MatsukiyoCocokara & Co.
TSE:3088.T
2263 (JPY) • At close September 19, 2024
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
| 117,720 | 95,224 | 74,519 | 38,517 | 28,368 | 43,353 | 51,618 | 38,482 | 32,036 | 11,037 | 18,188 | 11,563 | 9,656 | 10,542 | 11,895 | 11,344 | 16,866 | 19,585 | 25,846 | 26,782 |
Short Term Investments
| 0 | -68,075 | -64,081 | -39,300 | -39,568 | -39,066 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34,553 | -32,131 | -31,620 |
Cash and Short Term Investments
| 117,720 | 95,224 | 74,519 | 38,517 | 28,368 | 43,353 | 51,618 | 38,482 | 32,036 | 11,037 | 18,188 | 11,563 | 9,656 | 10,542 | 11,895 | 11,344 | 16,866 | 19,585 | 25,846 | 26,782 |
Net Receivables
| 99,512 | 87,885 | 80,918 | 46,109 | 43,032 | 40,721 | 39,931 | 34,530 | 33,451 | 32,195 | 34,077 | 14,473 | 13,707 | 14,725 | 13,489 | 12,542 | 11,920 | 12,325 | 10,792 | 11,167 |
Inventory
| 139,352 | 136,480 | 137,960 | 86,443 | 81,904 | 76,823 | 70,362 | 67,745 | 65,339 | 66,046 | 61,340 | 60,139 | 58,646 | 59,117 | 56,616 | 46,956 | 44,343 | 48,481 | 42,968 | 38,723 |
Other Current Assets
| 14,214 | 10,219 | 10,990 | 4,627 | 6,723 | 8,045 | 6,857 | 4,182 | 4,564 | 4,284 | 3,614 | 13,792 | 10,471 | 10,281 | 8,954 | 9,592 | 7,900 | 8,455 | 9,190 | 7,476 |
Total Current Assets
| 370,798 | 329,808 | 304,387 | 175,696 | 160,027 | 168,942 | 168,768 | 144,939 | 135,390 | 113,562 | 117,219 | 99,967 | 92,480 | 94,665 | 90,954 | 80,434 | 81,029 | 88,846 | 88,796 | 84,148 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 113,668 | 171,027 | 168,015 | 110,554 | 111,953 | 110,698 | 108,268 | 107,413 | 108,155 | 106,555 | 104,637 | 101,896 | 62,691 | 62,906 | 60,490 | 57,720 | 55,847 | 58,184 | 50,242 | 59,947 |
Goodwill
| 105,737 | 113,125 | 119,046 | 4,029 | 4,870 | 5,756 | 6,677 | 7,817 | 8,989 | 10,446 | 11,634 | 6,655 | 6,580 | 7,024 | 6,369 | 6,669 | 7,699 | 8,759 | 0 | 0 |
Intangible Assets
| 27,470 | 24,829 | 24,319 | 4,862 | 4,533 | 4,147 | 4,321 | 4,160 | 3,537 | 3,828 | 3,693 | 4,073 | 2,880 | 3,115 | 3,133 | 3,241 | 2,725 | 1,629 | 1,235 | 1,885 |
Goodwill and Intangible Assets
| 133,207 | 137,954 | 143,365 | 8,891 | 9,403 | 9,903 | 10,998 | 11,977 | 12,526 | 14,274 | 15,327 | 10,728 | 9,460 | 10,139 | 9,502 | 9,910 | 10,424 | 10,388 | 1,235 | 1,885 |
Long Term Investments
| 24,340 | 95,551 | 86,609 | 106,197 | 102,913 | 60,757 | 22,179 | 16,412 | 15,725 | 16,391 | 11,605 | 10,986 | 8,691 | 7,874 | 7,033 | 6,427 | 5,681 | 38,193 | 34,764 | 32,098 |
Tax Assets
| 13,453 | 15,146 | 15,246 | 5,349 | 5,370 | 5,361 | 3,198 | 3,052 | 3,086 | 2,589 | 2,712 | 2,729 | 3,401 | 4,192 | 3,987 | 3,895 | 3,719 | 3,199 | 5,838 | 1,923 |
Other Non-Current Assets
| 69,281 | -61,358 | -60,890 | -37,766 | -37,858 | -37,339 | 1,748 | 1,937 | 2,105 | 2,182 | 2,200 | 2,326 | 37,681 | 37,885 | 37,537 | 37,498 | 39,281 | 5,581 | 4,071 | 2,809 |
Total Non-Current Assets
| 353,949 | 358,320 | 352,345 | 193,225 | 191,781 | 149,380 | 146,391 | 140,791 | 141,597 | 141,991 | 136,481 | 128,665 | 121,924 | 122,996 | 118,549 | 115,450 | 114,952 | 115,545 | 96,150 | 98,662 |
Total Assets
| 724,747 | 688,132 | 656,735 | 368,924 | 351,809 | 318,324 | 315,161 | 285,733 | 276,990 | 255,555 | 253,705 | 228,635 | 214,404 | 217,661 | 209,503 | 195,884 | 195,981 | 204,391 | 184,946 | 182,810 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 106,082 | 102,442 | 92,501 | 55,515 | 57,466 | 64,119 | 65,612 | 62,883 | 65,691 | 62,359 | 66,215 | 55,593 | 54,062 | 54,812 | 55,141 | 52,833 | 52,724 | 50,297 | 44,388 | 43,707 |
Short Term Debt
| 20,075 | 2,114 | 2,640 | 1,981 | 2,004 | 1,888 | 1,591 | 1,551 | 1,515 | 1,785 | 1,836 | 5,444 | 2,022 | 7,631 | 14,260 | 5,408 | 12,212 | 15,549 | 5,009 | 3,801 |
Tax Payables
| 17,390 | 14,285 | 11,538 | 5,660 | 7,385 | 7,406 | 8,107 | 5,587 | 6,200 | 3,501 | 6,141 | 4,463 | 3,821 | 3,437 | 4,664 | 2,734 | 2,153 | 5,026 | 1,073 | 4,376 |
Deferred Revenue
| 3,331 | 24,008 | 22,662 | 12,075 | 13,800 | 13,916 | 14,293 | 11,726 | 11,885 | 9,089 | 12,160 | 9,324 | 8,151 | 8,198 | 8,973 | 6,996 | 7,606 | 11,288 | 5,603 | 7,778 |
Other Current Liabilities
| 49,940 | 24,706 | 24,646 | 15,316 | 12,932 | 11,905 | 11,654 | 10,295 | 11,028 | 9,775 | 10,240 | 9,259 | 7,924 | 9,813 | 8,075 | 9,242 | 6,167 | 6,201 | 4,210 | 4,459 |
Total Current Liabilities
| 179,428 | 153,270 | 142,449 | 84,887 | 86,202 | 91,828 | 93,150 | 86,455 | 90,119 | 83,008 | 90,451 | 79,620 | 72,159 | 80,454 | 86,449 | 74,479 | 78,709 | 83,335 | 59,210 | 59,745 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 588 | 19,298 | 20,280 | 21,719 | 22,176 | 3,905 | 2,996 | 2,710 | 2,742 | 2,662 | 2,752 | 2,428 | 17,706 | 17,918 | 12,451 | 17,543 | 16,641 | 19,632 | 22,507 | 21,342 |
Deferred Revenue Non-Current
| 0 | 17,857 | 16,649 | 8,565 | 7,946 | 7,608 | 7,280 | 6,970 | 6,960 | 5,177 | 5,272 | 5,099 | 4,383 | 4,184 | 4,531 | 3,441 | 0 | 3,946 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8,902 | 11,658 | 9,545 | 4,430 | 3,212 | 2,680 | 3,903 | 2,445 | 2,432 | 2,843 | 1,548 | 1,407 | 1,084 | 1,141 | 1,033 | 1,036 | 0 | 2 | 0 | 0 |
Other Non-Current Liabilities
| 20,648 | 3,334 | 3,472 | 2,863 | 2,970 | 3,036 | 2,963 | 3,095 | 3,098 | 3,164 | 3,057 | 2,975 | 3,351 | 3,977 | 1,820 | 2,624 | 6,759 | 2,748 | 5,169 | 4,635 |
Total Non-Current Liabilities
| 30,138 | 52,147 | 49,946 | 37,577 | 36,304 | 17,229 | 17,142 | 15,220 | 15,232 | 13,846 | 12,629 | 11,909 | 26,524 | 27,220 | 19,835 | 24,644 | 23,400 | 26,328 | 27,676 | 25,977 |
Total Liabilities
| 209,566 | 205,417 | 192,395 | 122,464 | 122,506 | 109,057 | 110,292 | 101,675 | 105,351 | 96,854 | 103,080 | 91,529 | 98,683 | 107,674 | 106,284 | 99,123 | 102,109 | 109,663 | 86,886 | 85,722 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 471,936 | 457,812 | 235,002 | 220,593 | 201,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,051 | 22,041 | 21,086 | 21,086 | 21,086 | 21,086 | 21,086 | 21,086 | 21,086 | 21,086 | 21,086 |
Retained Earnings
| 301,098 | 262,001 | 236,264 | 210,627 | 196,253 | 177,270 | 158,593 | 141,136 | 125,815 | 112,120 | 103,748 | 94,102 | 88,334 | 80,289 | 74,660 | 68,809 | 62,548 | 57,343 | 54,862 | 54,220 |
Accumulated Other Comprehensive Income/Loss
| 6,827 | 10,534 | 6,504 | 11,458 | 8,710 | 7,717 | 8,057 | 4,723 | 4,236 | 4,673 | 1,354 | 929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 184,753 | -284,052 | -258,315 | -232,678 | -218,304 | -199,321 | 16,168 | 16,148 | 19,537 | 19,345 | 22,819 | 19,628 | 4,656 | 7,057 | 6,121 | 5,724 | 9,377 | 15,561 | 21,746 | 21,480 |
Total Shareholders Equity
| 514,729 | 482,470 | 464,316 | 246,460 | 229,303 | 209,267 | 204,869 | 184,058 | 171,639 | 158,189 | 149,962 | 135,745 | 114,076 | 108,432 | 101,867 | 95,619 | 93,011 | 93,990 | 97,694 | 96,786 |
Total Equity
| 515,176 | 482,715 | 464,340 | 246,460 | 229,303 | 209,267 | 204,869 | 184,058 | 171,639 | 158,701 | 150,625 | 137,106 | 115,721 | 109,987 | 103,219 | 96,761 | 93,872 | 94,728 | 98,060 | 97,088 |
Total Liabilities & Shareholders Equity
| 724,742 | 688,132 | 656,735 | 368,924 | 351,809 | 318,324 | 315,161 | 285,733 | 276,990 | 255,555 | 253,705 | 228,635 | 214,404 | 217,661 | 209,503 | 195,884 | 195,981 | 204,391 | 184,946 | 182,810 |