United Super Markets Holdings Inc.
TSE:3222.T
753 (JPY) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16,075 | 25,151 | 21,135 | 28,263 | 23,342 | 28,075 | 25,633 | 28,266 | 29,759 | 36,076 | 32,499 | 31,526 | 37,011 | 40,820 | 38,119 | 39,371 | 43,027 | 36,251 | 20,019 | 18,280 | 21,437 | 27,795 | 26,239 | 25,480 | 31,198 | 31,010 | 25,709 | 26,483 | 28,947 | 29,327 | 25,170 | 25,456 | 25,617 | 28,451 | 29,471 | 29,089 | 31,262 | 36,288 |
Kortetermijnbeleggingen
| 0 | 0 | 1 | -31,380 | -31,757 | -32,943 | -31,989 | -32,627 | -32,997 | -33,410 | -33,399 | -33,957 | -33,716 | -32,229 | -32,525 | -32,796 | -32,807 | -32,854 | -33,022 | -33,322 | -33,133 | -32,549 | -32,381 | -32,602 | -32,864 | -32,838 | -32,377 | -32,174 | -32,227 | -32,458 | -32,788 | -33,417 | -33,808 | -33,971 | -34,210 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16,075 | 25,151 | 21,135 | 28,263 | 23,342 | 28,075 | 25,633 | 28,266 | 29,759 | 36,076 | 32,499 | 31,526 | 37,011 | 40,820 | 38,119 | 39,371 | 43,027 | 36,251 | 20,019 | 18,280 | 21,437 | 27,795 | 26,239 | 25,480 | 31,198 | 31,010 | 25,709 | 26,483 | 28,947 | 29,327 | 25,170 | 25,456 | 25,617 | 28,451 | 29,471 | 29,089 | 31,262 | 36,288 |
Nettovorderingen
| 512 | 454 | 354 | 522 | 417 | 351 | 478 | 758 | 2,560 | 369 | 566 | 610 | 701 | 380 | 647 | 807 | 450 | 140 | 788 | 1,199 | 352 | 231 | 291 | 312 | 477 | 245 | 265 | 304 | 524 | 191 | 17,611 | 252 | 302 | 19,409 | 19,649 | 1,034 | 1,320 | 458 |
Voorraad
| 17,754 | 17,775 | 17,039 | 18,393 | 17,341 | 17,740 | 17,453 | 18,432 | 16,803 | 17,060 | 16,199 | 17,117 | 15,704 | 15,496 | 14,974 | 16,395 | 14,687 | 14,828 | 15,472 | 17,998 | 16,852 | 17,271 | 17,072 | 18,567 | 17,139 | 17,067 | 16,964 | 17,806 | 16,811 | 17,063 | 16,871 | 18,063 | 16,980 | 17,252 | 16,244 | 17,340 | 15,927 | 15,936 |
Overige vlottende activa
| 44,730 | 34,167 | 36,181 | 34,144 | 34,301 | 31,184 | 31,099 | 30,547 | 31,385 | 29,016 | 29,381 | 29,384 | 31,047 | 29,552 | 32,644 | 27,976 | 29,971 | 32,282 | 30,380 | 27,864 | 26,790 | 21,778 | 23,703 | 23,839 | 23,844 | 22,727 | 24,007 | 23,352 | 23,249 | 22,569 | 4,617 | 22,406 | 22,531 | 2,820 | 2,556 | 21,591 | 21,204 | 23,651 |
Totaal vlottende activa
| 79,071 | 77,547 | 74,709 | 81,322 | 75,401 | 77,350 | 74,663 | 78,003 | 80,507 | 82,521 | 78,645 | 78,637 | 84,463 | 86,248 | 86,384 | 84,549 | 88,135 | 83,501 | 66,659 | 65,341 | 65,431 | 67,075 | 67,305 | 68,198 | 72,658 | 71,049 | 66,945 | 67,945 | 69,531 | 69,150 | 64,269 | 66,177 | 65,430 | 67,932 | 67,920 | 69,054 | 69,713 | 76,333 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 156,775 | 154,839 | 146,758 | 146,006 | 145,006 | 145,041 | 140,123 | 144,259 | 141,734 | 139,545 | 137,997 | 139,907 | 138,243 | 135,918 | 133,470 | 133,184 | 132,059 | 132,022 | 130,201 | 134,090 | 132,934 | 132,412 | 129,317 | 133,661 | 131,141 | 131,110 | 129,494 | 131,549 | 130,781 | 130,227 | 128,261 | 130,154 | 126,854 | 124,146 | 120,284 | 118,567 | 115,951 | 113,089 |
Goodwill
| 8,538 | 8,741 | 8,944 | 9,147 | 9,351 | 9,554 | 9,757 | 9,961 | 10,164 | 10,367 | 10,571 | 10,774 | 10,977 | 11,180 | 11,384 | 11,589 | 11,793 | 11,998 | 12,203 | 12,408 | 12,613 | 12,818 | 13,023 | 13,228 | 13,433 | 13,638 | 13,843 | 14,048 | 14,252 | 14,457 | 14,662 | 14,867 | 15,072 | 15,277 | 15,482 | 15,687 | 15,892 | 16,097 |
Immateriële activa
| 8,266 | 8,063 | 7,447 | 7,577 | 7,324 | 7,235 | 7,130 | 7,071 | 6,697 | 6,395 | 6,512 | 6,170 | 5,484 | 5,436 | 5,472 | 4,895 | 4,777 | 4,532 | 3,944 | 3,883 | 3,419 | 3,515 | 3,225 | 3,170 | 2,908 | 2,994 | 2,711 | 2,462 | 2,446 | 2,468 | 2,718 | 2,650 | 2,496 | 2,581 | 2,240 | 3,119 | 3,103 | 3,158 |
Goodwill en immateriële activa
| 16,804 | 16,804 | 16,391 | 16,724 | 16,675 | 16,789 | 16,887 | 17,032 | 16,861 | 16,762 | 17,083 | 16,944 | 16,461 | 16,616 | 16,856 | 16,484 | 16,570 | 16,530 | 16,147 | 16,291 | 16,032 | 16,333 | 16,248 | 16,398 | 16,341 | 16,632 | 16,554 | 16,510 | 16,698 | 16,925 | 17,380 | 17,517 | 17,568 | 17,858 | 17,722 | 18,806 | 18,995 | 19,255 |
Langetermijnbeleggingen
| 2,444 | 2,428 | 2,339 | 34,209 | 34,575 | 35,616 | 34,689 | 35,248 | 35,562 | 35,901 | 35,998 | 36,520 | 36,453 | 34,985 | 35,150 | 35,558 | 35,608 | 35,544 | 35,477 | 36,027 | 35,735 | 35,171 | 35,237 | 35,792 | 36,013 | 35,930 | 39,181 | 39,144 | 39,194 | 39,396 | 39,812 | 40,716 | 40,963 | 41,508 | 41,608 | 48,214 | 48,240 | 48,363 |
Belastingvorderingen
| 10,070 | 10,406 | 11,017 | 11,328 | 10,742 | 11,590 | 11,139 | 10,987 | 10,651 | 11,474 | 11,016 | 11,171 | 10,808 | 11,788 | 12,154 | 12,443 | 11,601 | 12,425 | 11,776 | 11,533 | 10,843 | 11,302 | 9,134 | 7,799 | 7,956 | 8,212 | 8,554 | 5,068 | 4,852 | 4,936 | 5,038 | 4,696 | 5,077 | 5,012 | 5,215 | -48,214 | -48,240 | -48,363 |
Overige niet-vlottende activa
| 33,818 | 34,042 | 34,291 | 1,108 | 1,120 | -1 | 1,223 | 1,246 | 1,260 | -1 | -2 | -2 | -1 | 1,058 | 1,073 | 1,170 | 1,129 | 1,177 | 1,215 | 1,223 | 1,230 | 1,181 | 1,224 | 1,288 | 1,333 | 1,395 | 1,317 | 1,549 | 1,552 | 1,251 | 1,281 | 1,328 | 1,350 | 1,243 | 1,256 | 48,213 | 48,239 | 48,363 |
Totaal niet-vlottende activa
| 219,911 | 218,519 | 210,796 | 209,375 | 208,118 | 209,035 | 204,061 | 208,772 | 206,068 | 203,681 | 202,092 | 204,540 | 201,964 | 200,365 | 198,703 | 198,839 | 196,967 | 197,698 | 194,816 | 199,164 | 196,774 | 196,399 | 191,160 | 194,938 | 192,784 | 193,279 | 195,100 | 193,820 | 193,077 | 192,735 | 191,772 | 194,411 | 191,812 | 189,767 | 186,085 | 185,586 | 183,185 | 180,707 |
Totaal activa
| 298,982 | 296,066 | 285,505 | 290,700 | 283,521 | 286,388 | 278,729 | 286,777 | 286,578 | 286,205 | 280,741 | 283,181 | 286,430 | 286,617 | 285,090 | 283,390 | 285,106 | 281,203 | 261,478 | 264,508 | 262,207 | 263,477 | 258,466 | 263,140 | 265,446 | 264,331 | 262,047 | 261,769 | 262,610 | 261,887 | 256,043 | 260,590 | 257,245 | 257,703 | 254,006 | 254,643 | 252,901 | 257,042 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 57,977 | 52,236 | 48,671 | 50,527 | 52,619 | 52,837 | 48,641 | 52,349 | 56,218 | 53,527 | 50,067 | 52,190 | 56,311 | 54,667 | 50,949 | 52,785 | 57,048 | 56,975 | 50,093 | 52,233 | 53,987 | 51,567 | 47,283 | 51,081 | 53,810 | 51,621 | 47,443 | 51,127 | 53,241 | 51,783 | 46,785 | 50,844 | 52,241 | 51,568 | 47,030 | 48,679 | 50,415 | 51,144 |
Kortlopende schulden
| 7,500 | 7,824 | 2,838 | -1,525 | 1,521 | -459 | 5,714 | 1,651 | 2,584 | 742 | 13,749 | 7,798 | 9,448 | 5,175 | -3,385 | 1,534 | 4,274 | -1,771 | 3,483 | 2,225 | 4,091 | 3,818 | 7,908 | 292 | 2,982 | -111 | 2,363 | -328 | 3,163 | 1,758 | 12,651 | 11,376 | 7,689 | 6,968 | -2,027 | 1,865 | 5,091 | 7,508 |
Belastingschulden
| 444 | 476 | 2,462 | 1,175 | 863 | 1,122 | 830 | 296 | 851 | 922 | 1,086 | 288 | 875 | 836 | 4,993 | 4,041 | 3,895 | 3,354 | 1,601 | 712 | 800 | 907 | 822 | 556 | 1,286 | 1,035 | 2,150 | 1,581 | 2,475 | 1,642 | 2,548 | 1,557 | 2,648 | 1,734 | 3,641 | 2,629 | 2,919 | 1,703 |
Uitgestelde opbrengsten
| 0 | 476 | 2,462 | 6,525 | 3,679 | 5,759 | 3,386 | 4,999 | 3,666 | 5,658 | 3,801 | 4,952 | 3,602 | 5,625 | 7,935 | 9,916 | 7,226 | 8,521 | 4,117 | 5,125 | 3,209 | 5,132 | 3,192 | 4,958 | 3,818 | 5,261 | 6,037 | 5,878 | 4,737 | 5,692 | 4,849 | 5,724 | 5,011 | 5,732 | 5,927 | 6,541 | 5,009 | 5,142 |
Overige kortlopende verplichtingen
| 28,891 | 29,239 | 23,762 | 24,164 | 22,791 | 22,614 | 19,481 | 23,914 | 22,806 | 23,229 | 19,855 | 24,169 | 22,031 | 23,327 | 22,926 | 20,436 | 19,413 | 20,902 | 20,170 | 24,144 | 22,666 | 21,691 | 19,382 | 22,246 | 19,836 | 22,140 | 18,892 | 21,972 | 18,702 | 20,090 | 17,954 | 20,946 | 18,647 | 20,486 | 19,343 | 19,567 | 18,442 | 22,014 |
Totaal kortlopende verplichtingen
| 94,812 | 90,727 | 82,657 | 87,391 | 85,152 | 87,632 | 81,438 | 88,208 | 89,791 | 89,736 | 92,359 | 94,349 | 95,869 | 95,255 | 91,353 | 98,628 | 99,082 | 96,502 | 83,581 | 89,564 | 87,962 | 88,247 | 81,779 | 84,091 | 85,550 | 85,207 | 82,922 | 86,108 | 87,055 | 86,657 | 89,636 | 96,171 | 91,247 | 92,220 | 79,841 | 85,822 | 86,885 | 92,653 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 40,275 | 40,400 | 39,540 | 41,950 | 35,525 | 35,950 | 34,109 | 34,200 | 30,725 | 31,250 | 22,878 | 23,850 | 25,475 | 27,650 | 30,450 | 22,400 | 23,200 | 24,000 | 21,100 | 18,350 | 17,400 | 18,150 | 19,400 | 22,100 | 22,900 | 23,700 | 24,500 | 24,500 | 22,650 | 21,850 | 13,550 | 12,600 | 15,200 | 15,700 | 25,700 | 20,150 | 18,100 | 18,350 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -2,022 | 0 | 0 | 0 | -1,341 | 0 | 0 | 0 | -1,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,830 | 6,895 | 6,816 | 6,683 | 6,623 | 6,280 | 6,329 | 6,286 | 6,767 | 7,239 | 7,306 | 7,444 | 7,521 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,022 | 0 | 0 | 0 | 1,341 | 0 | 0 | 0 | 1,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 150 | 150 | 150 | 150 | 133 | 133 | 133 | 133 | 133 | 144 | 154 | 163 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 16,754 | 16,772 | 11,032 | 13,074 | 13,344 | 13,429 | 13,161 | 13,635 | 13,761 | 13,767 | 13,268 | 14,462 | 14,468 | 14,438 | 14,492 | 14,786 | 14,974 | 14,973 | 15,103 | 15,320 | 15,351 | 15,176 | 7,984 | 8,153 | 8,153 | 8,160 | 8,464 | 8,458 | 8,559 | 8,665 | 8,574 | 8,634 | 8,771 | 8,944 | 9,281 | 15,949 | 15,788 | 15,640 |
Totaal niet-vlottende verplichtingen
| 57,029 | 57,172 | 52,594 | 55,024 | 48,869 | 49,379 | 47,270 | 47,835 | 44,486 | 45,017 | 36,146 | 38,312 | 39,943 | 42,088 | 44,942 | 37,186 | 38,174 | 38,973 | 36,203 | 33,670 | 32,751 | 33,326 | 34,364 | 37,298 | 38,019 | 38,693 | 39,587 | 39,371 | 37,671 | 36,934 | 28,891 | 28,606 | 31,421 | 32,242 | 42,502 | 36,099 | 33,888 | 33,990 |
Totaal passiva
| 151,841 | 147,899 | 135,251 | 142,415 | 134,021 | 137,011 | 128,708 | 136,043 | 134,277 | 134,753 | 128,505 | 132,661 | 135,812 | 137,343 | 136,295 | 135,814 | 137,256 | 135,475 | 119,784 | 123,234 | 120,713 | 121,573 | 116,143 | 121,389 | 123,569 | 123,900 | 122,509 | 125,479 | 124,726 | 123,591 | 118,527 | 124,777 | 122,668 | 124,462 | 122,343 | 121,921 | 120,773 | 126,643 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 149,431 | 0 | 0 | 0 | 150,174 | 150,985 | 149,518 | 149,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 35,057 | 36,087 | 38,226 | 37,408 | 38,630 | 38,648 | 39,272 | 38,388 | 40,051 | 39,456 | 40,290 | 38,823 | 38,840 | 37,521 | 37,224 | 36,102 | 36,347 | 34,322 | 30,431 | 30,018 | 30,255 | 30,613 | 30,846 | 29,697 | 29,887 | 28,529 | 27,590 | 23,704 | 24,338 | 22,941 | 22,099 | 20,871 | 19,794 | 18,185 | 16,595 | 16,134 | 15,539 | 13,813 |
Overige gereserveerde algehele resultaten
| 1,250 | 1,263 | 1,220 | 74 | 66 | -54 | 0 | 883 | 824 | 668 | 698 | 475 | 574 | 587 | 477 | 384 | 425 | 368 | 284 | 299 | 282 | 328 | 523 | 1,094 | 1,042 | 974 | 1,010 | 831 | 748 | 676 | 725 | 242 | 69 | 289 | 263 | 1,693 | 1,657 | 1,640 |
Overige totale aandeelhoudersvermogen
| 100,833 | 100,814 | 100,804 | 100,803 | 100,804 | 100,783 | 100,749 | 100,738 | 100,738 | 100,717 | 100,695 | 100,695 | 100,696 | 100,672 | 100,643 | 100,643 | 100,643 | 100,615 | 100,581 | 100,578 | 100,579 | 100,576 | 100,576 | 101,669 | 100,577 | 100,572 | 100,569 | 102,214 | 102,432 | 104,310 | 104,311 | 104,312 | 104,312 | 104,602 | 104,312 | 106,007 | 104,313 | 105,955 |
Totaal eigen vermogen van aandeelhouders
| 147,140 | 148,164 | 150,250 | 148,285 | 149,500 | 149,377 | 150,021 | 150,009 | 151,613 | 150,842 | 151,683 | 149,993 | 150,110 | 148,780 | 148,344 | 147,129 | 147,415 | 145,305 | 141,296 | 140,894 | 141,116 | 141,517 | 141,944 | 141,366 | 141,506 | 140,075 | 139,169 | 135,918 | 137,518 | 137,927 | 137,135 | 135,425 | 134,175 | 132,787 | 131,170 | 132,141 | 131,509 | 129,768 |
Totaal eigen vermogen
| 147,140 | 148,164 | 150,250 | 148,285 | 149,500 | 149,377 | 150,021 | 150,734 | 152,301 | 151,452 | 152,236 | 150,520 | 150,618 | 149,274 | 148,795 | 147,576 | 147,850 | 145,728 | 141,694 | 141,274 | 141,494 | 141,904 | 142,323 | 141,751 | 141,877 | 140,431 | 139,538 | 136,290 | 137,884 | 138,296 | 137,516 | 135,813 | 134,577 | 133,241 | 131,663 | 132,722 | 132,128 | 130,399 |
Totaal passiva en aandeelhoudersvermogen
| 298,982 | 296,063 | 285,505 | 290,700 | 283,521 | 286,388 | 278,729 | 286,777 | 286,578 | 286,205 | 280,741 | 283,181 | 286,430 | 286,617 | 285,090 | 283,390 | 285,106 | 281,203 | 261,478 | 264,508 | 262,207 | 263,477 | 258,466 | 263,140 | 265,446 | 264,331 | 262,047 | 261,769 | 262,610 | 261,887 | 256,043 | 260,590 | 257,245 | 257,703 | 254,006 | 254,643 | 252,901 | 257,042 |