EXEDY Corporation
TSE:7278.T
4045 (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
| 74,043 | 59,538 | 55,407 | 51,567 | 45,416 | 45,413 | 44,698 | 45,523 | 31,975 | 33,808 | 35,328 | 25,664 | 28,005 | 30,321 | 26,242 | 16,403 | 23,149 | 15,971 | 14,208 | 18,960 |
Kortetermijnbeleggingen
| 2,105 | 2,155 | 1,974 | 1,777 | 1,846 | 1,465 | 1,642 | -1,135 | -1,320 | -1,431 | -1,684 | -396 | -123 | -141 | -123 | -139 | -151 | -169 | 363 | -425 |
Liquide middelen en kortetermijnbeleggingen
| 74,043 | 61,693 | 57,381 | 53,344 | 47,262 | 46,878 | 46,340 | 45,523 | 31,975 | 33,808 | 35,328 | 25,664 | 28,005 | 30,321 | 26,242 | 16,403 | 23,149 | 15,971 | 14,571 | 18,960 |
Nettovorderingen
| 53,513 | 53,929 | 53,824 | 46,249 | 43,025 | 49,246 | 55,063 | 53,666 | 52,634 | 50,756 | 47,341 | 43,475 | 42,891 | 36,516 | 36,459 | 28,246 | 41,258 | 38,563 | 37,144 | 32,863 |
Voorraad
| 44,278 | 44,198 | 41,726 | 34,399 | 33,499 | 33,611 | 32,892 | 30,786 | 30,278 | 31,678 | 27,557 | 24,936 | 21,883 | 21,231 | 16,454 | 13,663 | 15,937 | 14,532 | 14,514 | 11,855 |
Overige vlottende activa
| 5,055 | 3,634 | 2,261 | 2,703 | 2,344 | 2,817 | 3,907 | 5,167 | 6,533 | 6,699 | 4,080 | 3,648 | 3,359 | 3,067 | 2,322 | 1,559 | 1,655 | 1,198 | 204 | 104 |
Totaal vlottende activa
| 176,889 | 163,454 | 155,192 | 136,695 | 126,130 | 132,552 | 138,202 | 135,142 | 121,420 | 122,941 | 114,306 | 97,723 | 96,138 | 91,135 | 81,477 | 59,871 | 81,999 | 70,264 | 66,433 | 63,782 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 117,824 | 154,632 | 162,964 | 163,963 | 164,771 | 167,572 | 156,867 | 133,860 | 127,109 | 125,182 | 103,819 | 88,589 | 71,091 | 65,395 | 64,986 | 70,139 | 68,220 | 65,011 | 57,239 | 49,718 |
Goodwill
| 984 | 984 | 528 | 528 | 528 | 528 | 528 | 526 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,412 | 1,955 | 2,274 | 2,120 | 2,669 | 3,112 | 3,036 | 3,692 | 3,759 | 3,695 | 3,985 | 0 | 2,762 | 1,690 | 1,026 | 936 | 1,337 | 1,442 | 974 | 1,194 |
Goodwill en immateriële activa
| 2,412 | 2,939 | 2,802 | 2,648 | 3,197 | 3,640 | 3,564 | 3,692 | 3,759 | 3,695 | 3,984 | 3,074 | 2,762 | 1,690 | 1,026 | 936 | 1,337 | 1,442 | 974 | 1,194 |
Langetermijnbeleggingen
| 5,890 | 4,484 | 5,805 | 4,758 | 3,853 | 5,523 | 2,258 | 4,910 | 4,612 | 5,825 | 5,493 | 3,345 | 2,632 | 2,338 | 1,898 | 1,630 | 2,379 | 2,473 | 2,342 | 2,042 |
Belastingvorderingen
| 16,592 | 6,366 | 6,022 | 4,677 | 3,067 | 2,688 | 2,523 | 722 | 544 | 1,611 | 1,447 | 1,927 | 1,850 | 2,143 | 2,793 | 2,744 | 3,105 | 3,434 | 4,303 | 5,291 |
Overige niet-vlottende activa
| 2,328 | 0 | 0 | 0 | 1 | -1 | 3,971 | 1,744 | 1,827 | 1,715 | 1,688 | 1,716 | 1,565 | 1,715 | 1,245 | 1,587 | 1,107 | 1,449 | 2,149 | 1,261 |
Totaal niet-vlottende activa
| 145,046 | 168,421 | 177,593 | 176,046 | 174,889 | 179,422 | 169,183 | 144,928 | 137,851 | 138,028 | 116,431 | 98,651 | 79,900 | 73,281 | 71,948 | 77,036 | 76,148 | 73,809 | 67,007 | 59,506 |
Totaal activa
| 321,935 | 331,875 | 332,785 | 312,741 | 301,019 | 311,975 | 307,385 | 280,070 | 259,273 | 260,970 | 230,739 | 196,375 | 176,038 | 164,416 | 153,425 | 136,907 | 158,147 | 144,073 | 133,440 | 123,288 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 37,149 | 37,789 | 36,093 | 35,886 | 31,936 | 37,722 | 39,573 | 19,892 | 19,266 | 20,870 | 19,845 | 15,471 | 17,235 | 17,178 | 14,634 | 9,932 | 15,412 | 14,731 | 13,360 | 12,765 |
Kortlopende schulden
| 6,348 | 8,228 | 10,381 | 18,514 | 7,538 | 7,745 | 8,676 | 11,609 | 16,751 | 9,319 | 6,939 | 5,185 | 5,701 | 3,464 | 4,721 | 4,482 | 5,712 | 4,624 | 5,341 | 3,616 |
Belastingschulden
| 2,739 | 1,664 | 4,005 | 1,525 | 1,625 | 1,965 | 4,093 | 3,506 | 1,839 | 1,562 | 4,597 | 2,684 | 1,700 | 3,843 | 3,901 | 463 | 3,878 | 2,932 | 2,351 | 2,963 |
Uitgestelde opbrengsten
| 2,739 | 6,731 | 8,793 | 6,054 | 6,009 | 6,377 | 8,840 | 16,224 | 12,039 | 13,163 | 13,881 | 9,994 | 8,895 | 10,968 | 9,999 | 5,628 | 10,303 | 8,690 | 7,347 | 7,754 |
Overige kortlopende verplichtingen
| 8,438 | 3,379 | 3,636 | 2,334 | 1,947 | 1,632 | 2,714 | 7,899 | 7,441 | 8,741 | 7,660 | 8,084 | 5,656 | 4,545 | 3,556 | 4,072 | 5,779 | 4,887 | 4,619 | 3,511 |
Totaal kortlopende verplichtingen
| 54,674 | 56,127 | 58,903 | 62,788 | 47,430 | 53,476 | 59,803 | 55,624 | 55,497 | 52,093 | 48,325 | 38,734 | 37,487 | 36,155 | 32,910 | 24,114 | 37,206 | 32,932 | 30,667 | 27,646 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 23,630 | 25,423 | 27,533 | 23,752 | 36,509 | 38,124 | 35,052 | 35,326 | 21,629 | 29,020 | 19,159 | 14,903 | 9,837 | 4,199 | 3,098 | 2,627 | 2,965 | 2,726 | 2,725 | 2,687 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,685 | 7,603 | 7,402 | 7,112 | 6,263 | 6,004 | 5,441 | 5,562 | 5,300 | 4,228 | 4,617 | 5,233 | 5,884 | 7,027 | 6,110 | 6,175 | 7,330 | 8,964 | 10,887 |
Uitgestelde belastingverplichtingen niet-vlottend
| 30 | 697 | 1,245 | 887 | 159 | 1,368 | 2,204 | 2,800 | 2,403 | 3,691 | 2,721 | 2,085 | 1,204 | 1,144 | 1,068 | 560 | 1,520 | 1,020 | 665 | 487 |
Overige niet-vlottende verplichtingen
| 10,061 | 2,042 | 1,478 | 1,182 | 1,100 | 718 | 690 | 812 | 656 | 542 | 377 | 326 | 236 | 215 | 227 | 248 | 249 | 219 | 160 | 406 |
Totaal niet-vlottende verplichtingen
| 33,721 | 35,847 | 37,859 | 33,223 | 44,880 | 46,473 | 43,950 | 44,379 | 30,250 | 38,553 | 26,485 | 21,931 | 16,510 | 11,442 | 11,420 | 9,545 | 10,909 | 11,295 | 12,514 | 14,467 |
Totaal passiva
| 88,395 | 91,974 | 96,762 | 96,011 | 92,310 | 99,949 | 103,753 | 100,003 | 85,747 | 90,646 | 74,810 | 60,665 | 53,997 | 47,597 | 44,330 | 33,659 | 48,115 | 44,227 | 43,181 | 42,113 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 214,924 | 214,232 | 204,911 | 203,327 | 200,936 | 926 | 408 | 0 | 0 | 0 | 4,399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 | 8,284 |
Ingehouden winsten
| 188,129 | 202,808 | 202,160 | 192,878 | 191,319 | 186,206 | 177,808 | 150,807 | 140,318 | 131,668 | 126,783 | 116,914 | 109,607 | 102,978 | 92,140 | 87,587 | 84,933 | 75,048 | 69,050 | 60,807 |
Overige gereserveerde algehele resultaten
| 18,274 | 10,639 | 7,524 | -984 | -6,389 | -783 | -926 | -408 | 6,971 | 12,126 | 4,452 | -4,399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,861 | -211,092 | -210,444 | -201,162 | -199,603 | -194,490 | 5,363 | 9,104 | 6,120 | 6,074 | 6,064 | 1,644 | -2,952 | -1,146 | 2,344 | 1,263 | 8,936 | 9,366 | 6,591 | 6,941 |
Totaal eigen vermogen van aandeelhouders
| 218,548 | 225,563 | 221,756 | 203,927 | 196,938 | 200,153 | 191,455 | 168,195 | 161,693 | 158,152 | 145,583 | 126,842 | 114,939 | 110,116 | 102,768 | 97,134 | 102,153 | 92,698 | 83,925 | 76,032 |
Totaal eigen vermogen
| 233,539 | 239,901 | 236,023 | 216,730 | 208,709 | 212,026 | 203,632 | 180,067 | 173,526 | 170,324 | 155,929 | 135,710 | 122,041 | 116,819 | 109,095 | 103,248 | 110,032 | 99,846 | 90,259 | 81,175 |
Totaal passiva en aandeelhoudersvermogen
| 321,935 | 331,875 | 332,785 | 312,741 | 301,019 | 311,975 | 307,385 | 280,070 | 259,273 | 260,970 | 230,739 | 196,375 | 176,038 | 164,416 | 153,425 | 136,907 | 158,147 | 144,073 | 133,440 | 123,288 |