The Sumitomo Warehouse Co., Ltd.
TSE:9303.T
2727 (JPY) • At close November 12, 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
| 47,948 | 48,994 | 43,067 | 27,640 | 36,367 | 28,176 | 45,905 | 30,933 | 36,798 | 26,861 | 30,582 | 23,175 | 32,254 | 28,875 | 23,569 | 15,781 | 12,916 | 14,824 | 9,491 | 11,224 |
Kortetermijnbeleggingen
| 4,266 | -6,697 | -7,122 | -6,645 | -6,742 | -6,983 | -696 | -113 | -476 | -445 | -472 | -385 | 4 | 4 | 4 | 4 | 59 | 59 | 59 | 59 |
Liquide middelen en kortetermijnbeleggingen
| 52,214 | 48,994 | 43,067 | 27,640 | 36,367 | 28,176 | 45,905 | 30,933 | 36,798 | 26,861 | 30,582 | 23,175 | 32,258 | 28,879 | 23,573 | 15,785 | 12,975 | 14,883 | 9,550 | 11,283 |
Nettovorderingen
| 20,548 | 22,961 | 27,065 | 23,003 | 21,851 | 22,494 | 21,562 | 19,911 | 19,500 | 20,244 | 20,154 | 18,753 | 18,863 | 17,607 | 17,842 | 15,926 | 19,037 | 0 | 0 | 0 |
Voorraad
| 2,774 | 2,895 | 21 | 23 | 37 | 66 | 112 | 57 | 59 | 106 | 97 | 109 | 135 | 139 | 212 | 288 | 286 | 0 | 0 | 0 |
Overige vlottende activa
| 7,532 | 17,166 | 9,495 | 6,292 | 5,656 | 5,611 | 4,717 | 5,399 | 5,052 | 4,820 | 4,321 | 3,590 | 4,041 | 3,027 | 2,996 | 3,790 | 3,265 | 3,455 | 2,813 | 2,165 |
Totaal vlottende activa
| 83,068 | 92,016 | 79,648 | 56,958 | 63,911 | 56,347 | 72,296 | 56,300 | 61,409 | 52,031 | 55,154 | 45,627 | 55,297 | 49,652 | 44,623 | 35,789 | 35,563 | 37,604 | 27,828 | 36,069 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 179,029 | 166,069 | 168,660 | 170,431 | 163,020 | 148,611 | 141,219 | 138,527 | 135,358 | 133,973 | 127,344 | 121,926 | 116,546 | 110,558 | 114,825 | 119,744 | 121,964 | 115,472 | 96,802 | 91,762 |
Goodwill
| 0 | 0 | 8 | 26 | 44 | 62 | 2,145 | 2,492 | 3,030 | 3,823 | 3,833 | 3,602 | 3,687 | 587 | 687 | 2,436 | 2,747 | 3,071 | 0 | 0 |
Immateriële activa
| 7,244 | 6,966 | 6,572 | 6,601 | 6,643 | 7,389 | 9,973 | 7,579 | 7,045 | 7,237 | 7,409 | 7,175 | 6,274 | 6,502 | 8,754 | 9,038 | 6,353 | 5,302 | 3,695 | 3,625 |
Goodwill en immateriële activa
| 7,244 | 6,966 | 6,580 | 6,627 | 6,687 | 7,451 | 12,118 | 10,071 | 10,075 | 11,060 | 11,242 | 10,777 | 9,961 | 7,089 | 9,441 | 11,474 | 9,100 | 8,373 | 3,695 | 3,625 |
Langetermijnbeleggingen
| 157,451 | 119,371 | 117,753 | 113,939 | 83,974 | 109,327 | 109,159 | 92,495 | 85,433 | 96,796 | 86,590 | 76,643 | 54,069 | 53,339 | 58,895 | 41,389 | 66,377 | 110,955 | 101,832 | 51,171 |
Belastingvorderingen
| 722 | 1,089 | 633 | 544 | 535 | 453 | 1,226 | 1,880 | 2,149 | 2,353 | 2,458 | 2,333 | 2,298 | 480 | 481 | 348 | 205 | 225 | 16 | 6 |
Overige niet-vlottende activa
| 9,406 | 277 | 443 | 468 | 328 | 490 | 6,620 | 6,476 | 6,131 | 6,330 | 6,238 | 6,623 | 6,921 | 7,259 | 7,721 | 7,353 | 7,183 | 6,527 | 5,085 | 4,871 |
Totaal niet-vlottende activa
| 353,852 | 293,772 | 294,069 | 292,009 | 254,544 | 266,332 | 270,342 | 249,449 | 239,146 | 250,512 | 233,872 | 218,302 | 189,795 | 178,725 | 191,363 | 180,308 | 204,829 | 241,552 | 207,430 | 151,435 |
Totaal activa
| 436,920 | 385,791 | 373,720 | 348,968 | 318,458 | 322,683 | 342,642 | 305,751 | 300,558 | 302,545 | 289,028 | 263,931 | 245,092 | 228,377 | 235,986 | 216,097 | 240,392 | 279,156 | 235,258 | 187,504 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 12,093 | 12,250 | 15,880 | 14,107 | 12,670 | 14,030 | 12,966 | 12,155 | 11,353 | 12,261 | 12,321 | 11,047 | 11,376 | 9,051 | 9,330 | 8,578 | 10,210 | 10,318 | 9,163 | 7,969 |
Kortlopende schulden
| 15,174 | 18,416 | 14,996 | 14,462 | 24,747 | 15,350 | 24,948 | 14,181 | 12,580 | 16,667 | 10,663 | 25,544 | 29,388 | 8,925 | 10,126 | 11,196 | 11,191 | 32,008 | 15,726 | 6,445 |
Belastingschulden
| 2,360 | 7,038 | 4,089 | 2,529 | 1,243 | 3,805 | 1,953 | 1,819 | 2,215 | 1,522 | 1,528 | 1,933 | 2,154 | 1,665 | 3,098 | 317 | 2,300 | 2,436 | 2,052 | 2,037 |
Uitgestelde opbrengsten
| 2,360 | 8,489 | 6,077 | 4,470 | 3,066 | 5,546 | 3,597 | 3,399 | 3,934 | 3,105 | 3,044 | 3,374 | 3,595 | 3,045 | 4,536 | 1,767 | 3,812 | 3,973 | 3,427 | 3,436 |
Overige kortlopende verplichtingen
| -4,076 | -7,649 | -8,625 | -8,576 | -6,777 | -10,800 | -8,038 | -8,239 | -7,498 | -6,741 | -6,479 | -6,941 | -8,425 | -5,646 | -7,083 | -4,160 | -5,868 | -7,769 | -6,409 | -4,522 |
Totaal kortlopende verplichtingen
| 40,004 | 50,794 | 48,297 | 41,099 | 47,619 | 41,961 | 48,392 | 35,470 | 33,937 | 39,075 | 33,398 | 46,004 | 49,464 | 26,091 | 29,337 | 26,276 | 31,855 | 51,284 | 33,122 | 23,334 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 76,006 | 63,995 | 71,103 | 73,101 | 68,070 | 56,963 | 61,800 | 58,179 | 66,110 | 56,119 | 68,590 | 42,519 | 47,452 | 59,992 | 60,124 | 58,861 | 47,745 | 23,660 | 5,971 | 14,231 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,411 | 4,314 | 3,627 | 4,854 | 3,489 | 2,793 | 2,913 | 2,917 | 2,785 | 2,064 | 2,729 | 3,132 | 3,313 | 3,704 | 3,344 | 3,390 | 18,023 | 18,230 | 22,507 |
Uitgestelde belastingverplichtingen niet-vlottend
| 42,633 | 28,009 | 27,448 | 25,757 | 16,271 | 24,166 | 27,193 | 21,530 | 19,280 | 24,203 | 22,191 | 18,971 | 11,439 | 12,856 | 15,162 | 9,607 | 18,206 | 36,947 | 36,016 | 20,203 |
Overige niet-vlottende verplichtingen
| 13,469 | 9,638 | 8,615 | 9,146 | 9,670 | 8,631 | 8,874 | 8,826 | 8,866 | 8,863 | 8,752 | 13,415 | 13,318 | 13,184 | 13,282 | 13,788 | 14,484 | 870 | 2,008 | 965 |
Totaal niet-vlottende verplichtingen
| 132,108 | 106,053 | 111,480 | 111,631 | 98,865 | 93,249 | 100,660 | 91,448 | 97,173 | 91,970 | 101,597 | 77,634 | 75,341 | 89,345 | 92,272 | 85,600 | 83,825 | 79,500 | 62,225 | 57,906 |
Totaal passiva
| 172,118 | 156,847 | 159,777 | 152,730 | 146,484 | 135,210 | 149,052 | 126,918 | 131,110 | 131,045 | 134,995 | 123,638 | 124,805 | 115,436 | 121,609 | 111,876 | 115,680 | 130,784 | 95,347 | 81,240 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 157,654 | 146,864 | 134,648 | 132,361 | 130,128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14,922 | 14,922 | 14,922 | 14,922 | 14,922 | 14,922 | 14,922 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,822 | 21,270 | 20,784 | 17,177 |
Ingehouden winsten
| 134,329 | 131,554 | 120,659 | 108,444 | 106,514 | 103,299 | 99,353 | 93,910 | 88,782 | 83,175 | 78,972 | 74,710 | 70,539 | 65,850 | 63,261 | 61,978 | 62,179 | 58,862 | 55,613 | 52,413 |
Overige gereserveerde algehele resultaten
| 94,737 | 59,899 | 56,857 | 54,593 | 33,222 | 51,352 | 56,957 | 45,092 | 41,084 | 49,021 | 36,249 | 27,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,256 | -146,476 | -135,581 | -123,366 | -121,436 | -118,221 | 14,261 | 10,430 | 10,286 | 10,202 | 10,119 | 10,070 | 21,910 | 20,758 | 24,970 | 16,340 | 36,494 | 64,439 | 62,385 | 36,087 |
Totaal eigen vermogen van aandeelhouders
| 255,244 | 217,553 | 203,721 | 189,241 | 165,583 | 181,480 | 185,493 | 171,254 | 161,974 | 164,220 | 147,162 | 133,828 | 114,271 | 108,430 | 110,053 | 100,140 | 120,495 | 144,571 | 138,782 | 105,677 |
Totaal eigen vermogen
| 264,804 | 228,944 | 213,943 | 196,238 | 171,974 | 187,473 | 193,590 | 178,833 | 169,448 | 171,500 | 154,033 | 140,293 | 120,287 | 112,941 | 114,377 | 104,221 | 124,712 | 148,372 | 139,911 | 106,264 |
Totaal passiva en aandeelhoudersvermogen
| 436,920 | 385,791 | 373,720 | 348,968 | 318,458 | 322,683 | 342,642 | 305,751 | 300,558 | 302,545 | 289,028 | 263,931 | 245,092 | 228,377 | 235,986 | 216,097 | 240,392 | 279,156 | 235,258 | 187,504 |