Sundrug Co.,Ltd.
TSE:9989.T
3752 (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
| 69,698 | 80,872 | 89,330 | 86,495 | 80,699 | 70,239 | 60,487 | 45,957 | 52,496 | 34,640 | 47,423 | 29,221 | 23,455 | 19,094 | 12,901 | 20,155 | 16,233 | 11,644 | 9,491 | 10,128 |
Kortetermijnbeleggingen
| 0 | -29,094 | -27,129 | -26,952 | -26,462 | -24,427 | -28,019 | 5 | 5 | -22,672 | -21,612 | -20,960 | -6,009 | -6,062 | -6,252 | -4,510 | -3,692 | 0 | -3,246 | -2,737 |
Liquide middelen en kortetermijnbeleggingen
| 69,698 | 80,872 | 89,330 | 86,495 | 80,699 | 70,239 | 60,487 | 45,957 | 52,496 | 34,640 | 47,423 | 29,221 | 23,455 | 19,094 | 12,901 | 20,155 | 16,233 | 11,644 | 9,491 | 10,128 |
Nettovorderingen
| 42,640 | 37,508 | 33,460 | 31,509 | 27,888 | 21,590 | 24,277 | 21,345 | 20,721 | 18,801 | 22,626 | 19,102 | 18,309 | 17,649 | 18,436 | 17,527 | 14,629 | 12,708 | 10,644 | 10,148 |
Voorraad
| 91,292 | 83,027 | 72,541 | 72,506 | 68,923 | 67,440 | 65,381 | 63,414 | 60,517 | 57,422 | 49,575 | 51,005 | 48,090 | 42,018 | 39,483 | 23,142 | 20,462 | 19,912 | 17,564 | 14,222 |
Overige vlottende activa
| 4,613 | 4,500 | 4,206 | 3,752 | 3,677 | 3,340 | 3,165 | 3,008 | 2,759 | 2,531 | 2,371 | 2,251 | 2,082 | 1,981 | 1,858 | 1,387 | 1,272 | 847 | 717 | 580 |
Totaal vlottende activa
| 208,243 | 205,907 | 199,537 | 194,262 | 181,187 | 162,609 | 153,310 | 133,724 | 136,493 | 113,394 | 121,995 | 101,579 | 91,936 | 80,742 | 72,678 | 62,211 | 52,596 | 45,111 | 38,416 | 35,078 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 120,536 | 127,074 | 77,855 | 67,169 | 58,193 | 57,396 | 55,607 | 51,523 | 47,598 | 44,719 | 39,616 | 36,929 | 32,743 | 29,833 | 27,169 | 14,528 | 14,503 | 14,262 | 12,994 | 11,606 |
Goodwill
| 1,556 | 1,671 | 2 | 16 | 30 | 95 | 211 | 307 | 390 | 512 | 350 | 746 | 1,233 | 1,762 | 2,308 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7,587 | 7,433 | 5,951 | 5,287 | 5,099 | 4,545 | 4,529 | 4,397 | 4,461 | 4,270 | 4,209 | 4,048 | 3,963 | 4,090 | 4,149 | 4,261 | 4,245 | 3,839 | 3,592 | 3,617 |
Goodwill en immateriële activa
| 9,143 | 9,104 | 5,953 | 5,303 | 5,129 | 4,640 | 4,740 | 4,704 | 4,851 | 4,782 | 4,559 | 4,794 | 5,196 | 5,852 | 6,457 | 4,261 | 4,245 | 3,839 | 3,592 | 3,617 |
Langetermijnbeleggingen
| 43,355 | 29,428 | 27,425 | 27,252 | 26,831 | 25,175 | 28,787 | 26,239 | 24,273 | 23,309 | 22,190 | 21,531 | 6,572 | 6,621 | 6,888 | 4,967 | 3,850 | 0 | 3,565 | 2,924 |
Belastingvorderingen
| 10,048 | 7,978 | 7,291 | 7,367 | 5,915 | 4,962 | 1,998 | 1,801 | 1,590 | 1,503 | 1,486 | 1,406 | 1,221 | 1,410 | 2,278 | 387 | 270 | 0 | 151 | 186 |
Overige niet-vlottende activa
| 29,980 | -18,822 | 7,704 | 7,170 | 7,017 | 7,408 | 2,174 | 2,943 | 2,223 | 1,979 | 2,318 | 1,830 | 15,755 | 15,551 | 14,783 | 12,643 | 12,159 | 16,039 | 10,813 | 9,701 |
Totaal niet-vlottende activa
| 213,062 | 154,762 | 126,228 | 114,261 | 103,085 | 99,581 | 93,306 | 87,210 | 80,535 | 76,292 | 70,169 | 66,490 | 61,487 | 59,267 | 57,575 | 36,786 | 35,027 | 34,140 | 31,115 | 28,034 |
Totaal activa
| 421,305 | 360,672 | 325,768 | 308,528 | 284,276 | 262,195 | 246,619 | 220,938 | 217,032 | 189,688 | 192,167 | 168,073 | 153,423 | 140,009 | 130,253 | 98,997 | 87,623 | 79,251 | 69,531 | 63,112 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 77,371 | 74,006 | 67,029 | 65,297 | 64,694 | 59,129 | 59,095 | 56,375 | 54,748 | 49,729 | 52,518 | 44,479 | 39,416 | 36,689 | 35,734 | 26,560 | 22,621 | 21,798 | 18,777 | 18,491 |
Kortlopende schulden
| 35,060 | 85 | 48 | 36 | 38 | 38 | 38 | 37 | 36 | 0 | 630 | 717 | 3,709 | 3,387 | 3,410 | 0 | 0 | 0 | 100 | 170 |
Belastingschulden
| 7,547 | 8,249 | 5,199 | 7,566 | 6,677 | 6,147 | 7,293 | 5,847 | 7,561 | 4,800 | 6,807 | 5,514 | 6,153 | 4,364 | 3,937 | 3,476 | 3,594 | 2,813 | 2,947 | 3,014 |
Uitgestelde opbrengsten
| 5,982 | 5,024 | 4,301 | -36 | -38 | -38 | -38 | -37 | -36 | 0 | 10,418 | 7,564 | 7,975 | 5,784 | 5,396 | 0 | 0 | 0 | 2,947 | 3,014 |
Overige kortlopende verplichtingen
| 37,053 | 34,134 | 24,667 | 29,819 | 25,723 | 25,385 | 26,300 | 21,982 | 22,992 | 18,062 | 10,376 | 9,132 | 7,862 | 7,233 | 5,626 | 8,733 | 8,505 | 6,849 | 3,584 | 3,433 |
Totaal kortlopende verplichtingen
| 155,466 | 113,249 | 96,045 | 95,116 | 90,417 | 84,514 | 85,395 | 78,357 | 77,740 | 67,791 | 73,942 | 61,892 | 58,962 | 53,093 | 50,166 | 35,293 | 31,126 | 28,647 | 25,408 | 25,108 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 657 | 1,374 | 4,083 | 7,470 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,649 | 2,717 | 2,519 | 835 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,097 | 1,044 | 0 | 0 | 19 | 19 | 19 | 19 | 19 | 20 | 22 | 22 | 22 | 25 | 25 | 25 | 25 | 25 | 25 | 0 |
Overige niet-vlottende verplichtingen
| 11,650 | 10,052 | 9,131 | 8,257 | 7,019 | 6,607 | 6,377 | 6,227 | 5,988 | 5,890 | 4,998 | 2,082 | 1,788 | 2,047 | 2,414 | 1,909 | 1,816 | 1,722 | 1,353 | 1,101 |
Totaal niet-vlottende verplichtingen
| 12,747 | 11,096 | 9,131 | 8,257 | 7,038 | 6,626 | 6,396 | 6,246 | 6,007 | 5,910 | 5,020 | 5,410 | 5,901 | 8,674 | 10,744 | 1,934 | 1,841 | 1,747 | 1,378 | 1,101 |
Totaal passiva
| 168,213 | 124,345 | 105,176 | 103,373 | 97,455 | 91,140 | 91,791 | 84,603 | 83,747 | 73,701 | 78,962 | 67,302 | 64,863 | 61,767 | 60,910 | 37,227 | 32,967 | 30,394 | 26,786 | 26,209 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 238,079 | 222,568 | 207,375 | 190,112 | 174,235 | 3,158 | 3,195 | 3,223 | 3,183 | 3,253 | 3,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 | 3,931 |
Ingehouden winsten
| 247,272 | 230,658 | 215,145 | 200,007 | 182,744 | 166,883 | 175,191 | 156,732 | 138,770 | 121,431 | 108,719 | 96,242 | 84,059 | 73,748 | 64,830 | 57,280 | 50,126 | 43,933 | 37,876 | 32,086 |
Overige gereserveerde algehele resultaten
| -1,716 | -1,752 | -1,976 | -2,220 | -3,291 | -3,180 | -3,158 | -3,195 | -3,223 | -3,183 | -3,253 | -3,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,603 | -234,589 | -219,076 | -203,938 | -186,675 | -170,814 | -24,294 | -24,328 | -9,416 | -9,375 | 555 | 598 | 570 | 563 | 582 | 559 | 599 | 993 | 938 | 886 |
Totaal eigen vermogen van aandeelhouders
| 253,090 | 236,327 | 220,592 | 205,155 | 186,821 | 171,055 | 154,828 | 136,335 | 133,285 | 115,987 | 113,205 | 100,771 | 88,560 | 78,242 | 69,343 | 61,770 | 54,656 | 48,857 | 42,745 | 36,903 |
Totaal eigen vermogen
| 253,090 | 236,327 | 220,592 | 205,155 | 186,821 | 171,055 | 154,828 | 136,335 | 133,285 | 115,987 | 113,205 | 100,771 | 88,560 | 78,242 | 69,343 | 61,770 | 54,656 | 48,857 | 42,745 | 36,903 |
Totaal passiva en aandeelhoudersvermogen
| 421,303 | 360,672 | 325,768 | 308,528 | 284,276 | 262,195 | 246,619 | 220,938 | 217,032 | 189,688 | 192,167 | 168,073 | 153,423 | 140,009 | 130,253 | 98,997 | 87,623 | 79,251 | 69,531 | 63,112 |