The Kinki Sharyo Co., Ltd.
TSE:7122.T
1390 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,246 | 7,635 | 9,940 | 4,353 | 5,224 | 1,923 | 4,601 | 3,990 | 4,552 | 9,156 | 20,202 | 22,748 | 17,245 | 14,416 | 7,959 | 9,636 | 3,833 | 11,249 | 3,670 | 7,495 |
Kortetermijnbeleggingen
| 479 | -1 | 40 | -228 | -427 | -601 | 38 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11,725 | 7,635 | 9,940 | 4,353 | 5,224 | 1,923 | 4,601 | 3,990 | 4,552 | 9,156 | 20,202 | 22,748 | 17,245 | 14,416 | 7,959 | 9,636 | 3,833 | 11,249 | 3,670 | 7,495 |
Nettovorderingen
| 14,819 | 14,096 | 18,329 | 27,754 | 26,881 | 38,060 | 27,392 | 17,685 | 7,602 | 4,900 | 4,389 | 3,499 | 5,935 | 8,745 | 19,421 | 19,718 | 16,959 | 13,675 | 13,120 | 12,744 |
Voorraad
| 12,563 | 14,105 | 15,458 | 16,145 | 21,223 | 16,632 | 23,976 | 24,765 | 21,721 | 20,481 | 10,572 | 4,351 | 8,765 | 9,129 | 15,104 | 18,751 | 20,684 | 10,529 | 9,486 | 6,785 |
Overige vlottende activa
| 1,332 | 1,568 | 1,259 | 639 | 4,357 | 4,608 | 1,289 | 2,960 | 2,478 | 1,809 | 639 | 718 | 445 | 436 | 705 | 1,645 | 3,361 | 1,008 | 1,099 | 623 |
Totaal vlottende activa
| 40,439 | 37,404 | 44,986 | 48,891 | 57,685 | 61,223 | 57,258 | 49,400 | 36,353 | 36,346 | 35,802 | 31,316 | 32,390 | 32,726 | 43,189 | 49,750 | 44,837 | 36,461 | 27,375 | 27,647 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 11,544 | 12,258 | 10,891 | 11,240 | 11,754 | 12,705 | 13,469 | 14,430 | 11,727 | 7,953 | 7,588 | 7,063 | 7,539 | 8,071 | 8,866 | 8,658 | 9,148 | 7,975 | 7,438 | 7,007 |
Goodwill
| 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 259 | 112 | 158 | 215 | 213 | 108 | 77 | 90 | 80 | 83 | 96 | 91 | 103 | 145 | 173 | 179 | 184 | 212 | 244 | 361 |
Goodwill en immateriële activa
| 259 | 111 | 157 | 215 | 213 | 108 | 77 | 90 | 80 | 83 | 96 | 91 | 103 | 145 | 173 | 179 | 184 | 212 | 244 | 361 |
Langetermijnbeleggingen
| 7,146 | 5,404 | 5,166 | 5,674 | 6,260 | 9,338 | 7,992 | 8,147 | 8,794 | 8,972 | 5,948 | 5,690 | 4,257 | 3,968 | 4,306 | 3,781 | 5,862 | 0 | 6,411 | 5,561 |
Belastingvorderingen
| 1 | -1 | 0 | -228 | -427 | 352 | 423 | 297 | 161 | 61 | 50 | 231 | 375 | 495 | 484 | 854 | 6 | 0 | 164 | 227 |
Overige niet-vlottende activa
| 168 | 310 | 294 | 228 | 427 | 0 | 450 | 284 | 448 | 735 | 939 | 509 | 115 | 133 | 195 | 385 | 1,199 | 7,741 | 110 | 114 |
Totaal niet-vlottende activa
| 19,118 | 18,082 | 16,508 | 17,129 | 18,227 | 22,503 | 22,411 | 23,248 | 21,210 | 17,804 | 14,621 | 13,584 | 12,389 | 12,812 | 14,024 | 13,857 | 16,399 | 15,928 | 14,367 | 13,270 |
Totaal activa
| 59,557 | 55,488 | 61,496 | 66,021 | 75,912 | 83,727 | 79,669 | 72,648 | 57,563 | 54,150 | 50,423 | 44,900 | 44,779 | 45,538 | 57,213 | 63,607 | 61,236 | 52,389 | 41,742 | 40,917 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 5,169 | 5,537 | 9,325 | 7,975 | 7,325 | 8,327 | 10,574 | 8,485 | 6,514 | 7,408 | 3,314 | 1,572 | 4,116 | 4,136 | 6,023 | 10,650 | 10,165 | 6,626 | 4,611 | 5,130 |
Kortlopende schulden
| 3,564 | 4,766 | 15,713 | 21,838 | 16,741 | 32,412 | 21,371 | 7,013 | 1,794 | 0 | 0 | 0 | 0 | 0 | 4,000 | 6,700 | 7,500 | 0 | 3,200 | 5,785 |
Belastingschulden
| 679 | 156 | 32 | 535 | 75 | 88 | 56 | 80 | 131 | 25 | 15 | 71 | 639 | 577 | 1,687 | 1,647 | 651 | 437 | 92 | 636 |
Uitgestelde opbrengsten
| 5,654 | 5,648 | 5,189 | 6,493 | 16,092 | 7,506 | 8,324 | 20,734 | 6,788 | 0 | 0 | 0 | 0 | 0 | 10,934 | 14,564 | 11,070 | 0 | 4,587 | 2,026 |
Overige kortlopende verplichtingen
| 6,422 | 3,515 | 2,526 | 3,532 | 1,963 | 3,524 | 2,097 | 3,418 | 2,942 | 10,456 | 12,246 | 4,956 | 4,362 | 6,463 | 3,884 | 3,636 | 2,945 | 17,760 | 2,244 | 3,068 |
Totaal kortlopende verplichtingen
| 20,809 | 19,466 | 32,753 | 39,838 | 42,121 | 51,769 | 42,366 | 39,650 | 18,038 | 17,864 | 15,560 | 6,528 | 8,478 | 10,599 | 24,841 | 35,550 | 31,680 | 24,386 | 14,642 | 16,009 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 1,352 | 4,331 | 6 | 594 | 6,697 | 2,885 | 10,077 | 11,241 | 2,354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,798 | 2,880 | 2,879 | 2,844 | 2,677 | 2,635 | 2,489 | 2,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,939 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,256 | 735 | 675 | 729 | 1,042 | 1,891 | 1,743 | 1,635 | 1,711 | 1,870 | 940 | 0 | 0 | 0 | 0 | 0 | 358 | 546 | 331 | 170 |
Overige niet-vlottende verplichtingen
| 3,636 | 865 | 710 | 665 | 759 | 857 | 960 | 1,075 | 1,195 | 3,698 | 3,660 | 2,920 | 2,744 | 2,617 | 3,310 | 3,758 | 3,582 | 3,649 | 3,417 | 2 |
Totaal niet-vlottende verplichtingen
| 6,244 | 8,729 | 4,271 | 4,867 | 11,342 | 8,310 | 15,415 | 16,440 | 7,699 | 5,568 | 4,600 | 2,920 | 2,744 | 2,617 | 3,310 | 3,758 | 3,940 | 4,195 | 3,748 | 3,311 |
Totaal passiva
| 27,053 | 28,195 | 37,024 | 44,705 | 53,463 | 60,079 | 57,781 | 56,090 | 25,737 | 23,432 | 20,160 | 9,448 | 11,222 | 13,216 | 28,151 | 39,308 | 35,620 | 28,581 | 18,390 | 19,320 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 20,423 | 19,762 | 19,057 | 0 | 0 | 0 | 0 | 0 | 221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 | 5,252 |
Ingehouden winsten
| 19,659 | 15,630 | 14,653 | 12,152 | 11,490 | 10,785 | 8,981 | 3,816 | 18,632 | 17,767 | 21,134 | 27,393 | 27,263 | 25,776 | 21,414 | 17,016 | 14,435 | 13,433 | 13,305 | 12,645 |
Overige gereserveerde algehele resultaten
| 4,570 | 3,391 | 1,548 | 893 | 2,687 | 4,591 | 4,632 | 4,466 | 4,917 | 4,672 | 849 | -221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,020 | 3,020 | 3,019 | -17,404 | -16,742 | -16,037 | 3,021 | 3,024 | 3,025 | 3,027 | 3,028 | 2,807 | 1,042 | 1,294 | 2,396 | 2,031 | 5,929 | 5,123 | 4,795 | 3,700 |
Totaal eigen vermogen van aandeelhouders
| 32,501 | 27,293 | 24,472 | 21,316 | 22,449 | 23,648 | 21,886 | 16,558 | 31,826 | 30,718 | 30,263 | 35,452 | 33,557 | 32,322 | 29,062 | 24,299 | 25,616 | 23,808 | 23,352 | 21,597 |
Totaal eigen vermogen
| 32,501 | 27,293 | 24,472 | 21,316 | 22,449 | 23,648 | 21,886 | 16,558 | 31,826 | 30,718 | 30,263 | 35,452 | 33,557 | 32,322 | 29,062 | 24,299 | 25,616 | 23,808 | 23,352 | 21,597 |
Totaal passiva en aandeelhoudersvermogen
| 59,554 | 55,488 | 61,496 | 66,021 | 75,912 | 83,727 | 79,667 | 72,648 | 57,563 | 54,150 | 50,423 | 44,900 | 44,779 | 45,538 | 57,213 | 63,607 | 61,236 | 52,389 | 41,742 | 40,917 |