Shiseido Company, Limited
TSE:4911.T
3200 (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 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 104,685 | 119,036 | 172,056 | 130,013 | 110,342 | 125,891 | 166,698 | 120,126 | 116,771 | 103,603 | 95,774 | 59,330 | 67,121 | 90,006 | 70,101 | 57,411 | 67,413 | 82,453 | 53,511 | 55,168 | 39,205 | 35,679 | 35,049 | 34,160 | 29,700 | 33,731 | 54,955 | 56,875 | 53,992 |
Kortetermijnbeleggingen
| 21,956 | 18,498 | -43,483 | 21,000 | -16,690 | -15,363 | 7,781 | 7,905 | 7,685 | 18,266 | 33,129 | 31,933 | 26,716 | 15,051 | 24,723 | 47,343 | 65,075 | 68,544 | 36,945 | 57,063 | 22,349 | 67,311 | 55,365 | 33,530 | 75,290 | 84,794 | 64,446 | 56,998 | 54,782 |
Liquide middelen en kortetermijnbeleggingen
| 104,685 | 137,534 | 172,056 | 151,013 | 110,342 | 125,891 | 174,479 | 128,031 | 124,456 | 121,869 | 128,903 | 91,263 | 93,837 | 105,057 | 94,824 | 104,754 | 132,488 | 150,997 | 90,456 | 112,231 | 61,554 | 102,990 | 90,414 | 67,690 | 104,990 | 118,525 | 119,401 | 113,873 | 108,774 |
Nettovorderingen
| 149,688 | 200,998 | 151,115 | 144,728 | 172,905 | 196,181 | 187,525 | 170,386 | 155,443 | 164,191 | 164,850 | 143,175 | 132,734 | 129,659 | 140,185 | 128,247 | 109,621 | 137,525 | 103,425 | 106,142 | 110,215 | 128,649 | 107,420 | 125,071 | 112,217 | 109,105 | 131,644 | 105,885 | 98,176 |
Voorraad
| 149,646 | 130,942 | 143,758 | 170,031 | 181,104 | 149,788 | 129,954 | 115,672 | 105,928 | 106,696 | 90,244 | 84,552 | 71,902 | 67,574 | 67,342 | 68,330 | 68,486 | 73,891 | 72,344 | 66,580 | 65,707 | 66,360 | 70,341 | 91,261 | 77,423 | 65,794 | 71,337 | 60,521 | 57,077 |
Overige vlottende activa
| 65,995 | 54,755 | 54,604 | 48,991 | 68,272 | 40,824 | 34,287 | 29,659 | 24,846 | 22,313 | 18,591 | 13,691 | 16,756 | 11,989 | 15,890 | 15,664 | 17,657 | 10,795 | 8,602 | 9,589 | 8,144 | 7,851 | 11,259 | 18,311 | 7,321 | 10,149 | 18,125 | 7,572 | 6,725 |
Totaal vlottende activa
| 470,014 | 524,229 | 521,533 | 514,763 | 532,623 | 512,684 | 526,245 | 443,748 | 410,673 | 415,069 | 402,588 | 332,681 | 315,229 | 314,279 | 318,241 | 316,995 | 357,707 | 373,208 | 300,605 | 313,921 | 264,175 | 305,850 | 304,832 | 319,075 | 323,311 | 314,292 | 340,507 | 299,121 | 283,964 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 402,386 | 432,615 | 357,405 | 341,044 | 314,757 | 235,185 | 158,681 | 156,194 | 134,281 | 136,986 | 134,879 | 127,805 | 129,796 | 131,219 | 132,783 | 138,232 | 144,358 | 171,636 | 160,196 | 164,029 | 167,645 | 171,655 | 177,986 | 176,862 | 178,912 | 172,029 | 165,611 | 145,823 | 143,465 |
Goodwill
| 62,143 | 57,879 | 44,159 | 54,429 | 64,499 | 12,610 | 12,166 | 59,795 | 59,430 | 64,453 | 63,377 | 57,127 | 84,539 | 94,122 | 11,852 | 12,197 | 22,194 | 23,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 137,663 | 123,217 | 102,330 | 186,963 | 184,710 | 152,796 | 156,420 | 186,538 | 101,973 | 102,668 | 103,355 | 93,565 | 89,103 | 91,931 | 23,983 | 23,207 | 28,744 | 26,639 | 57,018 | 64,143 | 63,882 | 69,530 | 69,507 | 51,908 | 44,501 | 49,624 | 49,432 | 43,556 | 33,295 |
Goodwill en immateriële activa
| 199,806 | 181,096 | 146,489 | 241,392 | 249,209 | 165,406 | 168,586 | 246,333 | 161,403 | 167,121 | 166,732 | 150,692 | 173,642 | 186,053 | 35,835 | 35,404 | 50,938 | 49,742 | 57,018 | 64,143 | 63,882 | 69,530 | 69,507 | 51,908 | 44,501 | 49,624 | 49,432 | 43,556 | 33,295 |
Langetermijnbeleggingen
| 113,770 | 81,738 | 53,200 | -7,473 | 30,605 | 38,389 | 18,499 | 16,994 | 19,749 | 10,968 | -6,240 | -1,423 | 680 | 12,464 | 167,419 | -13,414 | 64,935 | 20,567 | 102,091 | 126,884 | 98,498 | 2,365 | 66,444 | 77,669 | 70,517 | 61,843 | -3,212 | 110,207 | 106,398 |
Belastingvorderingen
| 61,187 | 63,382 | 72,968 | 42,501 | 55,313 | 30,001 | 30,658 | 37,371 | 36,833 | 37,960 | 33,118 | 20,373 | 18,084 | 19,577 | 14,163 | 12,092 | 10,944 | 11,837 | 17,708 | 29,706 | 30,344 | 44,732 | 44,415 | 39,733 | 12,551 | 0 | 64,446 | 0 | 0 |
Overige niet-vlottende activa
| 8,334 | 24,601 | 27,762 | 72,000 | 36,286 | 27,950 | 46,752 | 45,363 | 45,604 | 55,529 | 70,267 | 85,247 | 83,276 | 76,592 | 107,004 | 117,259 | 46,982 | 112,843 | 34,224 | 2,412 | 2,186 | 69,271 | 857 | 0 | 27,639 | 16,191 | 9,651 | 11,425 | 13,391 |
Totaal niet-vlottende activa
| 785,483 | 783,432 | 657,824 | 689,464 | 686,170 | 496,931 | 423,176 | 502,255 | 397,870 | 408,564 | 398,756 | 382,694 | 405,478 | 425,905 | 457,204 | 289,573 | 318,157 | 366,625 | 371,237 | 387,174 | 362,555 | 357,553 | 359,209 | 346,172 | 334,120 | 299,687 | 285,928 | 311,011 | 296,549 |
Totaal activa
| 1,255,497 | 1,307,661 | 1,179,357 | 1,204,227 | 1,218,794 | 1,009,617 | 949,424 | 946,004 | 20,806 | 823,636 | 801,344 | 715,376 | 720,707 | 740,184 | 775,445 | 606,568 | 675,864 | 739,833 | 671,842 | 701,095 | 626,730 | 663,403 | 664,041 | 665,247 | 657,431 | 613,979 | 626,435 | 610,132 | 580,513 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||
Crediteuren
| 178,526 | 203,770 | 28,021 | 21,187 | 31,336 | 56,870 | 49,140 | 51,080 | 33,102 | 34,460 | 50,945 | 43,542 | 92,578 | 81,751 | 91,308 | 99,718 | 57,294 | 56,525 | 60,492 | 57,937 | 54,161 | 47,242 | 48,840 | 56,491 | 48,662 | 49,403 | 62,856 | 57,882 | 56,922 |
Kortlopende schulden
| 71,916 | 49,747 | 25,394 | 75,565 | 144,948 | 15,201 | 10,662 | 16,556 | 18,994 | 75,614 | 64,053 | 39,393 | 9,734 | 16,360 | 112,692 | 27,601 | 38,653 | 66,144 | 12,786 | 25,213 | 47,678 | 55,117 | 25,685 | 16,642 | 34,123 | 6,056 | 6,361 | 13,736 | 50,055 |
Belastingschulden
| 3,553 | 5,442 | 45,600 | 7,374 | 11,951 | 20,129 | 25,032 | 5,561 | 4,661 | 16,210 | 17,503 | 9,113 | 8,025 | 12,214 | 10,277 | 5,306 | 9,030 | 10,026 | 8,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3,553 | 6,942 | 184,105 | 105,755 | 132,099 | 139,428 | 126,090 | 86,195 | 76,293 | 84,532 | 95,657 | 72,865 | 35,100 | 37,294 | 34,781 | 26,690 | 86,502 | 31,914 | 13,844 | 117,337 | 64,229 | 69,024 | 71,723 | 74,200 | 91,393 | 72,996 | 66,836 | 77,312 | 74,661 |
Overige kortlopende verplichtingen
| 114,350 | 129,103 | 146,511 | 150,470 | 155,890 | 128,441 | 105,487 | 92,856 | 78,395 | 70,775 | 39,128 | 31,425 | 27,307 | 24,271 | 22,731 | 20,088 | 23,540 | 73,258 | 80,175 | 12,051 | 10,541 | 12,788 | 11,297 | 14,981 | 14,237 | 14,707 | 13,590 | 12,938 | 6,551 |
Totaal kortlopende verplichtingen
| 368,345 | 389,562 | 384,031 | 352,977 | 464,273 | 339,940 | 291,379 | 246,687 | 206,784 | 265,381 | 249,783 | 187,225 | 164,719 | 159,676 | 261,512 | 174,097 | 205,989 | 227,841 | 167,297 | 212,538 | 176,609 | 184,171 | 157,545 | 162,314 | 188,415 | 143,162 | 149,643 | 161,868 | 188,189 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||
Langetermijnschulden
| 110,559 | 247,441 | 165,588 | 248,733 | 103,159 | 60,574 | 70,801 | 104,022 | 67,616 | 31,281 | 91,863 | 145,273 | 175,417 | 181,155 | 101,753 | 34,450 | 24,566 | 61,694 | 69,492 | 69,114 | 18,480 | 44,291 | 72,485 | 50,544 | 6,021 | 30,138 | 28,102 | 27,911 | 2,551 |
Uitgestelde opbrengsten niet-vlottend
| 98,506 | 0 | 23,693 | 80,507 | 119,361 | 8,181 | 133,610 | 148,350 | -46,790 | 79,454 | 62,631 | 45,546 | 42,925 | 42,130 | 40,979 | 39,621 | 38,652 | 39,065 | 36,839 | 35,517 | 41,637 | 63,294 | 67,285 | 0 | 3,807 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,870 | 2,174 | 1,040 | 2,944 | 2,712 | 3,316 | 3,762 | 29,818 | 31,270 | 33,198 | 33,413 | 28,931 | 27,622 | 29,165 | 3,381 | 3,821 | 3,797 | 4,145 | 2,020 | 293 | 377 | 2,740 | 4,899 | 1,646 | 1,259 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 34,820 | 42,731 | 37,575 | 12,475 | 11,433 | 129,145 | 4,001 | 3,260 | 46,790 | 4,953 | 4,949 | 4,668 | 6,309 | 6,867 | 2,613 | 2,628 | 3,121 | 3,291 | 22,295 | 13,676 | 4,291 | 4,179 | 3,879 | 76,785 | 4,765 | 10,189 | 5,672 | 7,526 | 7,025 |
Totaal niet-vlottende verplichtingen
| 246,755 | 292,346 | 227,896 | 344,659 | 236,665 | 201,216 | 212,174 | 285,450 | 98,886 | 148,886 | 192,856 | 224,418 | 252,273 | 259,317 | 148,726 | 80,520 | 70,136 | 108,195 | 130,646 | 118,600 | 64,785 | 114,504 | 148,548 | 128,975 | 15,852 | 40,327 | 33,774 | 35,437 | 9,576 |
Totaal passiva
| 615,100 | 681,908 | 611,927 | 697,636 | 700,938 | 541,156 | 503,553 | 532,137 | 305,670 | 414,267 | 442,639 | 411,643 | 416,992 | 418,993 | 410,238 | 254,617 | 276,125 | 336,036 | 297,943 | 331,138 | 241,394 | 298,675 | 306,093 | 291,289 | 204,267 | 183,489 | 183,417 | 197,305 | 197,765 |
Eigen vermogen: | |||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 6,392 | 1,895 | 0 | 0 | 36,363 | 0 | 0 | 34,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,506 | 64,507 | 64,507 | 64,507 | 64,507 | 64,507 | 64,507 | 64,507 | 64,507 | 58,963 | 58,372 | 58,223 | 51,342 | 43,241 |
Ingehouden winsten
| 380,208 | 394,877 | 366,306 | 339,817 | 371,435 | 319,001 | 271,681 | 258,005 | 233,933 | 218,757 | 203,452 | 191,519 | 225,598 | 232,400 | 259,063 | 245,544 | 248,921 | 255,410 | 244,768 | 242,342 | 260,493 | 242,463 | 225,800 | 255,370 | 314,377 | 292,807 | 284,990 | 276,794 | 262,821 |
Overige gereserveerde algehele resultaten
| 101,624 | 73,404 | 33,288 | 13,076 | -6,392 | -1,895 | 18,200 | 1,748 | 133,064 | 0 | 3,969 | -34,628 | 0 | 0 | 0 | 0 | 9,981 | 0 | 11,525 | -3,669 | -6,232 | 0 | -12,267 | -21,667 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 72,410 | 71,472 | 81,987 | 68,287 | 61,759 | 66,025 | 69,934 | 69,521 | -233,933 | 104,639 | 67,574 | 32,374 | 1,058 | 12,018 | 25,185 | 27,430 | 59,215 | 68,522 | 53,099 | 55,824 | 55,782 | 46,496 | 67,627 | 63,486 | 58,387 | 57,669 | 70,588 | 60,009 | 51,799 |
Totaal eigen vermogen van aandeelhouders
| 618,748 | 604,259 | 546,087 | 485,686 | 497,700 | 449,532 | 424,321 | 393,780 | 233,933 | 387,902 | 339,501 | 288,399 | 291,162 | 308,924 | 348,754 | 337,480 | 382,624 | 388,439 | 373,899 | 359,004 | 374,550 | 353,466 | 345,667 | 361,696 | 431,727 | 408,848 | 413,801 | 388,145 | 357,861 |
Totaal eigen vermogen
| 640,392 | 625,753 | 567,430 | 506,591 | 517,856 | 468,461 | 445,871 | 413,867 | 254,739 | 409,367 | 358,705 | 303,733 | 303,715 | 321,191 | 365,207 | 351,951 | 399,739 | 403,797 | 373,899 | 369,957 | 385,336 | 364,728 | 357,948 | 373,958 | 453,164 | 430,490 | 443,018 | 412,827 | 382,748 |
Totaal passiva en aandeelhoudersvermogen
| 1,255,497 | 1,307,661 | 1,179,357 | 1,204,227 | 1,218,794 | 1,009,617 | 949,424 | 946,004 | 20,806 | 802,169 | 801,344 | 715,376 | 720,707 | 740,184 | 775,445 | 606,568 | 675,864 | 739,833 | 671,842 | 701,095 | 626,730 | 663,403 | 664,041 | 665,247 | 657,431 | 613,979 | 626,435 | 610,132 | 580,513 |