H.I.S. Co., Ltd.
TSE:9603.T
1812 (JPY) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 157,571 | 144,795 | 101,411 | 95,234 | 219,175 | 213,960 | 193,039 | 159,011 | 136,316 | 136,230 | 83,211 | 65,495 | 63,894 | 52,409 | 37,630 | 43,555 | 40,856 | 36,754 | 33,097 |
Kortetermijnbeleggingen
| 23 | 212 | 11 | -17,049 | -16,943 | 89 | 39 | 2,998 | 14,322 | 1,486 | 2,699 | 1,830 | 1,750 | 269 | 1,293 | 1,038 | 3,106 | 4,721 | 3,149 |
Liquide middelen en kortetermijnbeleggingen
| 157,594 | 145,007 | 101,422 | 95,234 | 219,175 | 214,049 | 193,078 | 162,009 | 150,638 | 137,716 | 85,910 | 67,325 | 65,644 | 52,678 | 38,923 | 44,593 | 43,962 | 41,475 | 36,246 |
Nettovorderingen
| 23,769 | 9,466 | 14,655 | 14,798 | 49,174 | 48,973 | 40,761 | 32,070 | 29,557 | 26,586 | 20,532 | 0 | 16,009 | 16,521 | 16,856 | 15,420 | 16,272 | 14,638 | 0 |
Voorraad
| 0 | 10,325 | 13,340 | 10,874 | 55,756 | 40,408 | 33,533 | 29,598 | 30,185 | 31,087 | 27,505 | 23,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 36,163 | 34,020 | 27,418 | 29,191 | 79,931 | 60,094 | 49,646 | 39,452 | 35,754 | 36,271 | 31,073 | 24,875 | 21,157 | 17,920 | 14,843 | 18,898 | 12,926 | 10,947 | 8,816 |
Totaal vlottende activa
| 217,526 | 188,493 | 143,495 | 139,223 | 348,280 | 323,116 | 283,485 | 233,531 | 212,979 | 196,789 | 137,515 | 111,697 | 102,810 | 87,119 | 70,622 | 78,911 | 73,160 | 67,060 | 56,511 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 167,682 | 170,356 | 201,291 | 202,211 | 147,098 | 116,102 | 83,001 | 62,291 | 60,761 | 48,704 | 45,511 | 40,554 | 12,383 | 9,515 | 7,042 | 8,238 | 8,248 | 7,170 | 6,160 |
Goodwill
| 2,092 | 2,369 | 4,621 | 5,227 | 7,305 | 8,725 | 6,237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 14,473 | 15,539 | 15,486 | 16,595 | 19,271 | 10,795 | 11,429 | 5,556 | 5,003 | 4,552 | 4,560 | 4,532 | 2,937 | 2,616 | 2,094 | 1,487 | 1,332 | 1,537 | 1,691 |
Goodwill en immateriële activa
| 16,565 | 17,908 | 20,107 | 21,822 | 26,576 | 19,520 | 17,666 | 5,556 | 5,003 | 4,552 | 4,560 | 4,532 | 2,937 | 2,616 | 2,094 | 1,487 | 1,332 | 1,537 | 1,691 |
Langetermijnbeleggingen
| 31,471 | 5,720 | 8,341 | 31,011 | 36,504 | 18,419 | 13,231 | 5,461 | -5,559 | 19,660 | 15,906 | 6,639 | 12,689 | 14,139 | 7,163 | 7,042 | 7,576 | 5,319 | 8,595 |
Belastingvorderingen
| 0 | 6,949 | 11,135 | 12,986 | 8,134 | 3,874 | 4,362 | 3,355 | 3,110 | 2,946 | 2,091 | 1,321 | 58 | 46 | 650 | 944 | 968 | 988 | 39 |
Overige niet-vlottende activa
| 8,102 | 25,551 | 27,071 | 7,344 | 10,801 | 34,754 | 21,059 | 22,185 | 31,945 | 8,675 | 10,326 | 8,754 | 8,141 | 7,120 | 9,029 | 7,124 | 9,708 | 10,446 | 7,933 |
Totaal niet-vlottende activa
| 223,820 | 226,484 | 267,945 | 275,374 | 229,113 | 192,669 | 139,319 | 98,848 | 95,260 | 84,537 | 78,394 | 61,800 | 36,208 | 33,436 | 25,978 | 24,835 | 27,832 | 25,460 | 24,418 |
Totaal activa
| 441,346 | 414,984 | 411,447 | 414,604 | 577,399 | 515,792 | 422,809 | 332,385 | 308,245 | 281,332 | 215,913 | 173,497 | 139,018 | 120,555 | 96,600 | 103,746 | 100,992 | 92,520 | 80,929 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 10,122 | 6,698 | 12,978 | 9,029 | 38,082 | 36,933 | 23,590 | 18,744 | 21,368 | 22,181 | 20,168 | 17,162 | 18,294 | 16,357 | 12,586 | 16,000 | 18,136 | 16,426 | 12,862 |
Kortlopende schulden
| 101,565 | 63,357 | 35,251 | 40,810 | 45,244 | 59,968 | 10,185 | 10,423 | 29,209 | 3,659 | 4,459 | 4,275 | 44 | 87 | 186 | 158 | 175 | 14 | 41 |
Belastingschulden
| 2,609 | 1,021 | 1,153 | 1,845 | 4,961 | 4,771 | 4,653 | 1,424 | 4,403 | 7,789 | 2,261 | 2,226 | 4,243 | 1,862 | 796 | 651 | 1,563 | 2,718 | 989 |
Uitgestelde opbrengsten
| 29,659 | 14,256 | 10,608 | 12,093 | 37,531 | 19,373 | 22,140 | 9,972 | 14,370 | 16,433 | 8,551 | 8,177 | 0 | 6,339 | 9,092 | 12,170 | 4,888 | 0 | 22,568 |
Overige kortlopende verplichtingen
| 58,677 | 43,237 | 23,760 | 25,128 | 50,525 | 43,921 | 35,001 | 62,242 | 53,643 | 48,322 | 50,020 | 52,543 | 42,928 | 36,068 | 32,729 | 39,695 | 30,906 | 27,474 | 23,185 |
Totaal kortlopende verplichtingen
| 202,632 | 128,569 | 87,254 | 90,833 | 231,572 | 213,937 | 131,866 | 102,805 | 122,993 | 98,384 | 85,459 | 76,206 | 65,509 | 54,374 | 46,297 | 56,504 | 50,780 | 46,632 | 37,077 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 164,585 | 213,398 | 242,107 | 207,747 | 204,260 | 170,823 | 163,887 | 119,438 | 56,958 | 65,106 | 25,172 | 6,584 | 44 | -4,087 | -1,676 | -1,795 | 0 | -1,302 | 234 |
Uitgestelde opbrengsten niet-vlottend
| 6,656 | 0 | 8,052 | 8,358 | 8,086 | -78,879 | 8,608 | 8,435 | 7,779 | 9,115 | 7,869 | 7,402 | 0 | 5,040 | 1,862 | 1,845 | 0 | 1,477 | 1,348 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,719 | 4,963 | 4,982 | 5,038 | 4,789 | 4,957 | 4,786 | 4,754 | 4,868 | 4,880 | 4,958 | 4,975 | 1,788 | 2,136 | 13 | 3 | 7 | 9 | 163 |
Overige niet-vlottende verplichtingen
| 9,326 | 11,421 | 9,889 | 9,245 | 4,784 | 16,068 | 7,202 | 6,568 | 6,526 | 6,433 | 1,777 | 618 | 6,088 | 626 | 229 | 134 | 1,826 | 78 | 898 |
Totaal niet-vlottende verplichtingen
| 180,567 | 229,782 | 260,048 | 225,350 | 221,919 | 186,297 | 179,697 | 134,441 | 71,263 | 80,654 | 39,776 | 20,528 | 7,920 | 8,697 | 2,244 | 2,032 | 1,833 | 1,739 | 2,643 |
Totaal passiva
| 383,199 | 358,351 | 347,302 | 316,183 | 453,491 | 400,234 | 311,563 | 237,246 | 194,256 | 179,038 | 125,235 | 96,734 | 73,429 | 63,071 | 48,541 | 58,536 | 52,613 | 48,371 | 39,720 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 863 | 5,343 | 1,719 | 0 | 0 | 1,820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 100 | 100 | 21,048 | 15,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 | 6,882 |
Ingehouden winsten
| 23,755 | 26,327 | 22,275 | 72,222 | 112,409 | 101,987 | 92,731 | 80,988 | 82,150 | 71,612 | 63,664 | 55,966 | 47,658 | 40,105 | 37,660 | 34,946 | 33,391 | 29,531 | -25,396 |
Overige gereserveerde algehele resultaten
| 0 | 7,863 | -863 | -5,343 | -1,719 | 734 | 2,586 | -1,820 | 5,248 | 4,843 | 3,281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 25,125 | 21,391 | -3,401 | -18,438 | -28,355 | -25,160 | -20,294 | -14,139 | 1,130 | 5,249 | 5,253 | 4,869 | 5,260 | 5,261 | 5,262 | 5,263 | 6,219 | 6,925 | 6,940 |
Totaal eigen vermogen van aandeelhouders
| 48,980 | 47,818 | 40,785 | 74,127 | 96,773 | 88,576 | 86,025 | 79,669 | 99,528 | 88,586 | 79,079 | 67,719 | 62,984 | 55,433 | 47,433 | 44,811 | 47,969 | 43,776 | 41,209 |
Totaal eigen vermogen
| 58,146 | 56,633 | 64,145 | 98,421 | 123,908 | 115,558 | 111,246 | 95,139 | 113,989 | 102,294 | 90,678 | 76,763 | 65,589 | 57,484 | 48,059 | 45,210 | 48,379 | 44,149 | 41,209 |
Totaal passiva en aandeelhoudersvermogen
| 441,346 | 414,984 | 411,447 | 414,604 | 577,399 | 515,792 | 422,809 | 332,385 | 308,245 | 281,332 | 215,913 | 173,497 | 139,018 | 120,555 | 96,600 | 103,746 | 100,992 | 92,520 | 80,929 |