Disco Corporation
TSE:6146.T
44300 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 215,486 | 163,053 | 125,771 | 109,809 | 87,909 | 91,380 | 91,574 | 77,718 | 67,188 | 52,208 | 31,577 | 31,699 | 15,170 | 20,314 | 18,247 | 33,418 | 19,062 | 27,045 | 22,003 | 16,891 |
Kortetermijnbeleggingen
| 0 | -3,765 | -3,947 | -3,470 | -3,440 | -4,119 | -612 | -530 | -418 | -198 | -3 | -8 | 308 | 203 | 442 | 1,501 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 215,486 | 163,053 | 125,771 | 109,809 | 87,909 | 91,380 | 91,574 | 77,718 | 67,188 | 52,208 | 31,577 | 31,699 | 15,170 | 20,314 | 18,247 | 33,418 | 19,062 | 27,045 | 22,003 | 16,891 |
Nettovorderingen
| 46,691 | 41,260 | 38,591 | 33,098 | 25,558 | 34,843 | 48,008 | 42,629 | 37,271 | 38,989 | 35,193 | 27,199 | 28,505 | 30,586 | 24,345 | 11,943 | 29,303 | 30,227 | 25,600 | 17,402 |
Voorraad
| 114,991 | 91,383 | 68,477 | 55,745 | 50,368 | 38,591 | 33,692 | 30,334 | 30,691 | 33,493 | 26,738 | 28,474 | 25,763 | 23,777 | 18,539 | 18,777 | 19,931 | 17,283 | 15,749 | 15,005 |
Overige vlottende activa
| 9,777 | 9,327 | 11,996 | 9,381 | 6,099 | 4,924 | 5,760 | 3,958 | 3,183 | 4,932 | 3,301 | 2,184 | 2,396 | 3,101 | 1,795 | 2,168 | 1,585 | 1,244 | 927 | 1,219 |
Totaal vlottende activa
| 386,945 | 305,118 | 244,933 | 208,108 | 169,990 | 169,795 | 179,034 | 154,639 | 138,333 | 129,622 | 96,809 | 89,556 | 71,834 | 77,778 | 62,926 | 66,306 | 69,881 | 75,799 | 64,279 | 50,517 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 147,451 | 147,541 | 144,427 | 108,448 | 93,415 | 76,868 | 69,264 | 66,223 | 64,834 | 66,194 | 63,063 | 55,515 | 55,189 | 53,511 | 53,678 | 48,542 | 41,236 | 33,603 | 29,057 | 29,406 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 261 | 231 | 256 | 283 | 319 | 400 | 511 | 588 | 509 | 547 | 874 | 992 | 690 | 771 | 756 | 782 | 876 | 925 | 758 | 412 |
Goodwill en immateriële activa
| 261 | 231 | 256 | 283 | 319 | 400 | 511 | 588 | 509 | 547 | 874 | 992 | 690 | 771 | 756 | 782 | 876 | 925 | 758 | 412 |
Langetermijnbeleggingen
| 3,362 | 6,573 | 6,555 | 5,961 | 5,547 | 6,994 | 4,358 | 2,466 | 2,620 | 3,685 | 7,508 | 7,349 | 1,023 | 394 | 139 | -601 | 730 | 618 | 1,999 | 1,724 |
Belastingvorderingen
| 18,402 | 9,332 | 8,367 | 6,225 | 5,052 | 4,122 | 109 | 267 | 91 | 110 | 202 | 408 | 321 | 220 | 464 | 1,521 | 320 | 1,149 | 1,508 | 1,930 |
Overige niet-vlottende activa
| 3,995 | -2 | -2 | -1 | 0 | -1 | 3,277 | 1,561 | 1,564 | 1,813 | 1,703 | 1,845 | 6,732 | 6,566 | 6,350 | 7,375 | 5,560 | 1,697 | 1,717 | 850 |
Totaal niet-vlottende activa
| 173,471 | 163,675 | 159,603 | 120,916 | 104,333 | 88,383 | 77,519 | 71,105 | 69,618 | 72,349 | 73,350 | 66,109 | 63,955 | 61,462 | 61,387 | 57,619 | 48,722 | 37,992 | 35,039 | 34,322 |
Totaal activa
| 560,416 | 468,797 | 404,540 | 329,026 | 274,325 | 258,180 | 256,555 | 225,748 | 207,953 | 201,975 | 170,161 | 155,667 | 135,789 | 139,240 | 124,313 | 123,925 | 118,603 | 113,791 | 99,318 | 84,839 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 36,229 | 6,942 | 8,048 | 6,336 | 5,726 | 3,368 | 6,286 | 5,897 | 4,602 | 7,083 | 5,269 | 4,499 | 10,780 | 13,609 | 12,557 | 3,602 | 20,010 | 12,894 | 11,825 | 5,159 |
Kortlopende schulden
| 19,463 | -39,164 | -27,622 | 0 | 0 | 0 | 0 | 8,989 | 1,676 | 1,816 | 9,949 | 925 | 432 | 249 | 1,000 | 3,275 | 0 | 300 | 2,591 | 1,064 |
Belastingschulden
| 19,463 | 16,497 | 19,946 | 12,539 | 3,509 | 1,782 | 10,209 | 3,323 | 4,272 | 4,789 | 3,052 | 2,125 | 521 | 5,286 | 403 | 214 | 1,734 | 4,681 | 3,795 | 2,790 |
Uitgestelde opbrengsten
| 48,467 | 39,164 | 27,622 | 0 | 0 | 0 | 0 | 9,506 | 9,342 | 9,235 | 6,658 | 4,664 | 2,832 | 8,282 | 2,512 | 1,689 | 0 | 7,439 | 7,159 | 5,491 |
Overige kortlopende verplichtingen
| 44,556 | 113,032 | 101,803 | 69,591 | 41,179 | 34,248 | 44,071 | 19,330 | 14,626 | 20,858 | 13,359 | 13,808 | 6,748 | 7,215 | 6,715 | 3,305 | 6,354 | 8,186 | 3,918 | 3,252 |
Totaal kortlopende verplichtingen
| 148,715 | 119,974 | 109,851 | 75,927 | 46,905 | 37,616 | 50,357 | 43,722 | 30,246 | 38,992 | 35,235 | 23,896 | 20,792 | 29,355 | 22,784 | 11,871 | 26,364 | 28,819 | 25,493 | 14,966 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,583 | 9,416 | 8,858 | 18,759 | 10,287 | 10,537 | 12,000 | 24,447 | 600 | 828 | 700 | 10,980 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,358 | 3,897 | 0 | 0 | 0 | 0 | 283 | 0 | 526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 780 | -3,114 | 880 | 748 | 532 | 457 | 652 | 710 | 1,091 | 1,650 | 2,613 | 2,458 | 2,174 | 1,715 | 1,438 | 1,279 | 1,974 | 2,321 | 2,425 | 2,865 |
Totaal niet-vlottende verplichtingen
| 5,138 | 783 | 880 | 748 | 532 | 457 | 935 | 710 | 9,674 | 11,066 | 11,471 | 21,217 | 12,461 | 12,252 | 13,438 | 25,726 | 2,574 | 3,149 | 3,125 | 13,845 |
Totaal passiva
| 153,853 | 120,757 | 110,731 | 76,675 | 47,437 | 38,073 | 51,292 | 44,432 | 39,920 | 50,058 | 46,706 | 45,113 | 33,253 | 41,607 | 36,222 | 37,597 | 28,938 | 31,968 | 28,618 | 28,811 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21,838 | 21,681 | 21,608 | 21,424 | 20,793 | 20,663 | 20,651 | 20,374 | 20,063 | 19,785 | 14,517 | 14,517 | 14,517 | 14,517 | 14,517 | 14,517 | 14,517 | 14,485 | 13,412 | 9,885 |
Ingehouden winsten
| 346,293 | 293,209 | 242,475 | 203,677 | 181,239 | 173,739 | 157,919 | 136,247 | 123,245 | 106,329 | 89,203 | 79,343 | 73,858 | 68,988 | 59,141 | 57,342 | 58,924 | 50,553 | 41,899 | 35,024 |
Overige gereserveerde algehele resultaten
| 14,445 | 9,268 | 5,893 | 3,657 | 1,964 | 2,930 | 3,969 | 2,258 | 2,633 | 3,977 | 2,959 | 1,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 23,789 | 23,637 | 23,564 | 23,381 | 22,754 | 22,627 | 22,614 | 22,344 | 22,036 | 21,763 | 15,955 | 14,856 | 13,836 | 13,903 | 14,299 | 14,339 | 15,699 | 16,335 | 14,965 | 10,817 |
Totaal eigen vermogen van aandeelhouders
| 406,365 | 347,795 | 293,540 | 252,139 | 226,750 | 219,959 | 205,153 | 181,223 | 167,977 | 151,854 | 122,634 | 109,823 | 102,211 | 97,408 | 87,957 | 86,198 | 89,140 | 81,373 | 70,276 | 55,726 |
Totaal eigen vermogen
| 406,560 | 348,040 | 293,809 | 252,351 | 226,888 | 220,107 | 205,263 | 181,316 | 168,033 | 151,917 | 123,455 | 110,554 | 102,536 | 97,633 | 88,091 | 86,328 | 89,665 | 81,823 | 70,700 | 56,028 |
Totaal passiva en aandeelhoudersvermogen
| 560,413 | 468,797 | 404,540 | 329,026 | 274,325 | 258,180 | 256,555 | 225,748 | 207,953 | 201,975 | 170,161 | 155,667 | 135,789 | 139,240 | 124,313 | 123,925 | 118,603 | 113,791 | 99,318 | 84,839 |