Valor Holdings Co., Ltd.
TSE:9956.T
2100 (JPY) • At close November 8, 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
| 28,813 | 21,482 | 23,260 | 29,924 | 24,687 | 18,494 | 15,178 | 14,818 | 17,247 | 20,100 | 17,130 | 15,873 | 12,763 | 13,800 | 9,841 | 9,079 | 8,412 | 8,082 | 7,336 | 8,080 |
Kortetermijnbeleggingen
| 785 | -36,053 | -36,312 | -35,983 | -36,423 | -31,188 | -28,074 | -26,624 | -25,745 | -24,939 | -26,259 | -24,677 | -121 | -96 | -58 | -23 | -29 | 2,442 | -23 | 29 |
Liquide middelen en kortetermijnbeleggingen
| 29,598 | 21,482 | 23,260 | 29,924 | 24,687 | 18,494 | 15,178 | 14,818 | 17,247 | 20,100 | 17,130 | 15,873 | 12,763 | 13,800 | 9,841 | 9,079 | 8,412 | 8,082 | 7,336 | 8,109 |
Nettovorderingen
| 25,440 | 16,701 | 14,905 | 13,717 | 12,779 | 8,453 | 10,219 | 9,073 | 7,917 | 7,375 | 8,385 | 6,733 | 6,620 | 6,004 | 4,959 | 4,501 | 3,997 | 3,853 | 3,303 | 2,816 |
Voorraad
| 64,519 | 61,119 | 57,389 | 54,027 | 52,175 | 36,938 | 35,936 | 34,418 | 31,279 | 28,703 | 24,277 | 22,283 | 21,781 | 19,934 | 19,251 | 18,089 | 16,825 | 17,907 | 14,239 | 11,832 |
Overige vlottende activa
| 16,043 | 16,369 | 14,663 | 14,531 | 14,924 | 12,110 | 11,095 | 10,736 | 10,172 | 8,158 | 8,227 | 6,810 | 7,149 | 5,792 | 5,066 | 4,753 | 4,640 | 4,561 | 3,681 | 3,231 |
Totaal vlottende activa
| 135,600 | 115,671 | 110,217 | 112,199 | 104,565 | 75,995 | 72,428 | 69,045 | 66,615 | 64,336 | 58,019 | 51,699 | 48,313 | 45,530 | 39,117 | 36,422 | 33,874 | 34,403 | 28,559 | 25,988 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 229,404 | 225,405 | 225,312 | 218,173 | 209,431 | 176,983 | 165,621 | 155,697 | 146,918 | 140,260 | 134,399 | 121,564 | 112,592 | 106,461 | 99,865 | 96,723 | 94,247 | 86,579 | 69,528 | 61,634 |
Goodwill
| 1,828 | 1,807 | 2,323 | 1,496 | 1,390 | 1,198 | 747 | 751 | 173 | 248 | 379 | 546 | 948 | 1,048 | 1,404 | 2,086 | 2,768 | 3,264 | 49 | 74 |
Immateriële activa
| 15,935 | 16,619 | 15,436 | 14,497 | 14,316 | 8,548 | 8,531 | 7,651 | 7,125 | 6,556 | 6,356 | 5,916 | 5,645 | 5,515 | 5,366 | 5,252 | 4,875 | 4,098 | 6,340 | 5,828 |
Goodwill en immateriële activa
| 17,763 | 18,426 | 17,759 | 15,993 | 15,706 | 9,746 | 9,278 | 8,402 | 7,298 | 6,804 | 6,735 | 6,462 | 6,593 | 6,563 | 6,770 | 7,338 | 7,643 | 7,362 | 6,389 | 5,902 |
Langetermijnbeleggingen
| 14,418 | 46,034 | 46,099 | 45,947 | 43,564 | 40,141 | 30,150 | 28,914 | 28,051 | 26,837 | 28,810 | 27,550 | 2,772 | 2,447 | 2,603 | 2,393 | 2,877 | 1,698 | 3,114 | 2,342 |
Belastingvorderingen
| 10,631 | 10,508 | 9,900 | 11,039 | 9,599 | 7,972 | 5,316 | 4,231 | 3,995 | 4,143 | 4,279 | 3,789 | 4,698 | 4,713 | 3,747 | 3,351 | 2,899 | 2,530 | 2,103 | 1,046 |
Overige niet-vlottende activa
| 36,991 | 1,060 | 1,076 | 1,104 | 1,050 | 972 | 3,150 | 3,196 | 3,036 | 3,003 | 2,886 | 2,562 | 24,806 | 24,351 | 24,338 | 24,101 | 23,069 | 23,514 | 18,936 | 16,863 |
Totaal niet-vlottende activa
| 309,207 | 301,433 | 300,146 | 292,256 | 279,350 | 235,814 | 213,515 | 200,440 | 189,298 | 181,047 | 177,109 | 161,927 | 151,461 | 144,535 | 137,323 | 133,906 | 130,735 | 121,683 | 100,070 | 87,787 |
Totaal activa
| 444,807 | 417,107 | 410,365 | 404,458 | 383,919 | 311,813 | 285,947 | 269,488 | 255,916 | 245,386 | 235,131 | 213,629 | 199,774 | 190,065 | 176,440 | 170,328 | 164,609 | 156,086 | 128,629 | 113,775 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 64,662 | 59,504 | 57,237 | 59,423 | 51,400 | 41,564 | 38,596 | 36,718 | 35,376 | 33,030 | 33,425 | 28,977 | 28,137 | 26,370 | 23,317 | 21,957 | 20,827 | 21,317 | 17,577 | 14,935 |
Kortlopende schulden
| 59,113 | 53,063 | 57,081 | 65,041 | 49,888 | 35,452 | 32,322 | 36,172 | 38,044 | 30,774 | 35,796 | 31,469 | 36,387 | 34,887 | 37,498 | 37,788 | 30,857 | 30,965 | 25,334 | 21,447 |
Belastingschulden
| 5,267 | 4,744 | 3,480 | 7,848 | 3,659 | 3,445 | 2,491 | 2,951 | 3,653 | 2,601 | 3,037 | 3,391 | 3,879 | 4,336 | 2,370 | 1,425 | 2,702 | 2,697 | 2,203 | 2,326 |
Uitgestelde opbrengsten
| 2,626 | 9,225 | 7,826 | 13,798 | 9,350 | 7,921 | 6,543 | 6,483 | 6,857 | 5,532 | 5,766 | 5,986 | 6,404 | 6,539 | 4,279 | 3,460 | 4,679 | 4,361 | 3,907 | 3,693 |
Overige kortlopende verplichtingen
| 40,518 | 28,641 | 25,901 | 27,222 | 31,148 | 19,346 | 19,618 | 15,647 | 15,182 | 14,762 | 11,174 | 12,571 | 13,175 | 10,840 | 9,812 | 8,632 | 12,444 | 11,804 | 7,848 | 6,514 |
Totaal kortlopende verplichtingen
| 166,919 | 150,433 | 148,045 | 165,484 | 141,786 | 104,283 | 97,079 | 95,020 | 95,459 | 84,098 | 86,161 | 79,003 | 84,103 | 78,636 | 74,906 | 71,837 | 68,807 | 68,447 | 54,666 | 46,589 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 54,495 | 65,716 | 68,373 | 55,840 | 74,982 | 61,263 | 56,496 | 51,058 | 46,906 | 56,104 | 51,466 | 44,208 | 32,994 | 34,856 | 31,607 | 31,840 | 30,859 | 26,603 | 15,499 | 23,829 |
Uitgestelde opbrengsten niet-vlottend
| 9,439 | 25,064 | 22,936 | 19,819 | 18,073 | 13,780 | 12,291 | 9,542 | 8,605 | 8,256 | 7,699 | 7,900 | 7,108 | 6,776 | 3,625 | 3,459 | 3,593 | 2,976 | 582 | 1,620 |
Uitgestelde belastingverplichtingen niet-vlottend
| 269 | 231 | 198 | 247 | 219 | 205 | 118 | 140 | 239 | 312 | 338 | 634 | 610 | 754 | 431 | 676 | 684 | 359 | 168 | 15 |
Overige niet-vlottende verplichtingen
| 34,353 | 8,146 | 8,295 | 7,879 | 8,215 | 6,890 | 6,798 | 6,003 | 5,683 | 5,738 | 6,521 | 6,420 | 6,825 | 7,222 | 7,293 | 7,162 | 6,892 | 6,812 | 8,828 | 5,709 |
Totaal niet-vlottende verplichtingen
| 98,556 | 99,157 | 99,802 | 83,785 | 101,489 | 82,138 | 75,703 | 66,743 | 61,433 | 70,410 | 66,024 | 59,162 | 47,537 | 49,608 | 42,956 | 43,137 | 42,028 | 36,750 | 25,077 | 31,173 |
Totaal passiva
| 265,475 | 249,590 | 247,847 | 249,269 | 243,275 | 186,421 | 172,782 | 161,763 | 156,892 | 154,508 | 152,185 | 138,165 | 131,640 | 128,244 | 117,862 | 114,974 | 110,835 | 105,197 | 79,743 | 77,762 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 152,406 | 148,161 | 142,095 | 132,374 | 124,055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,609 | 13,609 | 13,609 | 13,609 | 13,609 | 13,609 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,916 | 11,709 | 6,279 |
Ingehouden winsten
| 128,340 | 119,567 | 115,030 | 108,998 | 99,256 | 95,468 | 89,898 | 84,442 | 75,841 | 66,834 | 59,161 | 51,543 | 44,789 | 38,861 | 35,647 | 32,292 | 29,875 | 26,621 | 23,537 | 21,737 |
Overige gereserveerde algehele resultaten
| 2,868 | 345 | 546 | 900 | -1,484 | 644 | 473 | 629 | 588 | 306 | 199 | 298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 19,253 | -133,176 | -128,639 | -122,607 | -112,865 | -109,077 | 10,190 | 10,165 | 10,114 | 11,282 | 11,175 | 11,175 | 10,900 | 10,566 | 10,542 | 10,697 | 11,551 | 11,628 | 13,015 | 7,465 |
Totaal eigen vermogen van aandeelhouders
| 164,070 | 152,751 | 148,707 | 142,995 | 130,890 | 124,699 | 112,477 | 107,152 | 98,459 | 90,338 | 82,451 | 74,932 | 67,605 | 61,343 | 58,105 | 54,905 | 53,342 | 50,165 | 48,261 | 35,481 |
Totaal eigen vermogen
| 179,328 | 167,517 | 162,518 | 155,189 | 140,644 | 125,392 | 113,165 | 107,725 | 99,024 | 90,878 | 82,946 | 75,464 | 68,134 | 61,821 | 58,578 | 55,354 | 53,774 | 50,889 | 48,886 | 36,013 |
Totaal passiva en aandeelhoudersvermogen
| 444,803 | 417,107 | 410,365 | 404,458 | 383,919 | 311,813 | 285,947 | 269,488 | 255,916 | 245,386 | 235,131 | 213,629 | 199,774 | 190,065 | 176,440 | 170,328 | 164,609 | 156,086 | 128,629 | 113,775 |