Kohnan Shoji Co., Ltd.
TSE:7516.T
3580 (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
| 11,705 | 9,218 | 12,242 | 14,681 | 11,978 | 7,858 | 6,563 | 5,760 | 8,518 | 4,998 | 4,342 | 3,299 | 2,714 | 6,195 | 5,067 | 4,719 | 3,814 | 3,735 | 3,880 | 3,292 |
Kortetermijnbeleggingen
| 18 | -50,273 | -48,305 | -47,352 | -47,338 | -43,068 | -45,347 | -46,508 | -47,465 | -49,477 | -49,745 | 0 | 0 | 0 | 0 | 0 | 0 | -43,457 | 335 | 519 |
Liquide middelen en kortetermijnbeleggingen
| 11,723 | 9,218 | 12,242 | 14,681 | 11,978 | 7,858 | 6,563 | 5,760 | 8,518 | 4,998 | 4,342 | 3,299 | 2,714 | 6,195 | 5,067 | 4,719 | 3,814 | 3,735 | 4,215 | 3,811 |
Nettovorderingen
| 15,751 | 18,344 | 15,211 | 12,989 | 12,329 | 10,194 | 9,685 | 9,905 | 9,303 | 9,282 | 8,635 | 8,169 | 8,560 | 9,126 | 8,675 | 10,078 | 9,938 | 7,619 | 6,511 | 4,975 |
Voorraad
| 123,145 | 110,392 | 94,228 | 89,033 | 79,403 | 69,203 | 63,301 | 60,240 | 66,022 | 71,383 | 66,245 | 63,948 | 62,608 | 54,021 | 52,496 | 54,113 | 52,541 | 52,994 | 54,071 | 49,608 |
Overige vlottende activa
| 8,836 | 3,338 | 2,203 | 2,719 | 3,163 | 1,972 | 1,376 | 1,111 | 1,201 | 1,208 | 1,351 | 1,380 | 1,316 | 1,093 | 1,347 | 1,231 | 1,651 | 1,571 | 2,528 | 2,780 |
Totaal vlottende activa
| 159,455 | 141,292 | 123,884 | 119,422 | 106,873 | 89,227 | 80,925 | 77,016 | 85,044 | 86,871 | 80,573 | 76,796 | 75,198 | 70,435 | 67,585 | 70,141 | 67,944 | 65,919 | 67,325 | 61,174 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 206,786 | 189,393 | 187,571 | 189,767 | 185,009 | 175,033 | 163,391 | 153,797 | 149,264 | 143,541 | 132,328 | 119,712 | 112,437 | 103,837 | 101,473 | 96,873 | 87,879 | 79,060 | 86,419 | 74,614 |
Goodwill
| 14,608 | 14,086 | 15,245 | 16,403 | 17,561 | 791 | 900 | 1,133 | 289 | 455 | 620 | 786 | 951 | 1,116 | 1,282 | 1,447 | 1,613 | 0 | 0 | 0 |
Immateriële activa
| 12,252 | 12,802 | 12,924 | 12,390 | 13,220 | 5,582 | 5,652 | 5,826 | 5,307 | 4,055 | 4,184 | 4,181 | 4,165 | 3,978 | 3,769 | 3,832 | 3,758 | 4,030 | 4,412 | 4,167 |
Goodwill en immateriële activa
| 26,860 | 26,888 | 28,169 | 28,793 | 30,781 | 6,373 | 6,552 | 6,959 | 5,596 | 4,510 | 4,804 | 4,967 | 5,116 | 5,094 | 5,051 | 5,279 | 5,371 | 4,030 | 4,412 | 4,167 |
Langetermijnbeleggingen
| 4,582 | 55,066 | 52,225 | 51,039 | 50,678 | 47,120 | 47,745 | 49,036 | 49,061 | 51,451 | 51,296 | 0 | 0 | 0 | 0 | 0 | 0 | 45,373 | 2,216 | 1,366 |
Belastingvorderingen
| 7,231 | 6,525 | 6,123 | 6,018 | 4,857 | 2,146 | 685 | 434 | 811 | 454 | 2,042 | 0 | 0 | 0 | 0 | 0 | 0 | 513 | 6,714 | 256 |
Overige niet-vlottende activa
| 53,643 | 81 | 100 | 53 | 59 | 68 | -25 | -30 | -32 | -37 | -37 | 51,398 | 49,532 | 47,348 | 47,837 | 47,555 | 50,104 | -27 | 37,306 | 41,000 |
Totaal niet-vlottende activa
| 299,102 | 277,953 | 274,188 | 275,670 | 271,384 | 230,740 | 218,348 | 210,196 | 204,700 | 199,919 | 190,433 | 176,077 | 167,085 | 156,279 | 154,361 | 149,707 | 143,354 | 128,949 | 137,067 | 121,403 |
Totaal activa
| 458,557 | 419,249 | 398,076 | 395,095 | 378,263 | 319,971 | 299,278 | 287,217 | 289,748 | 286,794 | 271,009 | 252,878 | 242,283 | 226,714 | 221,946 | 219,848 | 211,299 | 194,868 | 204,392 | 182,577 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 44,823 | 33,053 | 30,306 | 37,525 | 34,397 | 24,207 | 22,031 | 20,280 | 22,115 | 22,718 | 19,219 | 17,466 | 26,260 | 26,086 | 25,892 | 30,042 | 29,153 | 26,205 | 29,351 | 29,846 |
Kortlopende schulden
| 55,363 | 49,977 | 38,743 | 34,961 | 44,001 | 32,943 | 31,781 | 32,649 | 33,740 | 42,764 | 44,508 | 39,144 | 41,839 | 31,256 | 40,045 | 38,380 | 36,119 | 38,229 | 35,987 | 36,290 |
Belastingschulden
| 4,743 | 4,187 | 6,710 | 10,850 | 6,130 | 6,240 | 3,716 | 4,367 | 5,455 | 2,767 | 1,505 | 3,383 | 4,708 | 5,363 | 1,333 | 2,695 | 1,830 | 4,592 | 1,989 | 1,510 |
Uitgestelde opbrengsten
| 5,400 | 22,519 | 23,206 | 27,871 | 19,006 | 16,774 | 14,372 | 14,206 | 14,937 | 12,913 | 12,510 | 14,043 | 9,657 | 11,577 | 7,737 | 10,459 | 8,846 | 7,852 | 5,364 | 4,650 |
Overige kortlopende verplichtingen
| 19,446 | 10,004 | 10,159 | 4,308 | 4,641 | 2,702 | 2,595 | 2,442 | 667 | 462 | 267 | 246 | 238 | 229 | 357 | 350 | 300 | 326 | 625 | 182 |
Totaal kortlopende verplichtingen
| 125,032 | 115,553 | 102,414 | 104,665 | 102,045 | 76,626 | 70,779 | 69,577 | 71,459 | 78,857 | 76,504 | 70,899 | 77,994 | 69,148 | 74,031 | 79,231 | 74,418 | 72,612 | 71,327 | 70,968 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 120,217 | 108,823 | 108,639 | 112,095 | 106,632 | 94,059 | 91,600 | 94,213 | 98,246 | 95,241 | 83,688 | 76,917 | 66,021 | 73,361 | 72,588 | 67,694 | 66,075 | 57,995 | 69,298 | 56,921 |
Uitgestelde opbrengsten niet-vlottend
| 21,816 | 32,536 | 31,666 | 31,554 | 31,366 | 0 | 0 | 0 | 0 | 0 | 0 | 5,971 | 5,693 | 3,856 | 818 | 780 | 1,202 | 13,428 | 1,810 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,282 | 1,911 | 2,109 | 2,307 | 2,505 | 0 | 0 | 0 | 0 | 0 | 0 | 740 | 782 | 912 | 685 | 672 | 857 | 1,499 | 48 | 0 |
Overige niet-vlottende verplichtingen
| 32,588 | 10,873 | 10,805 | 11,189 | 11,636 | 34,989 | 31,524 | 26,475 | 27,565 | 24,666 | 27,572 | 15,160 | 15,423 | 15,868 | 16,514 | 16,566 | 16,679 | 1,595 | 13,493 | 13,591 |
Totaal niet-vlottende verplichtingen
| 175,903 | 154,143 | 153,219 | 157,145 | 152,139 | 129,048 | 123,124 | 120,688 | 125,811 | 119,907 | 111,260 | 98,788 | 87,919 | 93,997 | 90,605 | 85,712 | 84,813 | 74,517 | 84,649 | 70,512 |
Totaal passiva
| 300,935 | 269,696 | 255,633 | 261,810 | 254,184 | 205,674 | 193,903 | 190,265 | 197,270 | 198,764 | 187,764 | 169,687 | 165,913 | 163,145 | 164,636 | 164,943 | 159,231 | 147,129 | 155,976 | 141,480 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 149,042 | 142,045 | 133,050 | 123,893 | 114,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 17,658 | 15,909 | 15,909 | 15,909 | 15,909 | 13,997 | 13,997 | 11,497 |
Ingehouden winsten
| 140,899 | 129,682 | 118,946 | 105,532 | 88,755 | 79,031 | 69,935 | 61,524 | 56,874 | 52,147 | 47,712 | 47,628 | 41,067 | 32,568 | 26,558 | 24,987 | 22,275 | 19,623 | 19,832 | 17,945 |
Overige gereserveerde algehele resultaten
| 824 | 511 | 398 | 235 | 186 | 132 | 276 | 55,687 | 50,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,124 | -147,340 | -136,604 | -123,190 | -106,413 | -96,689 | 17,506 | -37,917 | -32,501 | 18,225 | 17,875 | 17,905 | 17,645 | 15,092 | 14,843 | 14,009 | 13,884 | 14,119 | 14,587 | 11,655 |
Totaal eigen vermogen van aandeelhouders
| 157,257 | 149,553 | 142,443 | 133,285 | 124,079 | 114,297 | 105,375 | 96,952 | 92,478 | 88,030 | 83,245 | 83,191 | 76,370 | 63,569 | 57,310 | 54,905 | 52,068 | 47,739 | 48,416 | 41,097 |
Totaal eigen vermogen
| 157,257 | 149,553 | 142,443 | 133,285 | 124,079 | 114,297 | 105,375 | 96,952 | 92,478 | 88,030 | 83,245 | 83,191 | 76,370 | 63,569 | 57,310 | 54,905 | 52,068 | 47,739 | 48,416 | 41,097 |
Totaal passiva en aandeelhoudersvermogen
| 458,192 | 419,249 | 398,076 | 395,095 | 378,263 | 319,971 | 299,278 | 287,217 | 289,748 | 286,794 | 271,009 | 252,878 | 242,283 | 226,714 | 221,946 | 219,848 | 211,299 | 194,868 | 204,392 | 182,577 |