Medius Holdings Co., Ltd.

TSE:3154.T

833 (JPY) • At close October 22, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 13,641.8114,992.59414,028.73614,078.64610,330.26211,010.7318,991.1159,743.9849,105.81911,969.11812,654.91111,209.66712,623.21612,900.02410,013.23710,385.1158,487.65311,470.9778,925.7689,305.4986,343.3829,351.0879,285.7979,781.5016,932.0577,784.8989,397.70910,138.6245,137.85410,039.3377,893.5397,390.0225,596.6249,160.1636,406.2647,084.7164,300.2958,322.9318,848.1987,204.3474,799.6898,076.4646,243.6044,974.8573,480.6828,953.9956,464.4046,849.3226,495.0564,237.5793,971.7842,651.0575,848.9453,036.773,942.6312,853.432,398.417580.958697.44
Short Term Investments 19.571020.413032.403051.621045.495020.412048.36400048.7700048.64600049.45600016.13400036.26300050.48700053.9300047.37800041.2530031.8500037.094000
Cash and Short Term Investments 13,641.8114,992.59414,028.73614,078.64610,362.66511,010.7318,991.1159,743.9849,151.31411,969.11812,654.91111,209.66712,671.5812,900.02410,013.23710,385.1158,536.42311,470.9778,925.7689,305.4986,392.0289,351.0879,285.7979,781.5016,981.5137,784.8989,397.70910,138.6245,153.98810,039.3377,893.5397,390.0225,632.8879,160.1636,406.2647,084.7164,350.7828,322.9318,848.1987,204.3474,853.6198,076.4646,243.6044,974.8573,528.068,953.9956,464.4046,849.3226,536.3094,237.5793,971.7842,682.9075,848.9453,036.773,942.6312,890.5242,398.417580.958697.44
Net Receivables 64,359.44960,278.51360,129.20551,598.26450,267.86657,706.23453,233.10748,909.43247,134.15953,973.39849,844.52145,915.39543,500.66454,066.10248,121.5739,801.51737,212.77246,213.50438,777.6540,350.27735,817.74541,036.04436,635.37531,980.23830,320.92234,630.53932,454.38730,125.51627,782.01633,358.48932,426.69628,729.1727,291.46535,307.20130,630.62727,637.84427,178.71730,421.42228,887.12725,812.50324,539.53434,261.8728,421.20924,905.17323,967.86426,718.02426,486.06523,948.38324,717.59826,118.17722,756.88123,688.35427,053.26823,738.86722,125.2389,896.16612,673.44712,487.0889,301.852
Inventory 12,755.50412,357.97312,912.44512,267.05711,857.08112,160.40912,638.611,825.17211,520.47710,764.84310,588.249,653.589,390.7049,668.71510,002.8769,728.7149,115.9318,525.1488,909.9657,865.8438,179.1588,246.3138,350.3777,902.3676,379.1826,487.4416,821.6926,714.015,767.456,512.46,850.5066,841.8875,819.2556,446.8146,868.3186,660.0846,043.1826,427.546,176.5755,906.4625,413.9625,543.395,745.5555,653.6434,711.6694,823.8334,772.294,849.3074,656.2634,704.9864,750.9684,473.0184,690.4364,810.055,118.1042,326.9252,398.2292,618.5722,931.051
Other Current Assets 495.9453,488.2643,630.4144,008.7393,740.4873,883.3083,427.2263,999.2653,747.9563,350.2643,290.922,842.852,588.2752,876.0082,779.7082,495.8122,176.4732,406.8482,422.4212,664.711,910.1921,959.1112,197.9461,924.5052,648.7972,062.8151,944.6612,058.221,584.6721,858.4361,724.8361,844.3971,505.1771,800.7441,698.9021,793.6361,455.1561,815.8331,733.0281,793.1851,333.9131,676.91,487.8191,654.3921,188.0211,470.5391,486.6981,493.0551,226.8521,471.291,588.1331,403.6831,615.0511,620.3551,342.82526.239640.593597.325605.201
Total Current Assets 91,252.70891,117.34490,700.881,952.70676,228.09984,760.68278,290.04874,477.85371,553.90680,057.62376,378.59269,621.49268,151.22379,510.84970,917.39162,411.15857,041.59968,616.47759,035.80460,186.32852,299.12360,592.55556,469.49551,588.61146,330.41450,965.69350,618.44949,036.3740,288.12651,768.66248,895.57744,805.47640,248.78452,714.92245,604.11143,176.2839,027.83746,987.72645,644.92840,716.49736,141.02849,558.62441,898.18737,188.06533,395.61441,966.39139,209.45737,140.06737,137.02236,532.03233,067.76632,247.96239,207.733,206.04232,528.79315,639.85418,110.68616,283.94313,535.544
Non-Current Assets:
Property, Plant & Equipment, Net 12,077.70311,779.03211,153.91411,179.5611,018.88611,115.69711,157.38710,899.61910,989.25111,513.3259,400.8449,256.1847,246.7697,115.0156,126.9274,064.1634,039.9154,067.2963,857.3583,892.7983,727.8743,781.3843,617.8573,638.3332,654.0672,717.3142,757.6442,787.752,779.7032,811.7882,843.8352,870.2462,887.6842,978.7613,019.6163,050.5913,002.6223,006.1313,025.7032,989.2222,909.4152,972.1912,942.4972,927.5122,869.9622,903.4872,916.1222,966.4352,984.3983,100.8363,095.93,120.1633,160.6563,037.0872,698.2421,795.8781,891.6571,884.5521,377.512
Goodwill 1,500.0011,519.0621,269.021,331.663844.307889.763935.219980.6751,026.1311,071.5871,117.0431,162.4991,207.9551,256.2561,304.9061,353.3081,390.8261,528.491129.29134.0944.45446.3041,132.9981,171.6722.6517.50112.35136.19243.755120.355140.522160.688180.855201.021221.188241.355241.058351.259435.653520.046516.67596.676676.681716.25509.041572.796636.551700.306764.062891.572955.3271,019.0821,082.8371,146.5931,210.3480000
Intangible Assets 1,290.2831,248.5531,131.0791,148.5111,163.3831,158.7061,097.9411,090.7371,104.6391,069.128989.876971.6131,017.3711,043.869938.656966.538936.715924.639824.321851.655794.218476.447494.868480.088368.777407.822443.095484.714480.408520.28529.964560.743602.958639.342633.507654.23702.716744.013738.732742.06708.551717.999424.391450.778456.263458.723479.23519.462524.352532.578510.238552.923684.295597.551630.6970000
Goodwill and Intangible Assets 2,790.2842,767.6152,400.0992,480.1742,007.692,048.4692,033.162,071.4122,130.772,140.7152,106.9192,134.1122,225.3262,300.1252,243.5622,319.8462,327.5412,453.13953.611985.745838.672522.7511,627.8661,651.76371.428415.323455.446520.906524.163640.635670.486721.431783.813840.363854.695895.585943.7741,095.2721,174.3851,262.1061,225.2211,314.6751,101.0721,167.028965.3041,031.5191,115.7811,219.7681,288.4141,424.151,465.5651,572.0051,767.1321,744.1441,841.045472.386505.172490.989492.062
Long Term Investments 4,731.6429,5158,3557,9776,2347,9107,9918,4005,2966,8337,3637,4254,335.7796,7166,7276,7613,994.2566,1655,7425,5903,193.4035,1484,7675,2962,637.5714,2324,0573,8232,192.9043,7443,9533,7392,203.5753,7683,7653,6211,591.0033,5683,4983,2301,165.3682,9443,1493,1021,249.0772,8582,7482,723634.46300749.894000507.955000
Tax Assets 1,916.554-9,515-8,355-7,9771,943.935-7,910-7,991-8,4002,295.093-6,833-7,363-7,425849.726-6,716-6,727-6,761992.844-6,165-5,742-5,590478.627-5,148-4,767-5,296353.9-4,232-4,057-3,823344.141-3,744-3,953-3,739351.764-3,768-3,765-3,621286.249-3,568-3,498-3,230296.683-2,944-3,149-3,102261.456-2,858-2,748-2,723287.61600276.60800048.504000
Other Non-Current Assets 2,057.9039,515.0368,355.0417,977.10723.1417,910.7387,991.358,400.908688.8196,833.797,363.6797,425.3091,628.3386,716.4786,727.2466,761.6991,574.8126,165.3345,742.055,590.9161,464.0565,148.1024,767.2875,296.511,402.5334,232.44,057.9813,823.6231,323.6623,744.1713,953.4013,739.9951,461.3673,768.8563,765.1383,621.6771,641.6593,568.293,498.083,230.9741,535.1632,944.2613,149.8243,102.9141,439.5182,858.692,748.1752,723.7161,520.3082,266.0812,424.2471,363.4512,460.0512,523.3692,497.137625.181,209.2361,227.2921,096.867
Total Non-Current Assets 23,574.08624,061.68321,909.05421,636.84121,227.65221,074.90421,181.89721,371.93921,399.93320,487.8318,871.44218,815.60516,285.93816,131.61815,097.73513,145.70812,929.36812,685.7610,553.01910,469.4599,702.6329,452.23710,013.0110,586.6037,419.4997,365.0377,271.0717,132.2797,164.5737,196.5947,467.7227,331.6727,688.2037,587.987,639.4497,567.8537,465.3077,669.6937,698.1687,482.3027,131.857,231.1277,193.3937,197.4546,785.3176,793.6966,780.0786,909.9196,715.1996,791.0676,985.7127,082.1217,387.8397,304.67,036.4243,449.9033,606.0653,602.8332,966.441
Total Assets 114,826.794115,179.027112,609.855103,589.54797,455.753105,835.58799,471.94495,849.79492,953.841100,545.45495,250.03688,437.09984,437.16295,642.46886,015.12875,556.86569,970.96981,302.23969,588.82470,655.78862,001.75870,044.79266,482.50562,175.21453,749.91458,330.7357,889.5256,168.64947,452.69958,965.25756,363.29952,137.14947,936.98860,302.90253,243.5650,744.13346,493.14454,657.41953,343.09648,198.79943,272.87856,789.75149,091.5844,385.51940,180.93148,760.08745,989.53544,049.98643,852.22143,323.09940,053.47839,330.08346,595.53940,510.64239,565.21719,089.75721,716.75119,886.77616,501.985
Liabilities & Equity:
Current Liabilities:
Account Payables 60,207.8561,806.9461,116.08652,401.06152,542.78259,648.55353,525.349,626.62350,363.24958,089.77253,631.03847,689.94350,665.15159,239.28452,408.90941,836.17740,632.21648,334.02743,005.2641,851.74139,294.76245,077.58640,313.59834,810.3232,978.76236,036.07733,901.36831,390.32730,640.50335,781.32334,080.94729,765.6629,450.34936,741.98831,516.60727,326.57428,762.62432,204.69831,153.10226,192.18327,735.81535,945.10129,660.93224,78425,273.85629,473.79627,130.39124,618.99227,475.96927,307.29623,060.50324,714.17828,484.92924,694.50322,246.52711,779.35415,417.22613,809.02511,017.529
Short Term Debt 19,969.66421,536.75422,356.64222,102.13414,972.39516,353.18716,290.88616,571.67612,335.04712,811.14112,471.00611,861.5756,192.3659,708.36110,310.49810,511.6645,496.8649,010.8847,187.9479,370.3194,339.1826,828.0648,195.838,879.5565,195.3547,478.29110,366.17211,125.6373,216.9759,385.9569,062.8718,883.2474,809.8799,751.1118,582.90410,251.5054,417.7538,451.0919,013.7739,332.0893,567.1768,019.7937,529.8417,733.3362,701.7766,685.4496,809.4457,576.5213,950.2343,763.1764,624.9862,899.0075,012.8663,689.985,029.087160.545028060
Tax Payables 545.604727.426455.522332.778323.712432.904382.823307.1831,673.501876.462532.914424.232686.572780.065368.263167.464416.94696.743428.833449.787257.483404.516227.984212.81394.758453.191237.725197.576287.057425.593220.981194.709314.463461.993287.73208.445177.848312.47247.826202.797576.204695.877335.518215.019466.65556.085391.779240.79510.098239.44165.792124.759298.28192.062130.422184.125329.283151.5676.652
Deferred Revenue 123.636727.426632.4891,176.06664.71,236.23458.4261,035.6482,018.661,601.802591.7241,067.649892.2321,530.896435.807814.074468.7521,291.775460.3211,021.974291.212954.243261.065753.367394.758917.808237.725655.599287.057871.468220.981636.94314.463889.74287.73641.672177.848724.218247.826614.964576.2041,078.707335.518594.886466.65928.018391.779609.508510.098239.44529.579124.759810.343239.202646.701184.1250151.56259.69
Other Current Liabilities 4,025.4823,512.4482,695.6052,867.0213,362.8852,5503,170.6112,972.842,805.4182,027.7372,516.4092,526.4222,901.5052,105.0792,316.2242,455.9043,201.3132,397.642,229.3152,141.0752,389.0871,640.7241,787.551,776.0671,611.0671,274.3961,400.9261,465.5661,405.9421,028.1961,308.7791,464.5071,340.9581,087.3561,310.6611,226.3961,473.7741,158.3171,290.671,099.9411,236.3951,299.8391,255.3921,115.4211,367.9051,034.4951,065.0541,032.3461,178.2991,046.677755.15866.0061,039.204999.759872.619539.471,024.143511.539395.19
Total Current Liabilities 84,326.63287,583.56886,800.82278,546.27671,542.76279,787.9773,445.22370,206.78767,522.37474,530.45269,210.17763,145.58960,651.25372,583.6265,471.43855,617.81949,799.14561,034.32652,882.84354,385.10946,314.24354,500.61750,558.04346,219.3140,179.94145,706.57245,906.19144,637.12935,550.47747,066.94344,673.57840,750.35435,915.64948,470.19541,697.90239,446.14734,831.99942,538.32441,705.37137,239.17733,115.5946,343.4438,781.68334,227.64329,810.18738,121.75835,396.66933,837.36733,114.632,356.58928,970.21828,603.9535,347.34229,623.44428,794.93412,663.49416,441.36914,752.12411,732.409
Non-Current Liabilities:
Long Term Debt 4,204.124,232.4484,399.6664,574.7094,595.4045,038.3465,871.025,825.2115,481.5415,764.3896,099.1066,007.255,403.44,829.7473,328.7853,580.483,808.3844,157.4411,066.1791,149.3211,010.7751,073.71,161.6441,249.5681,011.892270.016325.015380.014474.438616.992764.546902.11,102.7941,082.3381,357.7081,591.0881,764.4152,065.4291,986.082,407.221,616.9941,904.5562,283.5732,477.8132,906.0383,329.2633,769.8913,760.7864,212.8734,809.5375,034.6334,530.5644,978.5644,822.1764,776.3511,239.455000
Deferred Revenue Non-Current 3,292.2410001,703.4540001,600.4080001,478.9350001,422.6140001,230.6960001,031.729000975.555000913.874000728.476000683.368000595.963000568.16200515.228000111.503000
Deferred Tax Liabilities Non-Current 968.611000879.493000817.199000820.461000763.353000465.997000488.373000353.035000342.886000263.254000218.178000176.53800096.22400168.111000153.203000
Other Non-Current Liabilities 2,297.7613,577.9852,805.3082,581.273162.5722,607.6052,612.4342,593.698224.5562,508.6922,764.5132,746.885239.9612,451.3072,547.382,493.294304.2912,313.142,298.6192,224.782295.3922,078.5471,948.1912,008.823404.3051,854.1761,658.9371,588.57300.1371,606.1981,628.8011,587.549371.3541,476.4811,489.7051,448.218385.0251,391.8771,385.131,353.799333.6821,178.6481,165.6471,159.522229.528949.479928.603930.28248.208777.807816.229130.421827.067805.039786.5812299.345317.856240.208
Total Non-Current Liabilities 10,762.7337,810.4337,204.9747,155.9827,340.9237,645.9518,483.4548,418.9098,123.7048,273.0818,863.6198,754.1357,942.7577,281.0545,876.1656,073.7746,298.6426,470.5813,364.7983,374.1033,002.863,152.2473,109.8353,258.3912,936.2992,124.1921,983.9521,968.5842,103.1652,223.192,393.3472,489.6492,730.9082,558.8192,847.4133,039.3063,141.173,457.3063,371.213,761.0192,852.2223,083.2043,449.223,637.3353,908.0674,278.7424,698.4944,691.0665,125.4675,587.3445,850.8625,344.3245,805.6315,627.2155,562.9321,506.161299.345317.856240.208
Total Liabilities 95,089.36595,394.00194,005.79685,702.25878,883.68587,433.92181,928.67778,625.69675,646.07882,803.53378,073.79671,899.72468,594.0179,864.67471,347.60361,691.59356,097.78767,504.90756,247.64157,759.21249,317.10357,652.86453,667.87849,477.70143,116.2447,830.76447,890.14346,605.71337,653.64249,290.13347,066.92543,240.00338,646.55751,029.01444,545.31542,485.45337,973.16945,995.6345,076.58141,000.19635,967.81249,426.64442,230.90337,864.97833,718.25442,400.540,095.16338,528.43338,240.06737,943.93334,821.0833,948.27441,152.97335,250.65934,357.86614,169.65516,740.71415,069.9811,972.617
Equity:
Preferred Stock 00000000000000000000000000000000000000000000000000000000000
Common Stock 1,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,344.7691,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,2851,2851,2851,2851,2851,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,285.271,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.8621,018.862800800800800
Retained Earnings 13,334.46313,355.81412,714.80112,303.04512,692.11812,990.20712,053.3911,509.45711,610.66812,286.66811,172.61510,384.72910,200.31610,312.5839,086.2818,358.4918,439.3628,628.6078,056.137,844.9547,097.3166,704.3117,325.4537,022.716,961.2346,958.4936,490.5086,240.026,478.8896,441.2865,990.3175,700.9536,012.6725,945.1265,403.4565,062.3555,372.1345,470.7235,167.0114,907.7035,170.3245,217.9714,663.0754,336.854,415.2814,400.2624,016.3053,650.5313,634.0873,364.9163,178.3893,283.9033,324.5183,091.0412,994.7693,062.5443,061.7322,868.532,629.903
Accumulated Other Comprehensive Income/Loss 2,214.8362,295.4061,873.9311,568.9171,864.6231,396.1321,474.5511,699.3141,681.7681,439.9271,988.2992,137.3191,746.5083,896.3281,6841,6101,5371,2721,3881,1569951,0958971,0829928618286426405536255165976486145154675114193923163273793663812930000000000000
Other Total Stockholders Equity 2,843.3572,670.5582,670.5582,670.5582,670.5582,670.5582,670.5572,670.5582,670.5582,670.5572,670.5572,670.5582,611.058283.6132,611.9742,611.5112,611.552,611.4552,611.7832,610.3523,307.0693,307.6173,307.1743,307.8031,395.441,395.4731,395.5991,395.6461,394.8981,395.5681,395.7871,394.9231,395.4891,395.4921,395.5191,396.0551,395.5711,394.7961,395.234880.038799.88799.274799.74798.829647.534647.463859.205852.16959.205995.3881,035.1471,079.0441,099.1861,150.081,193.721,057.5581,114.3051,148.2661,099.465
Total Shareholders Equity 19,737.42519,666.54718,604.05917,887.28918,572.06818,401.66617,543.26717,224.09817,307.76317,741.92117,176.2416,537.37515,843.15215,777.79414,667.52513,865.27213,873.18213,797.33213,341.18312,896.57612,684.65512,391.92812,814.62712,697.51310,633.67410,499.9669,999.3779,562.9369,799.0579,675.1249,296.3748,897.1469,290.4319,273.8888,698.2458,258.688,519.9758,661.7898,266.5157,198.6037,305.0667,363.1076,860.6776,520.5416,462.6776,359.5875,894.3725,521.5535,612.1545,379.1665,232.3985,381.8095,442.5665,259.9835,207.3514,920.1024,976.0374,816.7964,529.368
Total Equity 19,737.42519,785.02318,604.05917,887.28918,572.06818,401.66617,543.26717,224.09817,307.76317,741.92117,176.2416,537.37515,843.15215,777.79414,667.52513,865.27213,873.18213,797.33213,341.18312,896.57612,684.65512,391.92812,814.62712,697.51310,633.67410,499.9669,999.3779,562.9369,799.0579,675.1249,296.3748,897.1469,290.4319,273.8888,698.2458,258.688,519.9758,661.7898,266.5157,198.6037,305.0667,363.1076,860.6776,520.5416,462.6776,359.5875,894.3725,521.5535,612.1545,379.1665,232.3985,381.8095,442.5665,259.9835,207.3514,920.1024,976.0374,816.7964,529.368
Total Liabilities & Shareholders Equity 114,826.794115,179.024112,609.855103,589.54797,455.753105,835.58799,471.94495,849.79492,953.841100,545.45495,250.03688,437.09984,437.16295,642.46886,015.12875,556.86569,970.96981,302.23969,588.82470,655.78862,001.75870,044.79266,482.50562,175.21453,749.91458,330.7357,889.5256,168.64947,452.69958,965.25756,363.29952,137.14947,936.98860,302.90253,243.5650,744.13346,493.14454,657.41953,343.09648,198.79943,272.87856,789.75149,091.5844,385.51940,180.93148,760.08745,989.53544,049.98643,852.22143,323.09940,053.47839,330.08346,595.53940,510.64239,565.21719,089.75721,716.75119,886.77616,501.985