Sekisui Jushi Corporation
TSE:4212.T
2214 (JPY) • At close November 8, 2024
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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 537 | 428 | 1,770 | 1,497 | 1,627 | 1,392 | 3,790 | 2,227 | 1,988 | 1,857 | 3,933 | 2,850 | 2,195 | 2,369 | 4,127 | 3,016 | 2,039 | 2,027 | 3,512 | 2,635 | 2,310 | 2,071 | 3,773 | 2,565 | 2,055 | 1,997 | 3,508 | 2,734 | 2,190 | 2,217 | 3,445 | 2,506 | 2,088 | 1,901 | 3,660 | 2,326 | 1,871 | 1,835 | 3,359 | 2,224 | 1,980 | 1,716 | 3,500 | 2,417 | 2,053 | 1,695 | 3,259 | 2,333 | 1,816 | 1,379 | 3,497 | 2,144 | 1,488 | 1,579 | 3,376 | 2,011 | 1,528 | 1,492 | 3,104 | 2,332 | 1,221 | 991 | 2,667 | 1,043 |
Afschrijvingen & Amortisatie
| 899 | 836 | 342 | 326 | 307 | 277 | 341 | 309 | 284 | 263 | 305 | 280 | 272 | 264 | 323 | 281 | 277 | 258 | 309 | 288 | 277 | 256 | 286 | 275 | 248 | 233 | 271 | 262 | 256 | 245 | 311 | 293 | 291 | 293 | 363 | 336 | 333 | 327 | 328 | 303 | 284 | 276 | 328 | 297 | 293 | 277 | 350 | 314 | 300 | 296 | 349 | 332 | 299 | 286 | 349 | 342 | 328 | 325 | 427 | 415 | 416 | 397 | 484 | 508 |
Uitgestelde Inkomstenbelasting
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 2,724 | 780 | -1,857 | -3,857 | 547 | 1,785 | -1,334 | -1,666 | 183 | 1,077 | -1,635 | -1,352 | 1,308 | 2,195 | -348 | -1,953 | 1,832 | 1,221 | -253 | -1,997 | 1,717 | 1,291 | -1,966 | -1,954 | 2,512 | 1,479 | -1,591 | -1,704 | 1,221 | 1,554 | -1,127 | -2,168 | 1,228 | 1,734 | -1,890 | -1,793 | 2,713 | 1,694 | -1,659 | -2,009 | 2,047 | 1,168 | -2,008 | -1,872 | 2,287 | 843 | -2,146 | -1,838 | 3,147 | 1,655 | -3,577 | -1,951 | 1,499 | 1,014 | -2,432 | -1,419 | 2,212 | 2,158 | -2,205 | -2,329 | 2,786 | 1,902 | -2,057 | -1,562 |
Vorderingen
| 2,739 | 3,274 | -4,152 | -1,341 | 479 | 4,769 | -3,158 | -2,539 | 643 | 3,862 | -1,805 | -2,471 | 1,841 | 4,937 | -3,893 | -3,408 | 2,380 | 4,797 | -2,386 | -2,496 | 2,688 | 4,089 | -5,085 | -1,550 | 2,666 | 4,288 | -3,680 | -1,678 | 252 | 3,995 | -3,670 | -3,290 | 1,744 | 4,477 | -2,484 | -2,623 | 3,095 | 5,276 | -3,282 | -3,453 | 3,177 | 4,239 | -4,731 | -3,522 | 4,745 | 3,011 | -6,226 | -1,723 | 4,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -162 | -723 | 1,282 | -904 | -151 | -310 | 1,651 | -1,685 | -598 | -1,025 | 1,006 | -748 | 55 | -932 | 1,676 | -1,008 | 189 | -802 | 1,545 | -1,012 | 413 | -485 | 1,356 | -1,314 | -61 | -425 | 1,425 | -752 | 102 | -283 | 964 | -823 | -63 | -633 | 1,359 | -731 | 352 | -442 | 1,424 | -1,189 | -4 | -368 | 1,157 | -1,167 | 576 | -428 | 415 | -878 | 154 | -458 | 1,588 | -1,065 | -36 | -553 | 697 | -976 | 366 | -474 | 1,514 | -1,315 | 65 | 113 | 1,994 | -385 |
Crediteuren
| -697 | -1,194 | -613 | -1,313 | -164 | -2,278 | -78 | 2,799 | -197 | -1,311 | -543 | 2,125 | -939 | -1,338 | 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 | 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 |
Overig Werkkapitaal
| 844 | -1,771 | 1,626 | -299 | 383 | -396 | 251 | -241 | 335 | -449 | -836 | 1,867 | -588 | 3,127 | -2,024 | -945 | 1,643 | 2,023 | -1,798 | -985 | 1,304 | 1,776 | -3,322 | -640 | 2,573 | 1,904 | -3,016 | -952 | 1,119 | 1,837 | -2,091 | -1,345 | 1,291 | 2,367 | -3,249 | -1,062 | 2,361 | 2,136 | -3,083 | -820 | 2,051 | 1,536 | -3,165 | -705 | 1,711 | 1,271 | -2,561 | -960 | 2,993 | 2,113 | -5,165 | -886 | 1,535 | 1,567 | -3,129 | -443 | 1,846 | 2,632 | -3,719 | -1,014 | 2,721 | 1,789 | -4,051 | -1,177 |
Overige Niet-Contante Posten
| 407 | -1,342 | 4,285 | -1,238 | -106 | -1,827 | -11 | -1,789 | -696 | -1,877 | 535 | -1,821 | -485 | -2,421 | -759 | -742 | -306 | -2,007 | 413 | -732 | -354 | -2,121 | 655 | -820 | -647 | -2,243 | 339 | -1,185 | -44 | -2,460 | 371 | -687 | -259 | -2,022 | 801 | -879 | -278 | -2,133 | 599 | -867 | -95 | -2,562 | 466 | -781 | -277 | -2,692 | 573 | -867 | -258 | -2,711 | 772 | -1,233 | 319 | -3,031 | 1,272 | -1,381 | 250 | -3,805 | 1,456 | -704 | 367 | -2,376 | 981 | -503 |
Kasstroom uit Operationele Activiteiten
| 4,567 | 702 | 373 | -3,272 | 2,375 | 1,627 | 2,786 | -919 | 1,759 | 1,320 | 3,138 | -43 | 3,290 | 2,407 | 3,343 | 602 | 3,842 | 1,499 | 3,981 | 194 | 3,950 | 1,497 | 2,748 | 66 | 4,168 | 1,466 | 2,527 | 107 | 3,623 | 1,556 | 3,000 | -56 | 3,348 | 1,906 | 2,934 | -10 | 4,639 | 1,723 | 2,627 | -349 | 4,216 | 598 | 2,286 | 61 | 4,356 | 123 | 2,036 | -58 | 5,005 | 619 | 1,041 | -708 | 3,605 | -152 | 2,565 | -447 | 4,318 | 170 | 2,782 | -286 | 4,790 | 914 | 2,075 | -514 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -264 | -546 | -743 | -335 | -454 | -346 | -737 | -175 | -146 | -164 | -260 | -110 | -292 | -416 | -196 | -162 | -180 | -203 | -387 | -253 | -195 | -271 | -329 | -305 | -310 | -177 | -214 | -127 | -201 | -154 | -80 | -143 | -102 | -213 | -244 | -443 | -383 | -729 | -507 | -461 | -217 | -292 | -238 | -313 | -253 | -201 | -146 | -113 | -201 | -287 | -250 | -79 | -157 | -104 | -213 | -128 | -68 | -175 | -145 | -89 | -130 | -151 | -175 | -201 |
Netto Overnames
| 0 | 0 | -5,215 | -1,026 | -1,059 | 0 | 61 | 0 | 0 | 0 | -46 | 0 | -2,000 | -3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 1,026 | -19 | -322 | -200 | 0 | 0 | 0 | -3,000 | 0 | -4,000 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -58 | 0 | -1,217 | -26 | 0 | 0 | -200 | -1 | 0 | -1 | -2 | -1 | -320 | -1 | 0 | -1 | -181 | -58 | -24 | -1 | -1 | 195 | 0 | -496 | -1 | 0 | 0 | -1,501 | -382 | 0 | 0 | -1 | -135 | -72 |
Verkoop/verval van Beleggingen
| 80 | 0 | 236 | 206 | 1,059 | 0 | 1,046 | 56 | 0 | 0 | 250 | 6 | 2,576 | 3,000 | 111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,067 | 0 | 2,000 | 2,000 | 5,042 | 0 | 0 | 0 | 256 | 0 | 0 | 300 | 89 | 0 | 0 | 1,500 | 4,000 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -47 | -104 | 73 | -1,073 | 1,073 | -13 | 115 | -13 | -3,013 | 0 | 116 | -1 | 2,000 | 955 | 14 | 2 | 46 | 30 | -776 | 135 | -2,249 | 118 | -3,022 | -5 | -3,157 | -2,892 | -5,125 | 22 | -18 | -94 | -29 | 61 | 1,103 | 163 | 2,679 | 79 | -1,879 | -201 | -7,317 | 60 | -1,305 | 44 | -3,001 | -95 | -1,915 | 44 | -4,055 | 49 | -3,303 | 47 | 6 | -554 | 292 | 109 | -1,016 | -93 | -1,009 | -232 | 7 | -52 | 267 | 289 | 10 | -301 |
Kasstroom uit Investeringsactiviteiten
| -231 | -650 | -5,651 | -1,202 | 600 | -681 | 285 | -132 | -3,159 | -164 | -2,940 | -105 | 284 | 439 | -71 | -160 | -134 | -173 | -1,163 | -118 | -2,444 | -153 | -284 | -310 | -1,467 | -1,069 | -297 | -105 | -219 | -252 | 99 | -82 | -216 | 224 | 2,524 | -364 | -2,462 | 569 | -3,824 | -402 | -1,524 | -249 | -3,278 | -409 | -2,168 | -158 | -4,305 | -122 | -3,528 | -241 | -245 | -438 | 135 | -491 | -1,230 | -221 | -1,077 | -1,908 | -520 | -141 | 137 | 137 | -300 | -574 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -590 | -9 | -5,230 | 0 | 0 | 0 | -100 | -100 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 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 | 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 | 0 | 0 | 0 | 113 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -2,210 | -1,371 | 0 | -1 | -16,740 | 0 | 0 | -352 | -1,057 | 0 | -17 | 0 | -1,185 | -3,105 | -802 | 0 | 0 | 0 | -251 | -2,164 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -5 | -1,051 | -3 | -1,083 | -4 | -1,291 | -3 | -1,256 | -4 | -1,397 | -2 | -1,151 | -3 | -1,335 | -2 | -1,087 | -3 | -1,129 | -2 | -1,070 | -3 | -1,158 | -2 | -975 | -8 | -1,013 | -1 | -931 | -8 | -879 | -4 | -796 | -9 | -834 | -3 | -752 | -14 | -786 | -7 | -660 | -9 | -656 | -2 | -664 | -9 | -656 | -7 | -482 | -7 | -569 | -26 | -392 | -4 | -600 | -1 | -357 | -3 | -534 | -2 | -361 | -2 | -359 | 0 | -374 |
Overige Financieringsactiviteiten
| -26 | -8 | 2 | -4 | 4 | -67 | 212 | -196 | 3 | -83 | 3 | -4 | -3 | -74 | -300 | -4 | 2 | -52 | -6 | -2,164 | -1 | -40 | 44 | -204 | -3 | -34 | 196 | -203 | -304 | -34 | -522 | -4 | -5 | -86 | -353 | 95 | -5 | -155 | 1 | -2 | -3 | -15 | -1 | -3 | -5 | -13 | -4 | 0 | -1 | -110 | 1 | -1 | -2 | -808 | 95 | 52 | 3 | -57 | -329 | -61 | -282 | -342 | -750 | -186 |
Kasstroom uit Financieringsactiviteiten
| -2,821 | -2,439 | -5,223 | -1,088 | -16,740 | -1,358 | 109 | -1,804 | -1,058 | -1,480 | -16 | -1,155 | -1,185 | -4,514 | -1,104 | -1,091 | -1 | -1,181 | -259 | -3,234 | -4 | -1,198 | 42 | -1,179 | -11 | -1,047 | 195 | -1,134 | -312 | -913 | -526 | -800 | -14 | -920 | -356 | -657 | -19 | -941 | -7 | -662 | -12 | -671 | -3 | -667 | -14 | -669 | -11 | -482 | -8 | -679 | -26 | -393 | -4 | -1,408 | 94 | -305 | 6 | -591 | -331 | -422 | -284 | -588 | -750 | -560 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 36 | 71 | 44 | 282 | 104 | -98 | 29 | 203 | 196 | 69 | -37 | 10 | 103 | 51 | 7 | 33 | -82 | 73 | -46 | -43 | -5 | -69 | 61 | -16 | -66 | 31 | 55 | 57 | -36 | 161 | 2 | -185 | -87 | -15 | -82 | 34 | -62 | 110 | 101 | -11 | -44 | 99 | 6 | 54 | 96 | 141 | -7 | -56 | 62 | -2 | -37 | -6 | 17 | -19 | -12 | -29 | -11 | 11 | -24 | -5 | 26 | -50 | -10 |
Netto Kasstroomverandering
| 1,817 | -2,350 | -10,429 | -5,518 | -13,482 | -309 | 3,084 | -2,827 | -2,255 | -128 | 249 | -1,338 | 2,398 | -1,564 | 2,220 | -642 | 3,740 | 62 | 2,633 | -3,204 | 1,459 | 139 | 2,437 | -1,362 | 2,675 | -717 | 2,455 | -1,077 | 3,152 | 353 | 2,735 | -937 | 2,932 | 1,123 | 5,089 | -1,113 | 2,191 | 1,289 | -1,094 | -1,310 | 2,666 | -365 | -897 | -1,010 | 2,229 | -608 | -2,137 | -670 | 1,413 | -146 | 768 | -1,577 | 3,731 | -2,035 | 1,409 | -985 | 3,217 | -2,340 | 1,943 | -875 | 4,638 | 522 | 974 | -1,658 |
Kaspositie aan het Einde van de Periode
| 14,634 | 12,817 | 15,167 | 25,596 | 31,114 | 44,596 | 44,905 | 41,821 | 44,648 | 46,903 | 47,031 | 46,782 | 48,120 | 45,722 | 47,286 | 45,066 | 45,708 | 41,968 | 41,906 | 39,273 | 42,477 | 41,018 | 40,879 | 38,442 | 39,804 | 37,129 | 37,846 | 35,391 | 36,468 | 33,316 | 32,963 | 30,228 | 31,165 | 28,233 | 27,110 | 22,021 | 23,134 | 20,943 | 19,654 | 20,748 | 22,058 | 19,392 | 19,757 | 20,654 | 21,664 | 19,435 | 20,043 | 22,180 | 22,850 | 21,437 | 21,583 | 20,815 | 22,392 | 18,661 | 20,696 | 19,287 | 20,272 | 17,055 | 19,395 | 17,452 | 18,327 | 13,689 | 13,167 | 12,193 |