Mitsui E&S Holdings Co., Ltd.
TSE:7003.T
1113 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 33,517 | 45,803 | 51,762 | 137,647 | 118,405 | 100,857 | 93,698 | 119,811 | 139,374 | 85,352 | 89,238 | 86,578 | 63,494 | 51,682 | 71,321 | 84,323 | 53,907 | 77,088 | 81,220 | 66,572 | 54,380 | 42,058 | 53,273 | 51,723 | 49,751 |
Kortetermijnbeleggingen
| 2,053 | -22,149 | -24,867 | -25,651 | -23,551 | -19,395 | -46,956 | -38,185 | -28,562 | -30,971 | 500 | -14,096 | 1 | 1 | -17,185 | 2,408 | 6,470 | 422 | 96 | -6,421 | 27 | 54 | 358 | 121 | 91,462 |
Liquide middelen en kortetermijnbeleggingen
| 35,570 | 45,803 | 51,762 | 137,647 | 118,405 | 100,857 | 93,698 | 119,811 | 139,374 | 85,352 | 89,738 | 86,578 | 63,495 | 51,683 | 71,321 | 86,731 | 60,377 | 77,510 | 81,316 | 66,572 | 54,407 | 42,112 | 53,631 | 51,844 | 141,213 |
Nettovorderingen
| 95,482 | 81,850 | 78,580 | 235,700 | 291,961 | 266,803 | 300,485 | 328,959 | 296,954 | 384,621 | 226,003 | 207,800 | 184,337 | 236,829 | 279,498 | 199,744 | 151,255 | 129,207 | 151,858 | 153,436 | 145,589 | 173,061 | 156,338 | 159,100 | 162,782 |
Voorraad
| 67,720 | 59,030 | 46,505 | 65,443 | 56,384 | 55,700 | 44,904 | 45,651 | 42,947 | 41,392 | 36,809 | 42,354 | 45,407 | 45,165 | 46,583 | 117,941 | 96,367 | 87,979 | 107,274 | 89,349 | 79,357 | 67,135 | 72,975 | 91,919 | 116,094 |
Overige vlottende activa
| 24,465 | 25,945 | 24,975 | 40,277 | 49,077 | 44,599 | 41,438 | 42,951 | 58,547 | 31,186 | 54,435 | 16,858 | 41,490 | 22,067 | 22,855 | 27,566 | 85,521 | 75,040 | 23,294 | 21,448 | 23,880 | 14,445 | 19,857 | 16,168 | 23,300 |
Totaal vlottende activa
| 223,237 | 212,628 | 201,822 | 479,067 | 515,827 | 467,959 | 480,525 | 537,372 | 537,822 | 542,551 | 406,985 | 353,590 | 334,729 | 355,744 | 420,257 | 431,982 | 393,520 | 369,736 | 363,742 | 330,805 | 303,233 | 296,753 | 302,801 | 319,031 | 443,389 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 115,987 | 115,767 | 118,338 | 131,146 | 159,559 | 342,040 | 352,066 | 369,257 | 379,051 | 377,725 | 379,683 | 191,926 | 216,758 | 221,913 | 210,070 | 208,410 | 192,750 | 192,974 | 200,528 | 195,308 | 192,145 | 199,851 | 201,772 | 214,653 | 230,686 |
Goodwill
| 7,532 | 7,626 | 7,995 | 9,631 | 10,061 | 11,616 | 14,260 | 14,348 | 17,877 | 4,958 | 4,923 | 4,648 | 4,663 | 5,187 | 4,986 | 5,471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 8,075 | 7,876 | 8,047 | 17,769 | 18,181 | 17,874 | 15,973 | 15,413 | 14,483 | 6,754 | 6,901 | 7,215 | 7,864 | 6,869 | 6,562 | 6,782 | 16,057 | 18,314 | 9,127 | 9,132 | 3,802 | 3,276 | 3,538 | 3,301 | 2,190 |
Goodwill en immateriële activa
| 15,607 | 15,502 | 16,042 | 27,400 | 28,242 | 29,490 | 30,233 | 29,761 | 32,360 | 11,712 | 11,824 | 11,863 | 12,527 | 12,056 | 11,548 | 12,253 | 16,057 | 18,314 | 9,127 | 9,132 | 3,802 | 3,276 | 3,538 | 3,301 | 2,190 |
Langetermijnbeleggingen
| 86,946 | 90,951 | 68,147 | 77,238 | 81,495 | 102,607 | 138,428 | 126,355 | 110,208 | 116,801 | 64,080 | 66,331 | 47,583 | 47,205 | 68,395 | 39,585 | 62,187 | 75,110 | 67,359 | 65,599 | 66,696 | 52,462 | 71,331 | 90,275 | -70,344 |
Belastingvorderingen
| 5,596 | 2,984 | 2,670 | 11,634 | 14,219 | 10,833 | 8,630 | 17,450 | 20,762 | 15,056 | 15,690 | 13,337 | 15,354 | 20,245 | 20,238 | 21,187 | 18,751 | 34,799 | 22,735 | 25,743 | 24,029 | 32,691 | 37,673 | 28,859 | 26,099 |
Overige niet-vlottende activa
| 19,767 | 2,125 | 2,127 | 39,962 | 41,036 | 46,167 | 19,338 | 16,536 | 13,836 | 10,715 | 54,630 | 23,349 | 28,978 | 29,162 | 12,352 | 25,885 | 28,280 | 12,504 | 42,819 | 11,873 | 16,474 | 18,284 | 22,919 | 7,319 | 98,118 |
Totaal niet-vlottende activa
| 243,903 | 227,329 | 207,324 | 287,380 | 324,551 | 531,137 | 548,695 | 559,359 | 556,217 | 532,009 | 525,907 | 306,806 | 321,200 | 330,581 | 322,603 | 307,320 | 318,025 | 333,701 | 342,568 | 307,655 | 303,146 | 306,564 | 337,233 | 344,407 | 286,749 |
Totaal activa
| 467,140 | 439,959 | 409,150 | 766,449 | 840,380 | 999,100 | 1,029,222 | 1,096,735 | 1,094,042 | 1,074,563 | 932,896 | 660,397 | 655,929 | 686,325 | 742,860 | 739,302 | 711,545 | 703,437 | 706,310 | 638,460 | 606,379 | 603,317 | 640,034 | 663,438 | 730,138 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 64,733 | 54,939 | 48,705 | 215,208 | 238,241 | 190,955 | 180,786 | 195,849 | 245,635 | 247,656 | 178,235 | 136,160 | 146,777 | 140,336 | 166,515 | 181,253 | 153,999 | 140,595 | 138,749 | 116,643 | 105,977 | 97,735 | 109,502 | 99,428 | 83,657 |
Kortlopende schulden
| 153,271 | 131,483 | 119,524 | 109,565 | 85,308 | 54,342 | 76,617 | 79,189 | 71,130 | 62,963 | 59,449 | 50,535 | 54,228 | 70,789 | 93,048 | 85,783 | 70,358 | 84,444 | 110,401 | 121,512 | 106,626 | 118,125 | 123,288 | 139,283 | 178,796 |
Belastingschulden
| 2,195 | 796 | 1,381 | 6,490 | 7,803 | 11,846 | 9,009 | 13,736 | 6,894 | 9,942 | 5,446 | 7,653 | 6,328 | 6,930 | 11,420 | 3,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 30,809 | 85,895 | 99,474 | 192,436 | 212,263 | 176,204 | 88,019 | 113,584 | 111,878 | 113,640 | 83,641 | 78,875 | 71,639 | 83,143 | 103,630 | 149,906 | 39,553 | 34,650 | 37,608 | 26,936 | 26,142 | 32,058 | 33,582 | 30,327 | 31,264 |
Overige kortlopende verplichtingen
| 31,551 | 14,663 | 20,807 | 42,035 | 45,944 | 43,239 | 38,223 | 40,861 | 43,865 | 58,589 | 47,144 | 36,476 | 29,486 | 39,190 | 36,297 | 35,619 | 145,549 | 120,831 | 106,122 | 86,562 | 65,692 | 61,278 | 64,916 | 74,165 | 88,522 |
Totaal kortlopende verplichtingen
| 280,364 | 286,980 | 288,510 | 559,244 | 581,756 | 464,740 | 383,645 | 429,483 | 472,508 | 482,848 | 368,469 | 302,046 | 302,130 | 333,458 | 399,490 | 452,561 | 409,459 | 380,520 | 392,880 | 351,653 | 304,437 | 309,196 | 331,288 | 343,203 | 382,239 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 10,817 | 18,988 | 31,153 | 65,369 | 101,808 | 158,540 | 187,765 | 195,731 | 178,191 | 136,641 | 142,433 | 109,095 | 103,790 | 113,981 | 119,283 | 82,038 | 78,490 | 100,533 | 97,738 | 87,826 | 99,326 | 108,189 | 121,826 | 135,178 | 161,584 |
Uitgestelde opbrengsten niet-vlottend
| 6,571 | 7,629 | 9,440 | 12,319 | 16,876 | 15,445 | 13,901 | 14,486 | 14,126 | 12,980 | 11,757 | 7,259 | 6,915 | 7,011 | 4,392 | 4,439 | 6,520 | 12,961 | 24,356 | 22,466 | 32,254 | 40,097 | 48,720 | 49,007 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 12,920 | 14,087 | 15,418 | 14,665 | 18,599 | 66,408 | 67,958 | 68,932 | 66,782 | 70,682 | 74,296 | 24,599 | 27,940 | 34,716 | 34,894 | 35,518 | 34,840 | 38,211 | 36,329 | 28,275 | 25,707 | 26,144 | 26,589 | 25,410 | 27,008 |
Overige niet-vlottende verplichtingen
| 9,955 | 1,592 | 1,682 | 18,953 | 15,989 | 13,731 | 19,119 | 20,497 | 18,585 | 24,109 | 12,335 | 10,087 | 5,523 | 3,411 | 4,647 | 4,002 | 6,594 | -18,605 | 10,205 | 7,913 | 7,923 | 7,205 | 2,610 | 2,673 | 53,505 |
Totaal niet-vlottende verplichtingen
| 40,263 | 42,296 | 57,693 | 111,306 | 153,272 | 254,124 | 288,743 | 299,646 | 277,684 | 244,412 | 240,821 | 151,040 | 144,168 | 159,119 | 163,216 | 125,997 | 126,444 | 133,100 | 168,628 | 146,480 | 165,210 | 181,635 | 199,745 | 212,268 | 242,097 |
Totaal passiva
| 320,627 | 329,276 | 346,203 | 670,550 | 735,028 | 718,864 | 672,388 | 729,129 | 750,192 | 727,260 | 609,290 | 453,086 | 446,298 | 492,577 | 562,706 | 578,558 | 535,903 | 513,620 | 561,508 | 498,133 | 469,647 | 490,831 | 531,033 | 555,471 | 624,336 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 4,500 | 4,500 | 24,576 | 49,978 | 39,466 | 126,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,846 | 3,829 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,384 | 44,385 | 44,385 | 44,385 | 44,385 | 44,385 | 44,385 | 44,385 | 44,385 | 44,385 |
Ingehouden winsten
| 62,556 | 42,292 | -33,278 | -8,596 | -18,676 | 67,812 | 135,354 | 146,961 | 148,723 | 142,677 | 136,288 | 95,549 | 101,050 | 85,885 | 76,411 | 59,005 | 52,332 | 38,696 | 19,194 | 22,406 | 19,062 | 13,343 | 8,250 | 8,634 | 5,162 |
Overige gereserveerde algehele resultaten
| 59,012 | 54,491 | 32,638 | 17,680 | 25,084 | 33,564 | 45,596 | 45,229 | 27,865 | 36,322 | 22,509 | 18,253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,185 | 1,423 | -11,106 | -35,788 | -25,708 | -112,196 | 14,040 | 14,030 | 14,033 | 13,485 | 17,324 | 17,435 | 36,081 | 34,059 | 39,706 | 37,157 | 54,611 | 82,743 | 57,242 | 57,806 | 60,842 | 49,085 | 52,680 | 53,411 | 55,451 |
Totaal eigen vermogen van aandeelhouders
| 142,099 | 106,535 | 57,214 | 67,658 | 64,550 | 159,748 | 239,374 | 250,604 | 235,005 | 236,868 | 220,505 | 175,621 | 181,515 | 164,328 | 160,501 | 140,546 | 151,328 | 165,824 | 120,821 | 124,597 | 124,289 | 106,813 | 105,315 | 106,430 | 104,998 |
Totaal eigen vermogen
| 146,510 | 110,683 | 62,947 | 95,899 | 105,352 | 280,236 | 356,834 | 367,606 | 343,850 | 347,303 | 323,606 | 207,311 | 209,631 | 193,748 | 180,154 | 160,744 | 175,642 | 189,817 | 144,802 | 140,327 | 136,732 | 112,486 | 109,001 | 107,967 | 105,802 |
Totaal passiva en aandeelhoudersvermogen
| 467,137 | 439,959 | 409,150 | 766,449 | 840,380 | 999,100 | 1,029,222 | 1,096,735 | 1,094,042 | 1,074,563 | 932,896 | 660,397 | 655,929 | 686,325 | 742,860 | 739,302 | 711,545 | 703,437 | 706,310 | 638,460 | 606,379 | 603,317 | 640,034 | 663,438 | 730,138 |