Sumitomo Osaka Cement Co., Ltd.
TSE:5232.T
3613 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,724 | 14,542 | 13,148 | 18,664 | 15,863 | 15,333 | 22,204 | 26,828 | 31,536 | 30,289 | 32,081 | 25,225 | 27,237 | 26,419 | 31,072 | 26,258 | 22,826 | 12,814 | 18,998 | 13,186 | 14,794 | 17,672 | 15,632 | 19,017 | 14,451 | 17,339 | 22,679 |
Kortetermijnbeleggingen
| 62 | -6,401 | -7,126 | -6,238 | -5,718 | -5,747 | -3,092 | -3,217 | -3,226 | -3,320 | -2,848 | -1,714 | -1,787 | -1,541 | -1,397 | -1,453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,539 | 33,090 | 37,002 |
Liquide middelen en kortetermijnbeleggingen
| 18,724 | 14,542 | 13,148 | 18,664 | 15,863 | 15,333 | 22,204 | 26,828 | 31,536 | 30,289 | 32,081 | 25,225 | 27,237 | 26,419 | 31,072 | 26,258 | 22,826 | 12,814 | 18,998 | 13,186 | 14,794 | 17,672 | 15,632 | 19,017 | 44,990 | 50,429 | 59,681 |
Nettovorderingen
| 52,505 | 42,299 | 40,196 | 46,745 | 48,906 | 50,615 | 54,277 | 50,701 | 47,595 | 49,642 | 49,276 | 50,531 | 50,082 | 44,404 | 40,683 | 44,147 | 42,094 | 44,558 | 40,983 | 38,177 | 37,991 | 41,080 | 41,357 | 53,492 | 63,355 | 60,019 | 60,973 |
Voorraad
| 35,586 | 48,107 | 25,259 | 21,743 | 21,376 | 22,563 | 22,775 | 20,303 | 19,254 | 19,242 | 17,706 | 18,063 | 17,840 | 20,776 | 18,871 | 22,066 | 17,274 | 15,710 | 14,330 | 13,809 | 13,379 | 13,040 | 17,170 | 18,195 | 16,673 | 19,867 | 17,414 |
Overige vlottende activa
| 2,340 | 12,030 | 9,153 | 4,065 | 1,740 | 2,176 | 2,075 | 1,939 | 1,804 | 2,878 | 2,362 | 1,696 | 1,910 | 1,428 | 1,947 | 1,835 | 2,792 | 2,414 | 2,320 | 2,471 | 3,882 | 3,715 | 6,396 | 7,542 | 6,634 | 6,214 | 8,575 |
Totaal vlottende activa
| 109,155 | 116,978 | 87,756 | 91,217 | 87,885 | 90,687 | 101,331 | 99,771 | 100,189 | 102,051 | 101,425 | 95,515 | 97,069 | 93,027 | 92,573 | 94,306 | 84,986 | 75,496 | 76,631 | 67,643 | 70,046 | 75,507 | 80,555 | 98,246 | 131,652 | 136,529 | 146,643 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 184,499 | 176,552 | 169,211 | 167,664 | 166,407 | 166,002 | 169,532 | 163,002 | 159,303 | 157,795 | 159,806 | 159,809 | 158,802 | 166,507 | 173,906 | 174,438 | 170,833 | 170,620 | 173,914 | 186,768 | 186,911 | 193,826 | 205,532 | 209,810 | 216,934 | 222,935 | 226,596 |
Goodwill
| 63 | 95 | 127 | 0 | 0 | 0 | 0 | 0 | 5 | 43 | 206 | 357 | 649 | 485 | 110 | 405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,580 | 3,556 | 3,317 | 3,106 | 3,017 | 2,724 | 2,454 | 2,310 | 2,298 | 2,321 | 2,850 | 3,056 | 3,506 | 3,184 | 3,802 | 5,740 | 6,001 | 6,208 | 5,382 | 4,777 | 4,831 | 4,443 | 4,504 | 4,394 | 4,907 | 4,982 | 3,985 |
Goodwill en immateriële activa
| 3,643 | 3,651 | 3,444 | 3,106 | 3,017 | 2,724 | 2,454 | 2,310 | 2,303 | 2,364 | 3,056 | 3,413 | 4,155 | 3,669 | 3,912 | 6,145 | 6,001 | 6,208 | 5,382 | 4,777 | 4,831 | 4,443 | 4,504 | 4,394 | 4,907 | 4,982 | 3,985 |
Langetermijnbeleggingen
| 49,260 | 54,185 | 66,527 | 63,333 | 59,807 | 61,339 | 61,879 | 65,497 | 57,619 | 67,662 | 54,781 | 50,639 | 42,450 | 42,265 | 34,763 | 26,886 | 46,184 | 68,922 | 58,117 | 39,862 | 35,027 | 23,870 | 40,137 | 32,126 | -17,562 | -27,930 | -29,651 |
Belastingvorderingen
| 994 | 1,168 | 1,094 | 1,174 | 1,216 | 1,199 | 713 | 695 | 715 | 762 | 787 | 788 | 905 | 979 | 923 | 1,015 | 723 | 668 | 537 | 608 | 717 | 506 | 723 | 1,317 | 1,097 | 33,090 | 37,002 |
Overige niet-vlottende activa
| 8,732 | 4,020 | 3,073 | 3,153 | 2,773 | 2,801 | 5,068 | 5,513 | 5,577 | 5,344 | 5,470 | 5,569 | 6,506 | 5,249 | 5,891 | 6,675 | 8,109 | 6,366 | 6,559 | 7,194 | 7,405 | 7,587 | 12,744 | 10,652 | 43,775 | 20,476 | 21,713 |
Totaal niet-vlottende activa
| 247,128 | 239,576 | 243,349 | 238,430 | 233,220 | 234,065 | 239,646 | 237,017 | 225,517 | 233,927 | 223,900 | 220,218 | 212,818 | 218,669 | 219,395 | 215,159 | 231,850 | 252,784 | 244,509 | 239,209 | 234,891 | 230,232 | 263,640 | 258,299 | 249,151 | 253,553 | 259,645 |
Totaal activa
| 356,283 | 356,558 | 331,107 | 329,650 | 321,108 | 324,755 | 340,980 | 336,790 | 325,710 | 335,981 | 325,328 | 315,734 | 309,890 | 311,696 | 311,968 | 309,465 | 316,836 | 328,280 | 321,140 | 306,852 | 304,937 | 305,739 | 344,195 | 356,545 | 380,803 | 390,082 | 406,288 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 33,629 | 29,676 | 30,051 | 28,132 | 27,593 | 29,051 | 29,615 | 28,650 | 25,882 | 27,661 | 27,790 | 27,245 | 26,541 | 24,560 | 23,366 | 27,487 | 34,442 | 32,752 | 30,766 | 34,438 | 31,785 | 31,403 | 38,340 | 46,426 | 46,320 | 49,493 | 48,973 |
Kortlopende schulden
| 33,501 | 53,553 | 30,815 | 25,660 | 26,824 | 37,449 | 27,829 | 29,250 | 45,379 | 42,221 | 53,703 | 45,376 | 65,008 | 50,647 | 46,913 | 50,729 | 41,098 | 52,143 | 50,522 | 50,161 | 59,895 | 74,097 | 83,066 | 81,347 | 100,136 | 100,193 | 125,327 |
Belastingschulden
| 3,032 | 1,364 | 1,171 | 3,609 | 2,736 | 2,018 | 2,543 | 3,654 | 4,669 | 5,061 | 5,805 | 4,320 | 2,183 | 1,719 | 783 | 856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3,032 | 3,875 | 3,694 | 6,093 | 5,174 | 4,399 | 4,855 | 5,980 | 6,938 | 7,257 | 7,997 | 6,411 | 4,247 | 4,250 | 2,925 | 2,925 | 4,650 | 7,466 | 6,601 | 6,173 | 4,122 | 4,706 | 4,548 | 8,181 | 6,919 | 5,378 | 7,647 |
Overige kortlopende verplichtingen
| 19,180 | 14,940 | 10,919 | 11,965 | 10,850 | 10,732 | 12,443 | 12,654 | 12,797 | 11,515 | 9,872 | 11,341 | 10,103 | 10,268 | 11,346 | 13,761 | 1,954 | 1,561 | 1,040 | 1,246 | 2,352 | 1,323 | 2,067 | 1,914 | 2,315 | 2,997 | 1,582 |
Totaal kortlopende verplichtingen
| 89,342 | 102,044 | 75,479 | 71,850 | 70,441 | 81,631 | 74,742 | 76,534 | 90,996 | 88,654 | 99,362 | 90,373 | 105,899 | 89,725 | 84,550 | 94,902 | 82,144 | 93,922 | 88,929 | 92,018 | 98,154 | 111,529 | 128,021 | 137,868 | 155,690 | 158,061 | 183,529 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 46,027 | 46,166 | 25,825 | 25,745 | 25,783 | 23,613 | 33,977 | 34,966 | 31,127 | 42,103 | 44,443 | 57,433 | 51,200 | 69,928 | 82,956 | 76,767 | 75,074 | 56,681 | 67,854 | 69,407 | 70,772 | 75,893 | 78,041 | 91,085 | 98,834 | 109,624 | 93,058 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,312 | 2,100 | 2,136 | 3,471 | 3,562 | 4,175 | 4,461 | 4,425 | 3,510 | 3,196 | 2,162 | 1,925 | 1,574 | 1,389 | 1,143 | 1,156 | 1,183 | 1,515 | 1,724 | 2,237 | 2,758 | 3,881 | 5,603 | 2,238 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9,570 | 9,981 | 12,183 | 11,866 | 10,525 | 11,250 | 13,334 | 14,549 | 11,945 | 16,133 | 13,760 | 13,013 | 9,602 | 11,544 | 8,352 | 5,399 | 13,662 | 21,886 | 17,650 | 10,000 | 7,802 | 1,377 | 7,253 | 2,407 | 3,970 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 14,565 | 12,465 | 12,348 | 12,227 | 12,190 | 10,562 | 10,596 | 10,414 | 9,971 | 9,828 | 9,747 | 9,777 | 9,482 | 9,812 | 9,524 | 9,572 | 7,749 | 9,135 | 8,322 | 8,392 | 7,458 | 7,759 | 7,468 | 6,271 | 6,686 | 8,350 | 8,932 |
Totaal niet-vlottende verplichtingen
| 70,162 | 69,924 | 52,456 | 51,974 | 51,969 | 48,987 | 62,082 | 64,390 | 57,468 | 71,574 | 71,146 | 82,385 | 72,209 | 92,858 | 102,221 | 92,881 | 97,641 | 88,885 | 95,341 | 89,523 | 88,269 | 87,787 | 96,643 | 105,366 | 111,728 | 117,974 | 101,990 |
Totaal passiva
| 159,504 | 171,968 | 127,935 | 123,824 | 122,410 | 130,618 | 136,824 | 140,924 | 148,464 | 160,228 | 170,508 | 172,758 | 178,108 | 182,583 | 186,771 | 187,783 | 179,785 | 182,807 | 184,270 | 181,541 | 186,423 | 199,316 | 224,664 | 243,234 | 267,418 | 276,035 | 285,519 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 159,724 | 171,443 | 176,627 | 172,493 | 166,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 | 41,654 |
Ingehouden winsten
| 119,016 | 107,791 | 127,896 | 124,190 | 117,100 | 110,612 | 107,228 | 96,830 | 84,274 | 71,451 | 60,829 | 50,620 | 44,865 | 43,411 | 43,738 | 45,426 | 47,271 | 44,287 | 41,006 | 39,996 | 36,425 | 32,848 | 38,314 | 38,990 | 38,999 | 39,750 | 34,898 |
Overige gereserveerde algehele resultaten
| 23,497 | 22,714 | 29,520 | 27,103 | 24,230 | 26,267 | 29,125 | 31,267 | 25,230 | 32,072 | 21,816 | 20,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,178 | -149,445 | -169,550 | -165,844 | -158,754 | -152,266 | 24,413 | 24,453 | 24,481 | 29,014 | 29,046 | 29,096 | 43,879 | 42,658 | 38,210 | 33,148 | 46,599 | 58,032 | 52,735 | 41,766 | 38,393 | 29,947 | 37,543 | 30,791 | 30,903 | 31,025 | 42,762 |
Totaal eigen vermogen van aandeelhouders
| 194,345 | 182,438 | 200,963 | 203,730 | 196,723 | 192,296 | 202,420 | 194,204 | 175,639 | 174,191 | 153,345 | 141,589 | 130,398 | 127,723 | 123,602 | 120,228 | 135,524 | 143,973 | 135,395 | 123,416 | 116,472 | 104,449 | 117,511 | 111,435 | 111,556 | 112,429 | 119,314 |
Totaal eigen vermogen
| 196,775 | 184,590 | 203,172 | 205,826 | 198,698 | 194,137 | 204,156 | 195,866 | 177,246 | 175,753 | 154,820 | 142,976 | 131,782 | 129,113 | 125,197 | 121,682 | 137,051 | 145,473 | 136,870 | 125,311 | 118,514 | 106,423 | 119,531 | 113,311 | 113,385 | 114,047 | 120,769 |
Totaal passiva en aandeelhoudersvermogen
| 356,283 | 356,558 | 331,107 | 329,650 | 321,108 | 324,755 | 340,980 | 336,790 | 325,710 | 335,981 | 325,328 | 315,734 | 309,890 | 311,696 | 311,968 | 309,465 | 316,836 | 328,280 | 321,140 | 306,852 | 304,937 | 305,739 | 344,195 | 356,545 | 380,803 | 390,082 | 406,288 |