MEGMILK SNOW BRAND Co.,Ltd.
TSE:2270.T
2575 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 29,001 | 20,351 | 19,991 | 21,840 | 15,536 | 14,366 | 14,620 | 16,657 | 15,503 | 9,818 | 11,289 | 11,696 | 19,072 | 14,825 | 9,130 | 7,076 | 6,765 | 6,751 | 9,027 |
Kortetermijnbeleggingen
| 13 | -9,122 | -8,523 | -8,534 | -6,674 | -6,656 | -2,072 | -1,290 | -382 | 299 | -415 | -492 | 49 | -717 | 349 | -2,080 | 104 | 1,603 | 1,102 |
Liquide middelen en kortetermijnbeleggingen
| 29,001 | 20,351 | 19,991 | 21,840 | 15,536 | 14,366 | 14,620 | 16,657 | 15,503 | 10,117 | 11,289 | 11,696 | 19,121 | 14,825 | 9,479 | 7,076 | 6,869 | 8,354 | 10,129 |
Nettovorderingen
| 91,494 | 79,869 | 71,939 | 71,333 | 71,470 | 74,359 | 76,192 | 71,843 | 72,352 | 71,315 | 69,685 | 71,290 | 72,376 | 64,895 | 67,184 | 40,369 | 41,119 | 40,649 | 42,509 |
Voorraad
| 59,078 | 57,812 | 62,149 | 59,926 | 58,996 | 55,690 | 53,912 | 48,450 | 52,429 | 48,949 | 42,310 | 40,535 | 35,827 | 33,386 | 37,674 | 30,089 | 25,407 | 29,538 | 31,373 |
Overige vlottende activa
| 2,194 | 1,604 | 1,866 | 1,283 | 1,270 | 1,518 | 1,786 | 1,715 | 1,659 | 1,973 | 1,656 | 1,130 | 4,223 | 4,281 | 4,682 | 4,900 | 5,682 | 5,882 | 4,234 |
Totaal vlottende activa
| 181,767 | 164,163 | 160,139 | 161,716 | 151,187 | 148,863 | 146,510 | 138,665 | 141,943 | 132,354 | 124,940 | 124,651 | 131,547 | 117,387 | 119,019 | 82,434 | 79,077 | 84,423 | 88,245 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 177,541 | 180,101 | 178,892 | 177,277 | 171,031 | 162,304 | 164,794 | 164,596 | 166,098 | 173,510 | 172,810 | 154,628 | 133,085 | 136,037 | 133,597 | 88,663 | 88,037 | 80,068 | 82,103 |
Goodwill
| 441 | 516 | 582 | 645 | 719 | 0 | 0 | 0 | 0 | 0 | 0 | 2,081 | 3,469 | 4,856 | 6,244 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,058 | 2,672 | 2,709 | 2,867 | 3,008 | 3,206 | 3,921 | 4,929 | 5,881 | 6,503 | 4,838 | 3,424 | 3,280 | 4,216 | 5,071 | 2,505 | 2,962 | 2,430 | 1,853 |
Goodwill en immateriële activa
| 4,499 | 3,188 | 3,291 | 3,512 | 3,727 | 3,206 | 3,921 | 4,929 | 5,881 | 6,503 | 4,838 | 5,505 | 6,749 | 9,072 | 11,315 | 2,505 | 2,962 | 2,430 | 1,853 |
Langetermijnbeleggingen
| 53,326 | 59,564 | 56,630 | 53,051 | 41,481 | 42,147 | 31,398 | 27,305 | 24,715 | 24,483 | 22,094 | 20,804 | 17,620 | 17,982 | 16,041 | 17,935 | 16,576 | 15,932 | 14,097 |
Belastingvorderingen
| 2,873 | 3,112 | 2,936 | 3,092 | 3,006 | 2,925 | 2,139 | 2,126 | 2,270 | 4,158 | 6,154 | 4,771 | 5,366 | 7,748 | 6,864 | 10,072 | 11,361 | 11,216 | 12,317 |
Overige niet-vlottende activa
| 11,216 | -2 | -3 | -1 | -2 | -2 | 4,140 | 3,883 | 3,285 | 4,587 | 3,936 | 3,207 | 3,791 | 3,612 | 5,328 | 2,171 | 4,418 | 10,589 | 9,761 |
Totaal niet-vlottende activa
| 249,455 | 245,963 | 241,746 | 236,931 | 219,243 | 210,580 | 206,392 | 202,839 | 202,249 | 213,241 | 209,832 | 188,915 | 166,611 | 174,451 | 173,145 | 121,346 | 123,354 | 120,235 | 120,131 |
Totaal activa
| 431,222 | 410,130 | 401,890 | 398,650 | 370,434 | 359,445 | 352,905 | 341,507 | 344,194 | 345,597 | 334,775 | 313,569 | 298,158 | 291,838 | 292,164 | 203,780 | 202,431 | 204,658 | 208,376 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 67,258 | 58,749 | 53,447 | 55,002 | 55,354 | 58,930 | 60,475 | 59,886 | 61,238 | 57,145 | 56,147 | 59,884 | 72,552 | 62,281 | 62,510 | 36,752 | 7,028 | 7,673 | 8,025 |
Kortlopende schulden
| 11,005 | 18,649 | 18,799 | 32,825 | 19,050 | 21,195 | 42,947 | 30,343 | 35,591 | 40,938 | 31,327 | 31,773 | 27,233 | 26,277 | 42,962 | 35,695 | 32,974 | 31,358 | 32,977 |
Belastingschulden
| 8,633 | 1,756 | 2,227 | 3,521 | 3,740 | 1,848 | 2,259 | 2,902 | 6,417 | 768 | 2,815 | 2,684 | 1,253 | 1,127 | 1,052 | 0 | 544 | 532 | 485 |
Uitgestelde opbrengsten
| 125 | 17,496 | 18,085 | 29,167 | 36,547 | 26,942 | 28,834 | 25,594 | 29,520 | 23,605 | 32,546 | 35,751 | 12,922 | 12,716 | 10,958 | 15,583 | 33,584 | 33,641 | 32,528 |
Overige kortlopende verplichtingen
| 44,086 | 22,010 | 22,803 | 11,564 | 9,368 | 10,857 | 8,414 | 5,237 | 5,610 | 6,632 | 8,807 | 5,524 | 5,106 | 4,615 | 4,135 | -7,116 | 6,442 | 3,983 | 1,877 |
Totaal kortlopende verplichtingen
| 122,474 | 116,904 | 113,134 | 128,558 | 120,319 | 117,924 | 140,670 | 121,060 | 131,959 | 128,320 | 128,827 | 132,932 | 117,813 | 105,889 | 120,565 | 80,914 | 80,028 | 76,655 | 75,407 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 44,054 | 51,233 | 53,429 | 46,548 | 50,341 | 50,508 | 32,102 | 53,244 | 58,681 | 72,723 | 64,276 | 41,077 | 46,125 | 54,747 | 46,462 | 31,281 | 29,131 | 33,467 | 45,191 |
Uitgestelde opbrengsten niet-vlottend
| 3,812 | 9,915 | 10,090 | 10,989 | 11,414 | 11,217 | 10,576 | 10,853 | 9,961 | 9,453 | 11,296 | 8,685 | 11,411 | 11,666 | 10,408 | 4,214 | 4,473 | 4,748 | 5,364 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11,004 | 11,132 | 10,422 | 8,964 | 4,817 | 5,247 | 6,298 | 5,075 | 5,036 | 7,174 | 7,852 | 7,898 | 7,957 | 13,150 | 13,048 | 962 | 11,455 | 973 | 971 |
Overige niet-vlottende verplichtingen
| 14,573 | 5,048 | 5,288 | 5,336 | 5,450 | 5,767 | 5,922 | 5,790 | 6,157 | 5,719 | 6,073 | 6,294 | 7,510 | 7,841 | 8,916 | 16,369 | 8,681 | 16,089 | 16,613 |
Totaal niet-vlottende verplichtingen
| 73,443 | 77,328 | 79,229 | 71,837 | 72,022 | 72,739 | 54,898 | 74,962 | 79,835 | 95,069 | 89,497 | 63,954 | 73,003 | 87,404 | 78,834 | 52,826 | 53,740 | 55,277 | 68,139 |
Totaal passiva
| 195,917 | 194,232 | 192,363 | 200,395 | 192,341 | 190,663 | 195,568 | 196,022 | 211,794 | 223,389 | 218,324 | 196,886 | 190,816 | 193,293 | 199,399 | 133,740 | 133,768 | 131,932 | 143,546 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 14,846 | 14,846 | 8,668 | 8,668 |
Ingehouden winsten
| 167,278 | 151,908 | 147,231 | 137,941 | 125,489 | 116,474 | 108,186 | 97,336 | 86,269 | 69,194 | 67,316 | 66,751 | 59,124 | 47,976 | 40,127 | 32,646 | 28,552 | 25,224 | 16,951 |
Overige gereserveerde algehele resultaten
| 24,530 | 29,269 | 27,864 | 25,022 | 16,978 | 17,177 | 13,892 | 12,831 | 10,770 | 17,693 | 13,953 | 14,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 20,278 | 11,701 | 11,682 | 12,250 | 12,644 | 12,644 | 12,942 | 13,012 | 13,026 | 13,039 | 13,044 | 13,052 | 26,420 | 28,849 | 30,974 | 20,416 | 22,486 | 25,745 | 26,647 |
Totaal eigen vermogen van aandeelhouders
| 232,086 | 212,878 | 206,777 | 195,213 | 175,111 | 166,295 | 155,020 | 143,179 | 130,065 | 119,926 | 114,313 | 114,678 | 105,544 | 96,825 | 91,101 | 67,908 | 65,884 | 59,637 | 52,266 |
Totaal eigen vermogen
| 235,300 | 215,898 | 209,527 | 198,255 | 178,093 | 168,782 | 157,337 | 145,485 | 132,400 | 122,208 | 116,451 | 116,683 | 107,342 | 98,545 | 92,765 | 70,040 | 68,663 | 72,726 | 64,830 |
Totaal passiva en aandeelhoudersvermogen
| 431,222 | 410,130 | 401,890 | 398,650 | 370,434 | 359,445 | 352,905 | 341,507 | 344,194 | 345,597 | 334,775 | 313,569 | 298,158 | 291,838 | 292,164 | 203,780 | 202,431 | 204,658 | 208,376 |