | 66,324 | 59,945 | 52,573 | 52,383 | 51,355 | 52,080 | 49,255 | 51,489 | 58,460 | 54,927 | 57,569 |
Totaal eigen vermogen
| 132,653 | 125,853 | 131,172 | 123,920 | 105,485 | 97,190 | 100,329 | 91,760 | 77,221 | 69,391 | 62,591 | 52,978 | 52,773 | 51,845 | 52,585 | 49,726 | 52,149 | 59,184 | 55,632 | 58,196 |
Totaal passiva en aandeelhoudersvermogen
| 223,644 | 205,226 | 214,300 | 201,915 | 188,060 | 175,837 | 179,782 | 185,032 | 164,978 | 152,855 | 144,441 | 141,154 | 128,845 | 127,045 | 128,547 | 128,604 | 135,909 | 135,905 | 131,404 | 138,028 |