Shochiku Co., Ltd.
TSE:9601.T
11200 (JPY) • At close December 27, 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
| 20,195 | 16,113 | 16,791 | 18,312 | 21,544 | 30,862 | 30,967 | 31,846 | 27,997 | 20,948.291 | 35,011.72 | 30,036.802 | 11,844.645 | 16,044.506 | 17,729.494 | 12,280.576 | 10,120.787 | 13,678.533 | 15,868.054 | 14,024.093 |
Kortetermijnbeleggingen
| -831 | -17,212 | -18,041 | -19,132 | -20,060 | 11,857 | -20,467 | -20,457 | -21,242 | -21,388.784 | 300 | 300 | -17,948.677 | 300 | 800.949 | -3,184.773 | -3,655.082 | -4,029.097 | -1,061.915 | 20.926 |
Liquide middelen en kortetermijnbeleggingen
| 20,195 | 16,113 | 16,791 | 18,312 | 21,544 | 30,862 | 30,967 | 31,846 | 27,997 | 20,948.291 | 35,311.72 | 30,336.802 | 11,844.645 | 16,344.506 | 18,530.443 | 12,280.576 | 10,120.787 | 13,678.533 | 15,868.054 | 14,045.019 |
Nettovorderingen
| 10,710 | 7,467 | 8,699 | 5,409 | 7,684 | 6,934 | 6,971 | 6,812 | 6,936 | 7,630.486 | 6,123.708 | 7,579.482 | 5,805.116 | 5,520.636 | 6,725.766 | 11,006.622 | 10,328.948 | 9,449.16 | 8,003.723 | 7,266.872 |
Voorraad
| 6,055 | 5,771 | 5,963 | 6,699 | 4,951 | 6,543 | 5,260 | 4,801 | 4,311 | 4,234.491 | 3,177.808 | 2,715.344 | 3,066.668 | 1,828.85 | 2,957.884 | 5,063.689 | 6,092.345 | 4,370.142 | 6,876.775 | 7,026.697 |
Overige vlottende activa
| 5,182 | 2,421 | 2,943 | 4,890 | 2,710 | 4,288 | 2,801 | 2,928 | 3,730 | 3,575.386 | 3,315.167 | 4,016.843 | 3,659.025 | 3,623.589 | 3,192.99 | 2,858.935 | 2,748.438 | 1,916.758 | 3,948.199 | 3,943.021 |
Totaal vlottende activa
| 42,142 | 31,772 | 34,396 | 35,310 | 36,889 | 48,627 | 45,999 | 46,387 | 42,974 | 36,388.654 | 47,928.403 | 44,648.471 | 30,487.813 | 33,937.999 | 35,838.354 | 32,948.04 | 31,739.245 | 35,823.155 | 37,807.038 | 37,210.162 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 108,001 | 93,036 | 101,304 | 103,377 | 107,257 | 105,155 | 100,523 | 102,312 | 106,185 | 109,995.901 | 111,998.611 | 117,168.665 | 103,368.666 | 104,108.897 | 97,454.615 | 97,526.084 | 95,749.79 | 90,726.419 | 52,266.097 | 50,348.497 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.666 | 4.523 | 7.38 | 392.696 | 765.349 | 1,206.411 | 1,645.202 | 2,097.925 | 272.607 | 435.18 |
Immateriële activa
| 1,954 | 1,914 | 2,005 | 2,327 | 2,647 | 2,539 | 2,451 | 2,479 | 2,851 | 2,892.291 | 2,906.43 | 2,602.017 | 1,694.431 | 1,758.948 | 1,567.045 | 1,730.582 | 1,879.107 | 2,004.581 | 1,795.801 | 1,722.886 |
Goodwill en immateriële activa
| 1,954 | 1,914 | 2,005 | 2,327 | 2,647 | 2,539 | 2,451 | 2,479 | 2,851 | 2,892.291 | 2,908.096 | 2,606.54 | 1,701.811 | 2,151.644 | 2,332.394 | 2,936.993 | 3,524.309 | 4,102.506 | 2,068.408 | 2,158.066 |
Langetermijnbeleggingen
| 41,683 | 50,679 | 49,601 | 49,202 | 47,879 | 51,462 | 53,769 | 46,566 | 44,186 | 44,614.485 | 17,653.52 | 14,150.276 | 29,909.401 | 11,562.115 | 9,439.359 | 12,999.243 | 18,737.313 | 25,174.715 | 30,870.963 | 22,790.854 |
Belastingvorderingen
| 183 | 444 | 428 | 295 | 432 | 293 | 297 | 318 | 335 | 219.697 | 746.722 | 764.104 | 676.584 | 638.138 | 434.415 | 315.741 | 217.583 | 324.547 | 140.743 | 128.856 |
Overige niet-vlottende activa
| 17,177 | 954 | 1,042 | 690 | 229 | 275 | 530 | 701 | 474 | 541.369 | 22,507.429 | 23,688.536 | 5,789.955 | 18,516.304 | 10,579.898 | 7,323.742 | 7,969.717 | 7,535.759 | 10,140.506 | 9,533.308 |
Totaal niet-vlottende activa
| 168,998 | 147,027 | 154,380 | 155,891 | 158,444 | 159,724 | 157,570 | 152,376 | 154,031 | 158,263.743 | 155,814.378 | 158,378.121 | 141,446.417 | 136,977.098 | 120,240.681 | 121,101.803 | 126,198.712 | 127,863.946 | 95,486.717 | 84,959.581 |
Totaal activa
| 211,140 | 178,803 | 188,781 | 191,205 | 195,336 | 208,355 | 203,572 | 198,769 | 197,009 | 194,652.4 | 203,742.786 | 203,026.596 | 171,934.23 | 170,915.097 | 156,079.035 | 154,049.843 | 157,937.957 | 163,687.101 | 133,293.755 | 122,169.743 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 8,501 | 6,116 | 7,963 | 5,491 | 7,055 | 7,805 | 7,476 | 6,848 | 7,309 | 6,038 | 5,162.42 | 6,386.86 | 6,508.047 | 7,387.698 | 6,938.372 | 8,349.261 | 4,597.934 | 6,571.743 | 4,933.784 | 3,873.506 |
Kortlopende schulden
| 24,449 | 22,972 | 23,019 | 14,972 | 18,009 | 34,704 | 29,043 | 14,051 | 16,292 | 26,339 | 52,363.94 | 39,014.048 | 17,209.405 | 11,270.999 | 10,541.709 | 22,004.276 | 10,068.908 | 12,743.7 | 12,998.69 | 16,155.836 |
Belastingschulden
| 1,146 | 1,926 | 1,706 | 1,186 | 2,154 | 1,189 | 1,203 | 1,748 | 1,693 | 2,382.461 | 1,996.786 | 785.081 | 524.679 | 493.32 | 816.326 | 549.98 | 948.566 | 676.066 | 1,927.131 | 818.394 |
Uitgestelde opbrengsten
| 1,463 | 5,707 | 5,753 | 4,549 | 6,549 | 5,144 | 4,798 | 5,454 | 5,961 | 6,463.895 | 7,145.729 | 5,580.198 | 1,832.109 | 1,809.477 | 2,220.523 | 2,149.351 | 8,605.748 | 8,798.416 | 9,884.273 | 10,557.114 |
Overige kortlopende verplichtingen
| 7,957 | 840 | 1,122 | 3,059 | 1,241 | 2,276 | 1,914 | 1,013 | 2,335 | 7,752.072 | 11,191.912 | 7,959.16 | 5,435.312 | 6,518.82 | 7,619.436 | 6,560.692 | 11,023.573 | 10,587.962 | 10,773.208 | 12,802.794 |
Totaal kortlopende verplichtingen
| 43,516 | 37,561 | 39,563 | 29,257 | 35,008 | 51,118 | 44,434 | 29,114 | 33,590 | 42,511.533 | 70,715.058 | 54,145.149 | 29,677.443 | 25,670.837 | 25,915.843 | 37,464.209 | 26,638.981 | 30,579.471 | 30,632.813 | 33,650.53 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 46,818 | 35,309 | 50,205 | 63,283 | 51,248 | 46,192 | 47,398 | 65,670 | 65,912 | 58,053 | 49,761.316 | 69,019.753 | 67,069.858 | 68,406.993 | 64,334.174 | 51,600.594 | 59,097.319 | 55,553.879 | 29,262.126 | 30,478.359 |
Uitgestelde opbrengsten niet-vlottend
| 8 | 3,491 | 4,044 | 3,998 | 3,897 | 3,747 | 3,573 | 3,486 | 3,173 | 3,775.395 | 3,718.11 | 3,571.916 | 3,497.408 | 2,030.004 | 1,821.354 | 1,631.234 | 2,411.185 | 2,863.734 | 2,994.533 | 2,892.462 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9,561 | 6,734 | 4,838 | 4,801 | 4,638 | 6,077 | 7,086 | 5,645 | 4,917 | 5,197.22 | 3,692.251 | 2,857.781 | 1,607.06 | 1,656.457 | 793.48 | 826.937 | 1,792.507 | 4,406.618 | 3,554.945 | 2,638.703 |
Overige niet-vlottende verplichtingen
| 16,782 | 9,228 | 9,299 | 9,260 | 9,254 | 14,573 | 8,516 | 8,737 | 8,824 | 12,420.128 | 6,338.979 | 7,191.85 | 5,795.671 | 5,646.369 | 5,669.905 | 5,039.101 | 4,706.312 | 5,020.944 | 5,355.807 | 5,837.505 |
Totaal niet-vlottende verplichtingen
| 73,161 | 54,762 | 68,386 | 81,342 | 69,037 | 64,512 | 66,573 | 83,538 | 82,826 | 75,670.128 | 63,510.656 | 82,641.3 | 77,969.997 | 77,739.823 | 72,618.913 | 59,097.866 | 70,418.508 | 67,845.175 | 44,161.944 | 41,847.029 |
Totaal passiva
| 116,675 | 92,323 | 107,949 | 110,599 | 104,045 | 115,630 | 111,007 | 112,652 | 116,416 | 118,181.661 | 134,225.714 | 136,786.449 | 107,647.44 | 103,410.66 | 98,534.756 | 96,562.075 | 97,057.489 | 98,424.646 | 74,794.757 | 75,497.559 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018.656 | 33,018.656 | 33,018.656 | 33,018.656 | 33,018.656 | 28,143.695 | 28,143.695 | 28,143.695 | 28,143.695 | 26,201.895 | 22,651.795 |
Ingehouden winsten
| 16,178 | 13,576 | 8,476 | 10,322 | 22,143 | 20,138 | 18,094 | 14,898 | 11,740 | 7,595.753 | 3,968.599 | 2,330.722 | 1,749.12 | 5,595.232 | 5,259.407 | 4,829.276 | 5,114.202 | 5,740.1 | 5,043.158 | 2,857.144 |
Overige gereserveerde algehele resultaten
| 16,430 | 11,104 | 9,890 | 8,178 | 6,955 | 10,381 | 12,636 | 9,352 | 6,979 | 6,993 | 3,653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 28,742 | 39,795 | 28,651 | 28,666 | 28,680 | 28,697 | 28,717 | 28,771 | 28,791 | 35,805.177 | 28,830.231 | 30,851.378 | 28,796.157 | 29,021.066 | 23,964.135 | 23,829.859 | 23,716.58 | 23,721.538 | 18,056.152 | 14,534.036 |
Totaal eigen vermogen van aandeelhouders
| 94,368 | 86,389 | 80,034 | 80,182 | 90,796 | 92,234 | 92,465 | 86,039 | 80,528 | 76,418.177 | 69,470.242 | 66,200.756 | 64,215.146 | 67,634.954 | 57,397.446 | 56,802.83 | 59,590.258 | 63,740.46 | 55,305.518 | 44,456.081 |
Totaal eigen vermogen
| 94,466 | 86,480 | 80,832 | 80,606 | 91,291 | 92,725 | 92,565 | 86,117 | 80,593 | 76,470.739 | 69,517.072 | 66,240.147 | 64,286.79 | 67,504.437 | 57,544.279 | 57,487.768 | 60,880.468 | 65,262.455 | 58,498.998 | 46,672.184 |
Totaal passiva en aandeelhoudersvermogen
| 211,140 | 178,803 | 188,781 | 191,205 | 195,336 | 208,355 | 203,572 | 198,769 | 197,009 | 194,652.4 | 203,742.786 | 203,026.596 | 171,934.23 | 170,915.097 | 156,079.035 | 154,049.843 | 157,937.957 | 163,687.101 | 133,293.755 | 122,169.743 |