Saint Marc Holdings Co., Ltd.
TSE:3395.T
2330 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 16,663.12 | 15,734.275 | 15,640.081 | 15,015.996 | 15,014.333 | 13,572.482 | 13,481.187 | 11,667.744 | 9,404.073 | 10,130.293 | 10,357.003 | 10,838.993 | 11,095.159 | 9,804.324 | 8,497.601 | 6,510.97 | 7,052.857 | 7,031.131 | 6,246.665 |
Short Term Investments
| 0 | -8,536.145 | -8,864.79 | -9,078.961 | -8,561.577 | -9,680.013 | -10,607.19 | -10,356.957 | -10,144.202 | -8,905.409 | -8,405.928 | -7,659.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 16,663.12 | 15,734.275 | 15,640.081 | 15,015.996 | 15,014.333 | 13,572.482 | 13,481.187 | 11,667.744 | 9,404.073 | 10,130.293 | 10,357.003 | 10,838.993 | 11,095.159 | 9,804.324 | 8,497.601 | 6,510.97 | 7,052.857 | 7,031.131 | 6,246.665 |
Net Receivables
| 5,412.146 | 4,847.232 | 3,864.74 | 3,422.767 | 2,776.913 | 4,611.328 | 4,534.8 | 3,716.165 | 3,582.869 | 3,375.58 | 3,039.036 | 3,067.693 | 2,628.071 | 1,998.6 | 2,248.508 | 1,963.925 | 1,827.754 | 1,644.231 | 1,253.655 |
Inventory
| 349.138 | 338.703 | 316.732 | 316.358 | 340.269 | 328.225 | 317.833 | 292.601 | 283.255 | 281.877 | 248.007 | 229.162 | 212.11 | 165.262 | 152.368 | 141.536 | 126.773 | 121.399 | 96.697 |
Other Current Assets
| 237.929 | -81.79 | -106.243 | 884.605 | 610.145 | 425.16 | 909.656 | 545.048 | 324.417 | 431.489 | 261.356 | 268.224 | 201.883 | 214.575 | 228.775 | 246.242 | 193.35 | 226.783 | 197.356 |
Total Current Assets
| 22,662.333 | 20,838.42 | 19,715.31 | 19,639.726 | 18,741.66 | 18,937.195 | 19,243.476 | 16,221.558 | 13,594.614 | 14,219.239 | 13,905.402 | 14,404.072 | 14,137.223 | 12,182.761 | 11,127.252 | 8,862.673 | 9,200.734 | 9,023.544 | 7,794.373 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 15,271.902 | 24,213.651 | 25,431.639 | 20,944.394 | 25,582.588 | 26,472.596 | 27,239.473 | 27,314.401 | 26,359.756 | 24,223.382 | 21,777.385 | 19,690.51 | 18,127.709 | 16,690.824 | 15,178.961 | 14,270.3 | 11,377.869 | 9,519.644 | 7,816.349 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 92.736 | 117.153 | 140.336 | 177.532 | 154.377 | 166.557 | 133.421 | 186.174 | 181.406 | 159.701 | 159.671 | 158.533 | 112.636 | 88.437 | 80.842 | 92.142 | 97.109 | 98.363 | 91.284 |
Goodwill and Intangible Assets
| 92.736 | 117.153 | 140.336 | 177.532 | 154.377 | 166.557 | 133.421 | 186.174 | 181.406 | 159.701 | 159.671 | 158.533 | 112.636 | 88.437 | 80.842 | 92.142 | 97.109 | 98.363 | 91.284 |
Long Term Investments
| 920.219 | 9,566 | 9,682 | 9,975 | 8,636 | 9,771 | 11,463.55 | 11,238.461 | 11,069.313 | 9,874.638 | 8,981.701 | 8,162.305 | 472.479 | 293.316 | 307.848 | 290.52 | 370.111 | 344.724 | 370.215 |
Tax Assets
| 2,533.985 | 2,356.839 | 1,565.193 | 4,815.837 | 2,594.401 | 2,417.6 | 1,808.757 | 1,279.888 | 841.448 | 504.758 | 403.417 | 298.093 | 266.164 | 265.132 | 70.067 | 66.745 | 26.696 | 35.791 | 33.76 |
Other Non-Current Assets
| 7,951.063 | -8,287.296 | -8,512.881 | 259.164 | 1,725.039 | 1,269.617 | 57.199 | 811.181 | 1,215.788 | 1,496.619 | 1,568.307 | 1,165.302 | 8,301.186 | 8,004.765 | 7,486.199 | 7,154.162 | 6,426.333 | 5,673.284 | 4,841.821 |
Total Non-Current Assets
| 26,769.905 | 27,966.347 | 28,306.287 | 36,171.927 | 38,692.405 | 40,097.37 | 40,702.4 | 40,830.105 | 39,667.711 | 36,259.098 | 32,890.481 | 29,474.743 | 27,280.174 | 25,342.474 | 23,123.917 | 21,873.869 | 18,298.118 | 15,671.806 | 13,153.429 |
Total Assets
| 49,432.238 | 48,804.77 | 48,021.601 | 55,811.655 | 57,434.067 | 59,034.568 | 59,945.878 | 57,051.667 | 53,262.328 | 50,478.34 | 46,795.886 | 43,878.819 | 41,417.397 | 37,525.235 | 34,251.169 | 30,736.542 | 27,498.852 | 24,695.35 | 20,947.802 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 2,421.509 | 2,155.121 | 1,715.522 | 1,778.203 | 1,655.213 | 2,388.137 | 2,374.725 | 2,262.379 | 2,201.945 | 2,107.314 | 1,965.006 | 1,737.312 | 3,607.674 | 2,849.472 | 3,001.073 | 2,575.144 | 2,452.283 | 2,526.799 | 1,902.21 |
Short Term Debt
| 685.407 | 0 | 0 | 0 | 339.067 | 361.477 | 361.477 | 282.901 | 73.573 | 209.727 | 378.949 | 580.618 | 723.387 | 583.273 | 424.174 | 283.366 | 0 | 0 | 0 |
Tax Payables
| 685.407 | 1,063.458 | 1,001.673 | 546.779 | 1,013.365 | 1,327.778 | 1,499.722 | 2,001.523 | 2,288.224 | 2,525.163 | 1,671.343 | 1,190.244 | 1,615.723 | 1,285.066 | 1,406.095 | 1,235.516 | 1,469.851 | 1,595.53 | 1,201.354 |
Deferred Revenue
| 33.058 | 0 | 0 | 0 | -339.067 | -361.477 | -361.477 | -282.901 | 5,227.388 | 5,987.669 | 5,099.085 | 4,161.028 | 1,669.624 | 1,330.51 | 1,449.032 | 1,288.743 | 0 | 0 | 0 |
Other Current Liabilities
| 4,748.94 | 4,760.811 | 3,936.216 | 3,326.635 | 5,057.609 | 5,781.143 | 5,683.23 | 5,439.138 | 277.511 | 246.885 | 488.411 | 348.193 | 352.113 | 361.994 | 413.46 | 222.471 | 1,861.403 | 1,965.157 | 1,485.451 |
Total Current Liabilities
| 7,888.914 | 6,915.932 | 5,651.738 | 5,104.838 | 6,712.822 | 8,169.28 | 8,057.955 | 7,701.517 | 7,780.417 | 8,551.595 | 7,931.451 | 6,827.151 | 6,352.798 | 5,125.249 | 5,287.739 | 4,369.724 | 4,313.686 | 4,491.956 | 3,387.661 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 6,024.651 | 6,036.051 | 6,047.451 | 8,000 | 188.995 | 528.062 | 889.54 | 911.367 | 310.336 | 75.413 | 283.301 | 662.441 | 1,266.848 | 1,332.809 | 1,246.445 | 963.758 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -0 | 5,048.937 | 4,722.392 | 4,777.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 415.239 | 329.495 | 338.567 | 126.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.66 | 23.331 | 29.466 |
Other Non-Current Liabilities
| 4,954.295 | 123.472 | 113.666 | 124.754 | 3,662.916 | 3,629.081 | 3,488.018 | 3,152.292 | 2,908.293 | 2,600.944 | 2,289.096 | 1,733.216 | 1,589.377 | 1,441.852 | 219.772 | 287.845 | 243.79 | 136.124 | 139.631 |
Total Non-Current Liabilities
| 11,394.185 | 11,537.955 | 11,222.076 | 13,028.769 | 3,851.911 | 4,157.143 | 4,377.558 | 4,063.659 | 3,218.629 | 2,676.357 | 2,572.397 | 2,395.657 | 2,856.225 | 2,774.661 | 1,466.217 | 1,251.603 | 251.45 | 159.455 | 169.097 |
Total Liabilities
| 19,283.099 | 18,453.887 | 16,873.814 | 18,133.607 | 10,564.733 | 12,326.423 | 12,435.513 | 11,765.176 | 10,999.046 | 11,227.952 | 10,503.848 | 9,222.808 | 9,209.023 | 7,899.91 | 6,753.956 | 5,621.327 | 4,565.136 | 4,651.411 | 3,556.758 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 | 1,731.177 |
Retained Earnings
| 30,289.389 | 30,298.763 | 30,807.704 | 36,480.336 | 45,670.33 | 45,504.717 | 43,973.38 | 41,731.767 | 38,729.362 | 35,682.792 | 32,741.657 | 30,019.643 | 27,584.332 | 25,023.477 | 22,898.638 | 20,528.182 | 18,347.47 | 15,437.143 | 12,873.767 |
Accumulated Other Comprehensive Income/Loss
| 41.73 | 20.699 | 20.228 | 6.644 | 7.668 | 11.885 | 22.72 | 40.182 | 18.265 | 48 | 26 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,913.16 | -1,699.756 | -1,411.322 | -540.109 | -539.841 | -539.634 | 1,783.088 | 1,783.365 | 1,784.478 | 1,788.419 | 1,793.204 | 2,861.191 | 2,892.865 | 2,870.671 | 2,867.398 | 2,855.856 | 2,855.069 | 2,875.619 | 2,786.1 |
Total Shareholders Equity
| 30,149.136 | 30,350.883 | 31,147.787 | 37,678.048 | 46,869.334 | 46,708.145 | 47,510.365 | 45,286.491 | 42,263.282 | 39,250.388 | 36,292.038 | 34,656.011 | 32,208.374 | 29,625.325 | 27,497.213 | 25,115.215 | 22,933.716 | 20,043.939 | 17,391.044 |
Total Equity
| 30,149.136 | 30,350.883 | 31,147.787 | 37,678.048 | 46,869.334 | 46,708.145 | 47,510.365 | 45,286.491 | 42,263.282 | 39,250.388 | 36,292.038 | 34,656.011 | 32,208.374 | 29,625.325 | 27,497.213 | 25,115.215 | 22,933.716 | 20,043.939 | 17,391.044 |
Total Liabilities & Shareholders Equity
| 49,432.235 | 48,804.77 | 48,021.601 | 55,811.655 | 57,434.067 | 59,034.568 | 59,945.878 | 57,051.667 | 53,262.328 | 50,478.34 | 46,795.886 | 43,878.819 | 41,417.397 | 37,525.235 | 34,251.169 | 30,736.542 | 27,498.852 | 24,695.35 | 20,947.802 |