JMDC Inc.
TSE:4483.T
4374 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 27,456 | 17,875 | 14,473 | 16,983 | 21,521 | 23,029 | 22,782 | 21,754 | 41,467 | 10,128 | 13,192 | 14,459 | 15,479 | 17,948 | 19,898 | 18,582 | 6,563 | 8,117 | 7,692 | 3,634 | 3,652 | 3,652 | 3,634 |
Kortetermijnbeleggingen
| 0 | 0 | 3,619 | 3,630 | 3,249 | 3,240 | 3,340 | 3,127 | 3,127 | 2,621 | 2,561 | 255 | 255 | 249 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 27,456 | 17,875 | 14,473 | 20,613 | 24,770 | 26,269 | 26,122 | 24,881 | 44,594 | 12,749 | 15,753 | 14,714 | 15,734 | 18,197 | 20,050 | 18,582 | 6,563 | 8,117 | 7,692 | 3,634 | 3,652 | 3,652 | 3,634 |
Nettovorderingen
| 17,789 | 15,947 | 22,173 | 12,967 | 11,054 | 9,586 | 11,241 | 10,282 | 9,054 | 9,152 | 9,283 | 8,687 | 7,580 | 6,791 | 7,753 | 7,458 | 7,107 | 7,050 | 1,993 | 1,778 | 1,918 | 1,918 | 1,778 |
Voorraad
| 349 | 332 | 249 | 261 | 194 | 189 | 275 | 326 | 291 | 273 | 248 | 280 | 234 | 250 | 220 | 326 | 280 | 311 | 266 | 166 | 225 | 225 | 166 |
Overige vlottende activa
| 5,314 | 4,938 | 4,500 | 949 | 623 | 618 | 602 | 751 | 651 | 659 | 695 | 754 | 447 | 429 | 337 | 416 | 333 | 387 | 185 | 347 | 310 | 310 | 347 |
Totaal vlottende activa
| 50,908 | 39,092 | 41,395 | 34,790 | 36,641 | 36,662 | 38,240 | 36,240 | 54,590 | 22,833 | 25,979 | 24,435 | 23,995 | 25,667 | 28,360 | 26,782 | 14,283 | 15,865 | 10,136 | 5,925 | 6,105 | 6,105 | 5,925 |
Niet-vlottende activa: | |||||||||||||||||||||||
Materiële vaste activa, netto
| 13,477 | 13,071 | 12,724 | 11,838 | 11,230 | 10,869 | 10,772 | 10,661 | 9,447 | 9,081 | 8,420 | 8,399 | 8,358 | 8,238 | 8,186 | 7,818 | 7,261 | 7,210 | 5,169 | 4,921 | 4,818 | 4,818 | 4,921 |
Goodwill
| 58,040 | 55,974 | 55,974 | 44,921 | 42,101 | 41,008 | 39,824 | 39,001 | 38,878 | 22,326 | 19,409 | 19,367 | 18,928 | 16,670 | 15,284 | 14,764 | 7,571 | 7,519 | 7,388 | 5,863 | 5,863 | 5,863 | 5,863 |
Immateriële activa
| 5,915 | 5,832 | 5,768 | 5,545 | 5,396 | 5,300 | 5,922 | 5,898 | 5,779 | 5,686 | 5,176 | 5,091 | 3,874 | 3,830 | 3,718 | 2,431 | 2,268 | 2,145 | 1,971 | 1,428 | 1,644 | 1,644 | 1,428 |
Goodwill en immateriële activa
| 63,955 | 61,806 | 61,742 | 50,466 | 47,497 | 46,308 | 45,746 | 44,899 | 44,657 | 28,012 | 24,585 | 24,458 | 22,802 | 20,500 | 19,002 | 17,195 | 9,839 | 9,664 | 9,359 | 7,291 | 7,507 | 7,507 | 7,291 |
Langetermijnbeleggingen
| 5,596 | 5,146 | 4,541 | 830 | -825 | 1,796 | -1,743 | -1,511 | -1,473 | 1,687 | 1,439 | 1,447 | 1,308 | 906 | 980 | 1,592 | 1,980 | 1,782 | 1,670 | 351 | 650 | 707 | 351 |
Belastingvorderingen
| 1,898 | 1,954 | 1,771 | 1,709 | 1,901 | 1,886 | 2,057 | 1,562 | 1,577 | 1,650 | 1,637 | 1,650 | 1,608 | 1,539 | 975 | 701 | 702 | 725 | 568 | 416 | 477 | 0 | 416 |
Overige niet-vlottende activa
| 314 | 300 | 279 | 3,975 | 3,554 | 0 | 3,492 | 3,284 | 3,291 | 0 | 0 | 0 | 0 | 422 | 348 | 222 | 245 | 67 | 41 | 60 | 60 | 481 | 61 |
Totaal niet-vlottende activa
| 85,240 | 82,277 | 81,057 | 68,818 | 63,357 | 60,859 | 60,324 | 58,895 | 57,499 | 40,430 | 36,081 | 35,954 | 34,076 | 31,605 | 29,491 | 27,528 | 20,027 | 19,448 | 16,807 | 13,039 | 13,512 | 13,513 | 13,040 |
Totaal activa
| 136,148 | 121,369 | 122,452 | 103,611 | 100,000 | 97,523 | 98,567 | 95,138 | 112,092 | 63,265 | 62,064 | 60,393 | 58,075 | 57,275 | 57,854 | 54,313 | 34,314 | 35,317 | 26,944 | 18,965 | 19,616 | 19,618 | 18,965 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||
Crediteuren
| 7,197 | 6,288 | 5,975 | 5,523 | 5,506 | 4,865 | 5,790 | 6,013 | 5,174 | 6,145 | 6,182 | 5,945 | 5,261 | 5,323 | 5,842 | 5,300 | 5,312 | 5,954 | 1,244 | 1,164 | 879 | 879 | 1,164 |
Kortlopende schulden
| 21,244 | 20,865 | 23,438 | 4,022 | 3,886 | 1,811 | 1,840 | 1,684 | 21,054 | 1,804 | 1,466 | 1,445 | 1,422 | 1,407 | 3,909 | 3,854 | 1,118 | 1,902 | 765 | 2,527 | 728 | 356 | 2,527 |
Belastingschulden
| 0 | 543 | 1,316 | 760 | 1,018 | 540 | 1,201 | 471 | 745 | 456 | 999 | 576 | 568 | 282 | 768 | 373 | 430 | 152 | 657 | 213 | 380 | 0 | 213 |
Uitgestelde opbrengsten
| 2,548 | 2,533 | 1,462 | 2,678 | 3,170 | 2,754 | 3,267 | 2,424 | 2,866 | 2,600 | 2,842 | 2,359 | 2,407 | 2,306 | 776 | 382 | 444 | 170 | 683 | 236 | 406 | 0 | 236 |
Overige kortlopende verplichtingen
| 3,274 | 3,511 | 3,360 | 1,183 | 1,186 | 1,134 | 1,319 | 1,069 | 1,001 | 1,313 | 1,143 | 1,022 | 918 | 787 | 2,681 | 2,425 | 2,402 | 2,593 | 2,246 | 1,683 | 2,017 | 2,795 | 1,683 |
Totaal kortlopende verplichtingen
| 34,263 | 33,197 | 34,235 | 13,406 | 13,748 | 10,564 | 12,216 | 11,190 | 30,095 | 11,862 | 11,633 | 10,771 | 10,008 | 9,823 | 13,208 | 11,961 | 9,276 | 10,619 | 4,938 | 5,610 | 4,030 | 4,030 | 5,610 |
Langlopende verplichtingen: | |||||||||||||||||||||||
Langetermijnschulden
| 17,867 | 6,447 | 6,574 | 17,319 | 14,862 | 18,460 | 18,558 | 18,069 | 17,360 | 16,964 | 16,329 | 16,587 | 16,665 | 16,770 | 15,544 | 15,337 | 14,332 | 14,501 | 8,504 | 6,871 | 8,448 | 8,448 | 6,871 |
Uitgestelde opbrengsten niet-vlottend
| 2,179 | 1,811 | 1,535 | 1,435 | 1,379 | 1,383 | 1,520 | 1,461 | 1,481 | 1,508 | 1,560 | 1,495 | 1,482 | 1,447 | 440 | 443 | 417 | 402 | 374 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 696 | 692 | 699 | 765 | 716 | 724 | 730 | 745 | 755 | 762 | 769 | 792 | 398 | 403 | 408 | 16 | 16 | 19 | 2 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8,696 | 8,825 | 8,719 | 642 | 584 | 550 | 1,018 | 815 | 791 | 779 | 597 | 594 | 582 | 550 | 4 | 1 | 2 | 1 | 3 | 367 | 384 | 384 | 367 |
Totaal niet-vlottende verplichtingen
| 29,438 | 17,775 | 17,527 | 20,161 | 17,541 | 21,117 | 21,826 | 21,090 | 20,387 | 20,013 | 19,255 | 19,468 | 19,127 | 19,170 | 16,396 | 15,797 | 14,767 | 14,923 | 8,883 | 7,238 | 8,832 | 8,832 | 7,238 |
Totaal passiva
| 63,701 | 50,972 | 51,762 | 33,567 | 31,289 | 31,681 | 34,042 | 32,280 | 50,482 | 31,875 | 30,888 | 30,239 | 29,135 | 28,993 | 29,604 | 27,758 | 24,043 | 25,542 | 13,821 | 12,848 | 12,862 | 12,862 | 12,848 |
Eigen vermogen: | |||||||||||||||||||||||
Preferente aandelen
| 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
| 25,110 | 25,101 | 25,099 | 25,096 | 25,094 | 24,008 | 23,994 | 23,980 | 23,964 | 9,113 | 9,091 | 9,070 | 9,032 | 9,002 | 8,971 | 8,851 | 3,412 | 3,412 | 3,412 | 646 | 668 | 668 | 646 |
Ingehouden winsten
| 18,735 | 16,982 | 17,166 | 16,534 | 15,221 | 14,597 | 13,308 | 11,672 | 10,466 | 9,785 | 9,591 | 8,605 | 7,465 | 6,864 | 6,323 | 5,425 | 4,577 | 4,083 | 3,847 | 2,317 | 2,907 | 2,907 | 2,317 |
Overige gereserveerde algehele resultaten
| 29 | 22 | 17 | 26 | 26 | 26 | 28 | 29 | 28 | 16 | 17 | 19 | 21 | 23 | 25 | 33 | 35 | 33 | 22 | 18 | 16 | 16 | 0 |
Overige totale aandeelhoudersvermogen
| 28,201 | 28,191 | 28,308 | 28,298 | 28,294 | 27,225 | 27,209 | 27,196 | 27,180 | 12,502 | 12,482 | 12,460 | 12,422 | 12,393 | 12,931 | 12,246 | 2,247 | 2,247 | 5,842 | 3,136 | 3,163 | 3,165 | 3,153 |
Totaal eigen vermogen van aandeelhouders
| 72,075 | 70,296 | 70,590 | 69,954 | 68,635 | 65,856 | 64,539 | 62,877 | 61,638 | 31,416 | 31,181 | 30,154 | 28,940 | 28,282 | 28,250 | 26,555 | 10,271 | 9,775 | 13,123 | 6,117 | 6,754 | 6,756 | 6,116 |
Totaal eigen vermogen
| 72,443 | 70,397 | 70,686 | 70,044 | 68,711 | 65,842 | 64,525 | 62,858 | 61,610 | 31,390 | 31,176 | 30,154 | 28,940 | 28,282 | 28,250 | 26,555 | 10,271 | 9,775 | 13,123 | 6,117 | 6,754 | 6,756 | 6,116 |
Totaal passiva en aandeelhoudersvermogen
| 136,148 | 121,369 | 122,448 | 103,611 | 100,000 | 97,523 | 98,567 | 95,138 | 112,092 | 63,265 | 62,064 | 60,393 | 58,075 | 57,275 | 57,854 | 54,313 | 34,314 | 35,317 | 26,944 | 18,965 | 19,616 | 19,618 | 18,964 |