Nishimoto Co., Ltd.
TSE:9260.T
1336 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 98,368 | 97,802 | 93,942 | 97,125 | 84,930 | 81,116 | 75,787 | 78,896 | 58,248 | 60,201 | 65,647 | 54,247 | 54,071 | 54,031 | 52,718 | 50,874 | 42,303 | 39,022 | 39,130 | 42,424 | 27,831 | 26,526 | 28,520 | 30,493 | 30,133 | 28,517 | 31,303 | 34,757 | 25,196 | 25,196 |
Kortetermijnbeleggingen
| 264 | 0 | 0 | -985 | -963 | 0 | 0 | 0 | 0 | 0 | -893 | -902 | -908 | -846 | -843 | -860 | -867 | -879 | -926 | -931 | -935 | -895 | -1,058 | -361 | -359 | -364 | -365 | -361 | -358 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 98,632 | 97,802 | 93,942 | 97,125 | 84,930 | 81,116 | 75,787 | 78,896 | 58,248 | 60,201 | 65,647 | 54,247 | 54,071 | 54,031 | 52,718 | 50,874 | 42,303 | 39,022 | 39,130 | 42,424 | 27,831 | 26,526 | 28,520 | 30,493 | 30,133 | 28,517 | 31,303 | 34,757 | 25,196 | 25,196 |
Nettovorderingen
| 35,681 | 34,107 | 32,932 | 31,742 | 32,244 | 28,842 | 29,317 | 29,369 | 28,958 | 25,317 | 22,454 | 20,771 | 20,574 | 19,385 | 18,510 | 17,618 | 15,080 | 17,935 | 19,407 | 17,716 | 19,156 | 19,328 | 19,732 | 19,372 | 19,514 | 19,291 | 19,369 | 18,404 | 18,351 | 17,310 |
Voorraad
| 54,158 | 48,839 | 46,530 | 45,338 | 43,883 | 41,281 | 42,584 | 49,927 | 52,355 | 45,902 | 34,497 | 30,862 | 30,209 | 28,853 | 25,223 | 23,680 | 24,634 | 30,830 | 26,672 | 25,640 | 25,459 | 27,998 | 25,425 | 24,607 | 23,519 | 24,671 | 23,185 | 22,736 | 22,259 | 22,259 |
Overige vlottende activa
| 5,508 | 4,308 | 4,187 | 3,504 | 3,121 | 2,508 | 3,342 | 3,467 | 3,331 | 2,295 | 2,139 | 1,997 | 2,018 | 1,976 | 1,670 | 1,516 | 1,929 | 2,527 | 2,751 | 2,534 | 2,101 | 1,953 | 1,447 | 1,668 | 1,565 | 1,403 | 1,806 | 1,877 | 1,648 | 2,689 |
Totaal vlottende activa
| 193,979 | 185,056 | 177,591 | 177,709 | 164,178 | 153,747 | 151,030 | 161,659 | 142,892 | 133,715 | 124,737 | 107,877 | 106,872 | 104,245 | 98,121 | 93,688 | 83,946 | 90,314 | 87,960 | 88,314 | 74,547 | 75,805 | 75,124 | 76,140 | 74,731 | 73,882 | 75,663 | 77,774 | 67,454 | 67,454 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,323 | 21,125 | 18,544 | 17,643 | 15,474 | 14,585 | 15,079 | 17,001 | 16,941 | 15,966 | 5,344 | 5,360 | 5,555 | 5,035 | 4,573 | 4,432 | 3,898 | 3,953 | 3,910 | 3,870 | 3,476 | 3,244 | 2,771 | 3,121 | 3,145 | 3,222 | 3,538 | 3,606 | 3,454 | 3,454 |
Goodwill
| 8,677 | 8,421 | 8,298 | 4,654 | 4,772 | 4,547 | 4,546 | 5,746 | 5,866 | 5,712 | 4,096 | 4,815 | 4,983 | 5,013 | 4,187 | 6,782 | 2,782 | 2,794 | 0 | 597 | 616 | 651 | 671 | 707 | 704 | 694 | 760 | 778 | 838 | 838 |
Immateriële activa
| 5,676 | 5,601 | 5,536 | 6,956 | 6,914 | 6,471 | 6,353 | 5,990 | 6,030 | 5,887 | 5,548 | 4,770 | 4,873 | 4,861 | 4,704 | 843 | 746 | 879 | 823 | 1,080 | 1,174 | 1,267 | 1,357 | 1,348 | 1,400 | 1,396 | 1,485 | 1,530 | 1,575 | 1,575 |
Goodwill en immateriële activa
| 14,353 | 14,022 | 13,834 | 11,610 | 11,686 | 11,018 | 10,899 | 11,736 | 11,896 | 11,599 | 9,644 | 9,585 | 9,856 | 9,874 | 8,891 | 7,625 | 3,528 | 3,673 | 823 | 1,677 | 1,790 | 1,918 | 2,028 | 2,055 | 2,104 | 2,090 | 2,245 | 2,308 | 2,413 | 2,413 |
Langetermijnbeleggingen
| 667 | 638 | 575 | 1,572 | 1,524 | 412 | 392 | 387 | 347 | 290 | 1,155 | 1,157 | 1,219 | 1,159 | 1,131 | 1,154 | 1,935 | 1,943 | 2,090 | 2,045 | 2,073 | 2,130 | 2,313 | 1,691 | 1,642 | 1,693 | 1,668 | 1,641 | 1,592 | 2,104 |
Belastingvorderingen
| 965 | 920 | 776 | 794 | 766 | 704 | 695 | 679 | 781 | 742 | 746 | 600 | 855 | 900 | 791 | 1,255 | 1,275 | 1,215 | 1,092 | 979 | 1,017 | 1,044 | 718 | 571 | 567 | 523 | 484 | 488 | 503 | 0 |
Overige niet-vlottende activa
| 1,280 | 1,174 | 1,159 | 139 | 132 | 1,091 | 1,116 | 1,111 | 1,125 | 1,091 | 141 | 151 | 93 | 97 | 98 | 100 | 342 | 82 | 710 | 725 | 611 | 621 | 632 | 709 | 693 | 708 | 736 | 697 | 510 | 504 |
Totaal niet-vlottende activa
| 39,588 | 37,879 | 34,888 | 31,758 | 29,582 | 27,810 | 28,181 | 30,914 | 31,090 | 29,688 | 17,030 | 16,853 | 17,578 | 17,065 | 15,484 | 14,566 | 10,978 | 10,866 | 8,625 | 9,296 | 8,967 | 8,957 | 8,462 | 8,147 | 8,151 | 8,236 | 8,671 | 8,740 | 8,472 | 8,475 |
Totaal activa
| 233,567 | 222,935 | 212,479 | 209,470 | 193,763 | 181,561 | 179,215 | 192,577 | 173,984 | 163,406 | 141,769 | 124,731 | 124,452 | 121,313 | 113,606 | 108,256 | 94,925 | 101,182 | 96,587 | 97,612 | 83,517 | 84,764 | 83,587 | 84,291 | 82,884 | 82,120 | 84,336 | 86,519 | 75,929 | 75,929 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 20,690 | 20,018 | 19,062 | 18,325 | 17,297 | 16,465 | 15,171 | 16,268 | 18,389 | 18,630 | 15,269 | 13,000 | 13,362 | 11,767 | 10,930 | 10,866 | 6,716 | 10,827 | 9,993 | 12,141 | 11,067 | 11,258 | 11,540 | 11,926 | 11,206 | 10,446 | 9,959 | 10,997 | 10,620 | 10,620 |
Kortlopende schulden
| 29,844 | 27,296 | 18,858 | 11,537 | 9,338 | 8,693 | 9,455 | 14,578 | 14,871 | 12,962 | 13,002 | 7,214 | 7,115 | 7,372 | 4,174 | 4,222 | 3,019 | 2,895 | 3,239 | 2,989 | 2,984 | 3,053 | 2,832 | 3,600 | 5,056 | 3,622 | 5,146 | 6,981 | 6,221 | 6,162 |
Belastingschulden
| 287 | 707 | 192 | 384 | 368 | 626 | 213 | 442 | 430 | 1,469 | 363 | 411 | 299 | 527 | 383 | 146 | 50 | 111 | 144 | 125 | 117 | 352 | 700 | 600 | 425 | 94 | 195 | 139 | 102 | 0 |
Uitgestelde opbrengsten
| 287 | 707 | 192 | 5,435 | 5,529 | 0 | 0 | 0 | 0 | 0 | 5,161 | 4,107 | 4,164 | 4,231 | 3,750 | 3,077 | 3,248 | 4,241 | 3,521 | 3,830 | 3,923 | 4,362 | 3,983 | 3,528 | 3,391 | 4,035 | 3,042 | 3,273 | 3,501 | 0 |
Overige kortlopende verplichtingen
| 10,222 | 10,282 | 9,636 | 4,152 | 4,274 | 9,421 | 8,987 | 8,944 | 8,980 | 10,330 | 3,261 | 2,914 | 2,889 | 2,755 | 2,639 | 2,380 | 2,192 | 2,310 | 2,305 | 2,028 | 1,890 | 2,044 | 1,821 | 1,815 | 1,560 | 1,593 | 1,501 | 1,437 | 1,492 | 5,052 |
Totaal kortlopende verplichtingen
| 61,043 | 58,303 | 47,748 | 39,449 | 36,438 | 34,579 | 33,613 | 39,790 | 42,240 | 41,922 | 36,693 | 27,235 | 27,530 | 26,125 | 21,493 | 20,545 | 15,175 | 20,273 | 19,058 | 20,988 | 19,864 | 20,717 | 20,176 | 20,869 | 21,213 | 19,696 | 19,648 | 22,688 | 21,834 | 21,834 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 64,960 | 64,213 | 70,051 | 81,424 | 72,252 | 69,488 | 69,823 | 72,450 | 54,821 | 53,152 | 41,130 | 36,978 | 36,997 | 36,316 | 36,753 | 33,823 | 27,023 | 27,079 | 22,480 | 22,454 | 9,497 | 9,591 | 9,486 | 9,559 | 9,593 | 12,668 | 12,803 | 12,841 | 12,754 | 12,754 |
Uitgestelde opbrengsten niet-vlottend
| 12,715 | 12,236 | 10,352 | 803 | 720 | 0 | 0 | 0 | 0 | 0 | 377 | 312 | 233 | 2,480 | 2,411 | 2,336 | 2,232 | 2,226 | 2,230 | 2,118 | 2,101 | 2,064 | 1,647 | 1,622 | 1,592 | 1,547 | 1,501 | 1,459 | 1,420 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,114 | 1,049 | 968 | 1,331 | 1,317 | 1,211 | 1,204 | 1,316 | 1,279 | 1,232 | 1,209 | 993 | 1,011 | 1,019 | 1,059 | 11 | 11 | 53 | 66 | 87 | 101 | 118 | 126 | 166 | 175 | 201 | 221 | 242 | 249 | 0 |
Overige niet-vlottende verplichtingen
| 3,373 | 3,258 | 3,490 | 2,069 | 2,033 | 2,408 | 2,528 | 2,473 | 2,506 | 2,607 | 2,499 | 2,512 | 2,574 | 1,113 | 1,049 | 951 | 842 | 580 | 418 | 405 | 413 | 431 | 383 | 399 | 394 | 378 | 411 | 414 | 413 | 2,082 |
Totaal niet-vlottende verplichtingen
| 82,162 | 80,756 | 84,861 | 85,627 | 76,322 | 73,107 | 73,555 | 76,239 | 58,606 | 56,991 | 45,215 | 40,795 | 40,815 | 40,928 | 41,272 | 37,121 | 30,108 | 29,938 | 25,194 | 25,064 | 12,112 | 12,204 | 11,642 | 11,746 | 11,754 | 14,794 | 14,936 | 14,956 | 14,836 | 14,836 |
Totaal passiva
| 143,205 | 139,059 | 132,609 | 125,076 | 112,760 | 107,686 | 107,168 | 116,029 | 100,846 | 98,913 | 81,908 | 68,030 | 68,345 | 67,053 | 62,765 | 57,666 | 45,283 | 50,211 | 44,252 | 46,052 | 31,976 | 32,921 | 31,818 | 32,615 | 32,967 | 34,490 | 34,584 | 37,644 | 36,670 | 36,670 |
Eigen vermogen: | ||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,061 | 1,467 | 919 | 643 | 0 | 785 | 706 | 0 | 0 | 0 | 0 | 832 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,646 | 2,624 | 100 | 100 |
Ingehouden winsten
| 57,736 | 56,256 | 56,479 | 56,903 | 55,737 | 53,670 | 52,421 | 51,285 | 51,115 | 48,774 | 47,578 | 45,784 | 45,639 | 43,957 | 43,339 | 42,687 | 41,384 | 42,437 | 43,112 | 43,168 | 43,071 | 42,211 | 42,229 | 40,975 | 40,351 | 39,286 | 39,173 | 38,477 | 37,554 | 37,554 |
Overige gereserveerde algehele resultaten
| 24,408 | 19,401 | 14,578 | 18,680 | 16,452 | 10,501 | 9,945 | 15,570 | 12,328 | 6,051 | 2,683 | 1,317 | 871 | 9,177 | -2,061 | -1,467 | -919 | -643 | 47 | -785 | -706 | 455 | 363 | 1,524 | 390 | -832 | 1,403 | 1,266 | 836 | 836 |
Overige totale aandeelhoudersvermogen
| 5,556 | 5,554 | 6,146 | 6,145 | 6,145 | 6,530 | 6,531 | 6,532 | 6,531 | 6,532 | 6,532 | 6,532 | 6,532 | -1,915 | 4,469 | 5,064 | 5,612 | 5,888 | 6,530 | 5,746 | 5,824 | 6,531 | 6,531 | 6,531 | 6,530 | 5,698 | 6,530 | 6,508 | 769 | 769 |
Totaal eigen vermogen van aandeelhouders
| 90,346 | 83,857 | 79,849 | 84,374 | 80,980 | 73,347 | 71,543 | 76,033 | 72,620 | 64,003 | 59,439 | 56,279 | 55,688 | 53,865 | 50,454 | 50,397 | 49,642 | 50,971 | 52,335 | 51,560 | 51,541 | 51,843 | 51,769 | 51,676 | 49,917 | 47,630 | 49,752 | 48,875 | 39,259 | 39,259 |
Totaal eigen vermogen
| 90,358 | 83,872 | 79,866 | 84,394 | 81,003 | 73,875 | 72,047 | 76,548 | 73,138 | 64,493 | 59,861 | 56,701 | 56,107 | 54,260 | 50,841 | 50,590 | 49,642 | 50,971 | 52,335 | 51,560 | 51,541 | 51,843 | 51,769 | 51,676 | 49,917 | 47,630 | 49,752 | 48,875 | 39,259 | 39,259 |
Totaal passiva en aandeelhoudersvermogen
| 233,563 | 222,931 | 212,475 | 209,470 | 193,763 | 181,561 | 179,215 | 192,577 | 173,984 | 163,406 | 141,769 | 124,731 | 124,452 | 121,313 | 113,606 | 108,256 | 94,925 | 101,182 | 96,587 | 97,612 | 83,517 | 84,764 | 83,587 | 84,291 | 82,884 | 82,120 | 84,336 | 86,519 | 75,929 | 75,929 |