Sumitomo Forestry Co., Ltd.
TSE:1911.T
4970 (JPY) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 174,771 | 128,752 | 139,957 | 85,850 | 92,774 | 82,421 | 105,865 | 111,506 | 83,499 | 81,756 | 75,694 | 56,155 | 64,870 | 55,618 | 52,714 | 23,854 | 39,591 | 47,385 | 25,188 | 44,720 |
Short Term Investments
| 7,463 | 3,177 | 3,303 | 3,204 | 3,658 | 5,304 | 5,010 | 6,500 | 34,000 | 26,000 | 43,000 | 11,000 | 15,000 | 20,000 | 19,000 | 17,194 | 15,000 | 3,000 | 31,045 | 5,000 |
Cash and Short Term Investments
| 182,234 | 131,929 | 143,260 | 89,054 | 96,432 | 87,725 | 110,875 | 118,006 | 117,499 | 107,756 | 118,694 | 67,155 | 79,870 | 75,618 | 71,714 | 41,048 | 54,591 | 50,385 | 56,233 | 49,720 |
Net Receivables
| 298,517 | 255,460 | 279,744 | 246,640 | 224,634 | 144,882 | 199,374 | 206,644 | 213,187 | 208,995 | 229,326 | 218,797 | 181,084 | 173,083 | 157,192 | 161,041 | 173,258 | 223,721 | 145,472 | 197,083 |
Inventory
| 704,306 | 594,573 | 432,656 | 317,455 | 294,694 | 294,223 | 246,003 | 175,953 | 149,622 | 125,717 | 94,001 | 77,227 | 84,254 | 81,749 | 75,983 | 72,218 | 65,610 | 58,913 | 44,703 | 48,112 |
Other Current Assets
| 50,971 | 90,801 | 36,252 | 24,813 | 20,299 | 16,401 | 15,849 | 13,112 | 11,161 | 7,752 | 4,834 | 4,299 | 3,722 | 2,989 | 2,883 | 3,930 | 3,555 | 4,053 | 1,658 | 5,516 |
Total Current Assets
| 1,236,028 | 1,072,763 | 891,912 | 677,962 | 636,059 | 609,820 | 572,101 | 513,715 | 491,469 | 450,220 | 446,855 | 367,478 | 348,930 | 333,439 | 307,772 | 278,237 | 297,014 | 337,072 | 248,066 | 300,431 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 226,274 | 198,802 | 184,183 | 185,948 | 179,446 | 170,000 | 153,113 | 145,798 | 108,700 | 109,046 | 103,733 | 85,900 | 85,641 | 87,602 | 88,870 | 88,146 | 79,921 | 74,050 | 65,106 | 73,933 |
Goodwill
| 45,892 | 5,911 | 4,559 | 6,556 | 7,588 | 12,651 | 15,762 | 12,189 | 8,258 | 5,981 | 3,122 | 737 | 924 | 201 | 309 | 745 | 1,025 | 927 | 1,434 | 1,532 |
Intangible Assets
| 18,466 | 16,965 | 16,112 | 15,070 | 14,886 | 13,900 | 13,309 | 11,229 | 9,820 | 10,305 | 8,570 | 8,420 | 7,466 | 6,867 | 6,328 | 5,694 | 5,399 | 5,386 | 5,454 | 5,575 |
Goodwill and Intangible Assets
| 64,358 | 22,876 | 20,671 | 21,626 | 22,474 | 26,551 | 29,071 | 23,418 | 18,078 | 16,286 | 11,692 | 9,157 | 8,390 | 7,068 | 6,637 | 6,439 | 6,424 | 6,313 | 6,888 | 7,107 |
Long Term Investments
| 245,007 | 200,395 | 178,133 | 172,058 | 134,187 | 157,159 | 126,460 | 85,306 | 40,875 | 49,322 | 22,499 | 48,588 | 33,487 | 28,458 | 32,094 | 17,878 | 32,890 | 68,584 | 9,440 | 66,413 |
Tax Assets
| 8,312 | 7,736 | 7,773 | 6,835 | 5,983 | 4,945 | 3,279 | 3,276 | 2,573 | 2,196 | 1,797 | 1,343 | 1,251 | 1,354 | 1,138 | 1,761 | 1,599 | 1,101 | 1,193 | 1,242 |
Other Non-Current Assets
| 32,743 | 35,026 | 31,554 | 26,723 | 26,619 | 2,500 | 19,659 | 22,104 | 47,493 | 38,469 | 58,621 | 35,507 | 25,797 | 31,496 | 33,227 | 35,277 | 32,882 | 13,016 | 39,991 | 15,067 |
Total Non-Current Assets
| 576,694 | 464,835 | 422,314 | 413,190 | 368,709 | 361,155 | 331,582 | 279,902 | 217,719 | 215,319 | 198,342 | 180,495 | 154,566 | 155,978 | 161,966 | 149,501 | 153,716 | 163,064 | 122,618 | 163,762 |
Total Assets
| 1,812,722 | 1,537,598 | 1,314,226 | 1,091,152 | 1,004,768 | 970,976 | 903,682 | 793,617 | 709,188 | 665,538 | 645,197 | 547,973 | 503,496 | 489,417 | 469,738 | 427,738 | 450,730 | 500,136 | 370,684 | 464,193 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 269,007 | 209,106 | 232,230 | 191,831 | 192,460 | 194,142 | 181,853 | 182,492 | 176,444 | 167,563 | 191,430 | 169,623 | 155,425 | 150,161 | 147,582 | 126,947 | 148,198 | 175,437 | 115,942 | 160,703 |
Short Term Debt
| 95,382 | 58,113 | 25,861 | 61,111 | 39,898 | 62,090 | 61,590 | 38,736 | 34,277 | 33,486 | 37,902 | 27,062 | 21,978 | 19,683 | 13,138 | 11,133 | 17,405 | 16,976 | 7,351 | 13,219 |
Tax Payables
| 8,152 | 5,137 | 6,248 | 1,937 | 4,862 | 4,902 | 4,830 | 5,511 | 7,572 | 4,617 | 8,102 | 5,589 | 5,749 | 6,909 | 2,205 | 1,307 | 3,012 | 4,602 | 4,197 | 1,596 |
Deferred Revenue
| 86,916 | 0 | 77,427 | 59,268 | 61,811 | 76,182 | 71,105 | 69,445 | 70,450 | 64,151 | 76,296 | 60,120 | 55,781 | 55,221 | 41,920 | 44,140 | 52,467 | 57,697 | 47,000 | 47,594 |
Other Current Liabilities
| -140,475 | 12,648 | -152,993 | -125,685 | -66,788 | -81,504 | -143,704 | -154,744 | -151,933 | -145,270 | -179,030 | -155,874 | -139,937 | -138,361 | -132,993 | -113,937 | -136,422 | -169,530 | -109,945 | -151,421 |
Total Current Liabilities
| 587,989 | 494,110 | 421,003 | 380,293 | 362,892 | 373,772 | 357,527 | 323,932 | 313,254 | 292,110 | 326,130 | 276,143 | 254,421 | 243,774 | 219,434 | 196,537 | 232,858 | 260,619 | 180,487 | 232,394 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 310,498 | 290,210 | 276,903 | 241,822 | 228,593 | 186,795 | 139,040 | 125,082 | 84,791 | 69,883 | 55,074 | 42,167 | 45,945 | 49,546 | 53,648 | 37,994 | 8,411 | 8,763 | 8,229 | 8,848 |
Deferred Revenue Non-Current
| 17,991 | 0 | 19,258 | 20,355 | 24,077 | 21,106 | 87,400 | 19,749 | 24,727 | 14,116 | 11,976 | 12,053 | 12,393 | 8,588 | 6,860 | 19,441 | 16,112 | 12,383 | 13,915 | 15,875 |
Deferred Tax Liabilities Non-Current
| 34,612 | 35,406 | 23,044 | 18,578 | 6,262 | 11,474 | 17,003 | 11,537 | 5,022 | 12,244 | 10,807 | 10,198 | 7,316 | 8,782 | 9,358 | 2,989 | 6,377 | 15,400 | 2,259 | 15,136 |
Other Non-Current Liabilities
| 56,326 | 35,318 | 33,929 | 30,647 | 49,956 | 45,445 | -42,927 | 17,973 | 17,267 | 16,403 | 15,132 | 14,161 | 14,086 | 15,617 | 17,508 | 14,585 | 13,883 | 14,116 | 12,773 | 13,610 |
Total Non-Current Liabilities
| 401,436 | 360,934 | 353,134 | 311,402 | 284,811 | 243,714 | 200,516 | 174,341 | 131,807 | 112,646 | 92,989 | 78,579 | 79,740 | 82,533 | 87,374 | 75,009 | 44,783 | 50,662 | 37,176 | 53,469 |
Total Liabilities
| 989,425 | 855,044 | 774,137 | 691,695 | 647,703 | 617,486 | 558,043 | 498,273 | 445,061 | 404,756 | 419,119 | 354,722 | 334,161 | 326,307 | 306,808 | 271,546 | 277,641 | 311,281 | 217,663 | 285,863 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 55,088 | 50,074 | 50,064 | 32,803 | 32,786 | 32,752 | 32,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 |
Retained Earnings
| 524,297 | 447,216 | 359,641 | 283,416 | 255,545 | 241,427 | 219,562 | 196,511 | 166,762 | 161,286 | 146,654 | 127,489 | 114,223 | 107,584 | 105,066 | 105,346 | 107,198 | 108,919 | 90,807 | 99,319 |
Accumulated Other Comprehensive Income/Loss
| 141,092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 34,012 | 130,316 | 86,023 | 51,363 | 34,286 | 44,277 | 59,532 | 50,809 | 49,062 | 56,792 | 44,351 | 37,330 | 27,238 | 27,630 | 29,850 | 23,039 | 38,050 | 51,139 | 34,021 | 48,215 |
Total Shareholders Equity
| 754,489 | 627,606 | 495,728 | 367,582 | 322,617 | 318,456 | 311,766 | 274,992 | 243,496 | 245,750 | 218,677 | 192,491 | 169,133 | 162,886 | 162,588 | 156,057 | 172,920 | 187,730 | 152,500 | 175,206 |
Total Equity
| 823,296 | 627,606 | 495,728 | 367,582 | 357,065 | 353,490 | 311,766 | 274,992 | 243,496 | 245,750 | 218,677 | 192,491 | 169,133 | 162,886 | 162,588 | 156,057 | 172,920 | 187,730 | 152,500 | 175,206 |
Total Liabilities & Shareholders Equity
| 1,812,721 | 1,537,598 | 1,314,226 | 1,091,152 | 1,004,768 | 970,976 | 903,682 | 793,617 | 709,188 | 665,538 | 645,197 | 547,973 | 503,496 | 489,417 | 469,738 | 427,738 | 450,730 | 500,136 | 370,684 | 464,193 |