SCREEN Holdings Co., Ltd.
TSE:7735.T
9050 (JPY) • At close November 14, 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
| 195,424 | 175,576 | 133,088 | 62,727 | 37,770 | 32,193 | 53,114 | 48,832 | 32,371 | 25,640 | 34,213 | 40,420 | 37,662 | 39,985 | 31,253 | 25,899 | 26,247 | 34,480 | 27,403 | 32,792 |
Kortetermijnbeleggingen
| 30,000 | -10,354 | -10,333 | -9,851 | -6,789 | -8,523 | -5,582 | 3,909 | 2,215 | -4,761 | 2,652 | 2,394 | -58 | -59 | -72 | -99 | -133 | 0 | 20 | 20 |
Liquide middelen en kortetermijnbeleggingen
| 197,279 | 175,576 | 133,088 | 62,727 | 37,770 | 32,193 | 53,114 | 48,832 | 32,371 | 25,640 | 34,213 | 40,420 | 37,662 | 39,985 | 31,253 | 25,899 | 26,247 | 34,480 | 27,423 | 32,812 |
Nettovorderingen
| 107,653 | 106,346 | 90,311 | 85,566 | 82,056 | 100,165 | 84,819 | 58,582 | 66,798 | 54,259 | 44,397 | 41,093 | 71,824 | 69,972 | 50,601 | 64,640 | 85,028 | 96,811 | 85,198 | 83,704 |
Voorraad
| 163,578 | 123,875 | 103,737 | 95,677 | 106,259 | 116,801 | 106,320 | 91,720 | 76,632 | 70,309 | 70,158 | 59,449 | 57,117 | 61,212 | 49,463 | 72,229 | 73,929 | 77,413 | 59,089 | 52,721 |
Overige vlottende activa
| 25,151 | 22,470 | 11,231 | 8,917 | 12,458 | 14,105 | 17,232 | 16,025 | 12,720 | 10,158 | 8,558 | 6,957 | 10,940 | 12,353 | 8,667 | 5,422 | 11,784 | 14,758 | 9,402 | 9,775 |
Totaal vlottende activa
| 493,661 | 428,267 | 338,367 | 252,887 | 238,543 | 263,264 | 261,485 | 215,159 | 188,521 | 160,366 | 157,326 | 164,246 | 177,543 | 183,522 | 139,984 | 168,190 | 196,988 | 223,462 | 181,112 | 179,012 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 102,051 | 72,667 | 56,524 | 57,054 | 60,893 | 61,398 | 48,973 | 41,757 | 43,378 | 42,606 | 40,710 | 39,902 | 38,669 | 40,699 | 45,413 | 50,954 | 49,069 | 42,347 | 36,096 | 34,306 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,295 | 3,279 | 0 | 0 |
Immateriële activa
| 5,279 | 4,879 | 4,804 | 5,412 | 6,167 | 6,886 | 4,953 | 2,904 | 2,394 | 2,489 | 2,406 | 2,624 | 2,144 | 1,189 | 1,355 | 1,750 | 692 | 609 | 4,859 | 535 |
Goodwill en immateriële activa
| 5,279 | 4,879 | 4,804 | 5,412 | 6,167 | 6,886 | 4,953 | 2,904 | 2,394 | 2,489 | 2,406 | 2,624 | 2,144 | 1,189 | 1,355 | 1,750 | 2,987 | 3,888 | 4,859 | 535 |
Langetermijnbeleggingen
| 53,056 | 51,051 | 54,703 | 63,841 | 37,375 | 45,606 | 47,061 | 37,913 | 32,831 | 41,145 | 28,853 | 21,880 | 21,205 | 22,243 | 23,819 | 20,304 | 35,847 | 45,720 | 44,117 | 33,866 |
Belastingvorderingen
| 8,595 | 5,948 | 4,904 | 3,433 | 4,980 | 3,754 | 438 | 536 | 495 | 292 | 309 | 364 | 587 | 621 | 569 | 954 | 2,516 | 521 | 364 | 4,989 |
Overige niet-vlottende activa
| 14,166 | 0 | 0 | 2 | 3 | 4 | 3,280 | 2,388 | 2,471 | 2,615 | 2,769 | 6,005 | 5,233 | 4,852 | 5,482 | 4,765 | 3,707 | 3,580 | 3,725 | 3,689 |
Totaal niet-vlottende activa
| 183,147 | 134,545 | 120,935 | 129,742 | 109,418 | 117,648 | 104,705 | 85,498 | 81,569 | 89,147 | 75,047 | 70,775 | 67,838 | 69,604 | 76,638 | 78,727 | 94,126 | 96,056 | 89,161 | 77,385 |
Totaal activa
| 676,808 | 562,816 | 459,305 | 382,632 | 347,964 | 380,915 | 366,193 | 300,659 | 270,093 | 249,516 | 232,376 | 235,022 | 245,381 | 253,126 | 216,622 | 246,917 | 291,114 | 319,518 | 270,273 | 256,397 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 41,617 | 41,300 | 33,498 | 28,243 | 25,061 | 28,151 | 30,911 | 26,300 | 59,523 | 62,382 | 68,705 | 60,750 | 81,458 | 81,942 | 52,389 | 42,785 | 74,546 | 83,396 | 55,787 | 54,223 |
Kortlopende schulden
| 2,026 | 11,747 | 16,394 | 1,468 | 34,828 | 19,959 | 6,072 | 4,483 | 18,096 | 4,079 | 17,196 | 37,976 | 18,651 | 40,135 | 22,665 | 63,876 | 16,280 | 4,367 | 22,913 | 33,240 |
Belastingschulden
| 19,998 | 10,617 | 7,088 | 3,320 | 2,227 | 4,364 | 9,650 | 6,509 | 4,430 | 2,374 | 1,484 | 843 | 1,586 | 2,242 | 1,036 | 910 | 2,174 | 12,532 | 2,755 | 2,820 |
Uitgestelde opbrengsten
| 0 | 103,276 | 55,271 | 29,867 | 20,766 | 28,296 | 37,646 | 33,033 | 10,112 | 7,075 | 7,134 | 5,954 | 7,412 | 8,737 | 5,390 | 11,313 | 6,370 | 16,330 | 4,913 | 6,723 |
Overige kortlopende verplichtingen
| 222,366 | 98,799 | 85,713 | 87,836 | 74,762 | 108,378 | 128,896 | 98,283 | 38,808 | 23,915 | 26,982 | 18,715 | 21,528 | 23,812 | 17,784 | 24,859 | 30,702 | 33,488 | 24,679 | 21,715 |
Totaal kortlopende verplichtingen
| 286,007 | 237,137 | 175,620 | 120,867 | 136,878 | 160,852 | 175,529 | 135,575 | 120,857 | 92,750 | 114,367 | 118,284 | 123,223 | 148,131 | 93,874 | 132,430 | 123,702 | 133,783 | 106,134 | 111,998 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 5,161 | 17,319 | 27,841 | 42,413 | 32,476 | 35,366 | 7,085 | 13,101 | 21,545 | 35,600 | 24,198 | 32,576 | 29,631 | 15,504 | 54,582 | 38,993 | 40,644 | 43,900 | 24,674 | 31,803 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,305 | 1,502 | 1,494 | 1,346 | 1,256 | 1,126 | 942 | 888 | 878 | 1,433 | 277 | 472 | 437 | 641 | 834 | 0 | 0 | 10,768 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,683 | 5,089 | 5,714 | 8,599 | 2,376 | 3,641 | 10,787 | 7,349 | 5,988 | 8,357 | 4,843 | 2,148 | 834 | 839 | 1,753 | 1,343 | 0 | 0 | 1,049 | 0 |
Overige niet-vlottende verplichtingen
| 9,040 | 2,042 | 842 | 713 | 747 | 669 | 789 | 778 | 6,516 | 420 | 438 | 522 | 626 | 615 | 732 | 3,603 | 3,894 | 8,047 | 592 | 12,831 |
Totaal niet-vlottende verplichtingen
| 18,884 | 25,755 | 35,899 | 53,219 | 36,945 | 40,932 | 19,787 | 22,170 | 28,949 | 45,255 | 30,912 | 35,524 | 31,563 | 17,395 | 57,708 | 44,773 | 44,538 | 51,947 | 37,083 | 44,634 |
Totaal passiva
| 304,891 | 262,892 | 211,519 | 174,086 | 173,823 | 201,784 | 195,316 | 157,745 | 149,806 | 138,005 | 145,279 | 153,808 | 154,786 | 165,526 | 151,582 | 177,203 | 168,240 | 185,730 | 143,217 | 156,632 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,753 | 6,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 53,998 | 51,331 |
Ingehouden winsten
| 274,869 | 229,596 | 185,804 | 144,669 | 130,908 | 130,274 | 117,358 | 92,936 | 71,602 | 54,447 | 41,824 | 40,766 | 55,439 | 26,418 | 731 | 8,733 | 49,389 | 48,497 | 32,536 | 19,283 |
Overige gereserveerde algehele resultaten
| 34,233 | 49,458 | 40,029 | 39,942 | 40,571 | 40,488 | 12,975 | 6,523 | 2,692 | 10,052 | -1,753 | -6,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,721 | 16,246 | 7,866 | 9,666 | -13,473 | -5,204 | -13,540 | -10,700 | -8,689 | -7,679 | -11,173 | -25,102 | -19,415 | 17,919 | 17,863 | 17,938 | 17,938 | 30,531 | 29,227 | 27,232 |
Totaal eigen vermogen van aandeelhouders
| 371,867 | 299,886 | 247,714 | 208,379 | 173,941 | 179,114 | 170,837 | 142,803 | 119,649 | 110,863 | 86,448 | 80,609 | 90,068 | 87,118 | 64,606 | 69,353 | 122,093 | 133,072 | 126,427 | 99,218 |
Totaal eigen vermogen
| 371,911 | 299,924 | 247,786 | 208,546 | 174,141 | 179,131 | 170,877 | 142,914 | 120,287 | 111,511 | 87,097 | 81,214 | 90,595 | 87,600 | 65,040 | 69,714 | 122,874 | 133,788 | 127,056 | 99,765 |
Totaal passiva en aandeelhoudersvermogen
| 676,802 | 562,816 | 459,305 | 382,632 | 347,964 | 380,915 | 366,193 | 300,659 | 270,093 | 249,516 | 232,376 | 235,022 | 245,381 | 253,126 | 216,622 | 246,917 | 291,114 | 319,518 | 270,273 | 256,397 |