TIS Inc.
TSE:3626.T
3850 (JPY) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 103,554 | 94,675 | 114,194 | 83,318 | 55,175 | 57,591 | 38,032 | 26,137 | 46,741 | 29,211 | 43,248 | 28,633 | 41,365 | 36,729 | 47,192 | 37,524 |
Kortetermijnbeleggingen
| 1,113 | 284 | 298 | 286 | 100 | 100 | 100 | 100 | 2,201 | 661 | 226 | 5,401 | 201 | 301 | 321 | 1,501 |
Liquide middelen en kortetermijnbeleggingen
| 103,835 | 94,959 | 114,492 | 83,604 | 55,275 | 57,691 | 38,132 | 26,237 | 48,942 | 29,872 | 43,474 | 34,034 | 41,566 | 37,030 | 47,513 | 39,025 |
Nettovorderingen
| 148,061 | 163,840 | 115,375 | 115,997 | 102,065 | 92,243 | 105,791 | 104,983 | 98,264 | 91,592 | 81,558 | 86,094 | 81,560 | 75,491 | 78,736 | 81,211 |
Voorraad
| 5,571 | 5,483 | 3,031 | 6,186 | 7,475 | 9,341 | 9,221 | 9,107 | 9,687 | 10,341 | 10,193 | 10,326 | 11,120 | 9,046 | 9,262 | 14,612 |
Overige vlottende activa
| 34,089 | 4,400 | 26,363 | 24,178 | 16,728 | 16,956 | 15,526 | 11,835 | 9,773 | 8,645 | 8,294 | 7,765 | 8,196 | 6,888 | 6,456 | 5,951 |
Totaal vlottende activa
| 291,556 | 268,682 | 259,261 | 229,965 | 181,543 | 176,231 | 168,670 | 152,162 | 166,666 | 140,450 | 143,519 | 138,219 | 142,442 | 128,455 | 141,967 | 140,799 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 69,715 | 62,318 | 65,389 | 64,197 | 54,041 | 73,123 | 75,680 | 75,878 | 75,229 | 91,413 | 91,612 | 93,592 | 94,792 | 95,457 | 91,999 | 89,048 |
Goodwill
| 9,659 | 692 | 770 | 1,593 | 244 | 371 | 707 | 803 | 724 | 1,197 | 771 | 1,784 | 3,471 | 5,516 | 6,741 | 4,839 |
Immateriële activa
| 46,142 | 26,979 | 27,980 | 29,555 | 23,889 | 20,143 | 18,208 | 17,863 | 17,509 | 15,555 | 14,802 | 13,488 | 14,047 | 13,073 | 12,388 | 10,162 |
Goodwill en immateriële activa
| 55,801 | 27,671 | 28,750 | 31,148 | 24,133 | 20,514 | 18,915 | 18,666 | 18,233 | 16,752 | 15,573 | 15,272 | 17,518 | 18,589 | 19,129 | 15,001 |
Langetermijnbeleggingen
| 59,023 | 82,488 | 105,928 | 117,317 | 109,642 | 90,775 | 78,666 | 64,056 | 47,004 | 70,595 | 38,561 | 27,232 | 28,492 | 31,493 | 34,272 | 25,403 |
Belastingvorderingen
| 20,397 | 21,159 | 17,313 | 8,443 | 13,539 | 10,013 | 4,902 | 6,129 | 6,558 | 5,199 | 6,881 | 6,823 | 8,597 | 8,115 | 6,994 | 6,762 |
Overige niet-vlottende activa
| 28,964 | -1 | -3 | 1 | -3 | -1 | 22,669 | 20,727 | 22,801 | 21,440 | 17,462 | 21,162 | 18,162 | 18,967 | 18,716 | 18,314 |
Totaal niet-vlottende activa
| 233,900 | 193,635 | 217,377 | 221,106 | 201,352 | 194,424 | 200,832 | 185,456 | 169,825 | 205,399 | 170,089 | 164,081 | 167,561 | 172,621 | 171,110 | 154,528 |
Totaal activa
| 525,456 | 462,320 | 476,642 | 451,072 | 382,899 | 370,657 | 369,504 | 337,622 | 336,495 | 345,851 | 313,610 | 302,302 | 310,003 | 301,076 | 313,077 | 295,327 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 26,206 | 26,976 | 22,475 | 26,467 | 23,387 | 23,338 | 23,246 | 24,047 | 22,617 | 21,681 | 18,828 | 17,692 | 17,917 | 14,944 | 14,953 | 18,626 |
Kortlopende schulden
| 17,398 | 11,990 | 35,229 | 5,793 | 1,190 | 6,285 | 4,460 | 6,084 | 13,069 | 12,521 | 14,299 | 32,881 | 23,226 | 22,300 | 38,895 | 28,019 |
Belastingschulden
| 9,024 | 13,354 | 21,864 | 8,829 | 8,788 | 9,299 | 6,139 | 5,932 | 11,998 | 3,140 | 3,495 | 3,112 | 2,341 | 3,401 | 2,114 | 3,390 |
Uitgestelde opbrengsten
| 26,946 | 31,661 | 38,936 | 25,694 | 25,993 | 26,282 | 20,470 | 22,010 | 26,991 | 15,789 | 15,434 | 14,737 | 13,778 | 14,906 | 13,308 | 13,291 |
Overige kortlopende verplichtingen
| 34,497 | 6,222 | -1,743 | 7,665 | 5,734 | 2,584 | 3,751 | -3,444 | -5,784 | 2,854 | 1,906 | 4,949 | 7,886 | 2,595 | 2,032 | 99 |
Totaal kortlopende verplichtingen
| 140,277 | 117,179 | 139,236 | 100,915 | 88,479 | 91,126 | 81,312 | 78,676 | 91,508 | 77,666 | 72,790 | 91,063 | 83,065 | 73,090 | 86,255 | 82,051 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 20,509 | 8,063 | 5,767 | 41,954 | 22,290 | 21,736 | 29,479 | 31,567 | 37,510 | 45,090 | 50,730 | 33,169 | 58,011 | 59,135 | 56,665 | 55,062 |
Uitgestelde opbrengsten niet-vlottend
| 4,763 | 19,180 | 19,734 | 19,164 | 16,470 | 17,062 | 18,011 | 17,361 | 19,009 | 16,964 | 18,776 | 12,870 | 12,466 | 11,753 | 11,142 | 8,361 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,779 | 616 | 667 | 1,295 | 288 | 330 | 6,876 | 3,079 | 843 | 11,383 | 1,202 | 1,224 | 1,372 | 1,667 | 1,687 | 1,675 |
Overige niet-vlottende verplichtingen
| 26,400 | 8,058 | 8,247 | 8,316 | 7,416 | 5,996 | 7,529 | 7,738 | 7,087 | 5,961 | 5,611 | 5,818 | 4,124 | 4,321 | 2,253 | 1,962 |
Totaal niet-vlottende verplichtingen
| 60,451 | 35,917 | 34,415 | 70,729 | 46,464 | 45,124 | 61,895 | 59,745 | 64,449 | 79,398 | 76,319 | 53,081 | 75,973 | 76,876 | 71,747 | 67,060 |
Totaal passiva
| 200,728 | 153,096 | 173,651 | 171,644 | 134,943 | 136,250 | 143,207 | 138,421 | 155,957 | 157,064 | 149,109 | 144,144 | 159,038 | 149,966 | 158,002 | 149,111 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 290,120 | 275,099 | 248,755 | 230,962 | 211,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,001 | 10,000 |
Ingehouden winsten
| 283,533 | 247,263 | 203,256 | 173,230 | 153,347 | 130,703 | 108,298 | 90,846 | 77,485 | 67,019 | 57,579 | 51,596 | 47,673 | 47,298 | 44,088 | 40,186 |
Overige gereserveerde algehele resultaten
| 15,627 | 6,918 | 18,025 | 21,725 | 11,348 | 17,800 | 27,692 | 15,518 | 8,266 | 24,292 | 2,137 | 2,199 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,249 | -257,264 | -213,257 | -183,231 | -163,348 | -140,704 | 75,642 | 78,687 | 80,796 | 83,087 | 86,780 | 86,760 | 86,024 | 86,377 | 84,332 | 80,876 |
Totaal eigen vermogen van aandeelhouders
| 312,410 | 297,038 | 293,124 | 270,480 | 242,310 | 229,632 | 221,633 | 195,052 | 176,548 | 184,399 | 156,497 | 150,556 | 143,698 | 143,676 | 138,421 | 131,062 |
Totaal eigen vermogen
| 324,725 | 309,224 | 302,991 | 279,428 | 247,956 | 234,407 | 226,297 | 199,201 | 180,538 | 188,787 | 164,501 | 158,158 | 150,965 | 151,110 | 155,075 | 146,216 |
Totaal passiva en aandeelhoudersvermogen
| 525,456 | 462,320 | 476,642 | 451,072 | 382,899 | 370,657 | 369,504 | 337,622 | 336,495 | 345,851 | 313,610 | 302,302 | 310,003 | 301,076 | 313,077 | 295,327 |