Matsuoka Corporation
TSE:3611.T
1798 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18,550 | 17,178 | 21,093 | 16,160 | 16,334 | 15,064 | 17,552 | 18,534 | 15,771 | 15,839 | 13,953 | 12,166 | 13,347 | 13,110 | 12,035 | 11,259 | 11,152 | 9,263 | 8,842 | 9,181 | 9,272 | 8,729 | 9,689 | 12,626 | 12,388 | 8,700 | 10,977 | 8,967 | 8,967 |
Short Term Investments
| 0 | 818 | 0 | 1,151 | 0 | -1,458 | 0 | 478 | 0 | -1,369 | 0 | 265 | 0 | 258 | 0 | 0 | 0 | -1,149 | 0 | 0 | 0 | -1,108 | 0 | 0 | 0 | -798 | 0 | 0 | 0 |
Cash and Short Term Investments
| 18,550 | 17,996 | 21,093 | 16,160 | 16,334 | 15,064 | 17,552 | 18,534 | 15,771 | 15,839 | 13,953 | 12,166 | 13,347 | 13,110 | 12,035 | 11,259 | 11,152 | 9,263 | 8,842 | 9,181 | 9,272 | 8,729 | 9,689 | 12,626 | 12,388 | 8,700 | 10,977 | 8,967 | 8,967 |
Net Receivables
| 9,022 | 10,917 | 6,881 | 9,055 | 6,089 | 8,058 | 9,663 | 9,864 | 8,645 | 7,988 | 7,900 | 6,623 | 6,793 | 7,223 | 8,017 | 6,820 | 12,060 | 9,954 | 9,410 | 7,299 | 8,520 | 9,381 | 8,431 | 8,580 | 10,320 | 10,333 | 7,766 | 7,838 | 7,832 |
Inventory
| 12,534 | 11,877 | 10,975 | 11,060 | 11,143 | 11,588 | 12,622 | 12,788 | 11,664 | 9,876 | 9,654 | 10,136 | 8,237 | 8,193 | 8,634 | 8,823 | 8,927 | 8,807 | 9,810 | 9,328 | 8,173 | 9,262 | 9,447 | 9,549 | 8,860 | 9,745 | 8,689 | 7,803 | 7,803 |
Other Current Assets
| 1,766 | 1,623 | 3,416 | 3,033 | 3,291 | 2,846 | 2,132 | 2,384 | 2,142 | 1,683 | 1,778 | 1,743 | 1,789 | 1,860 | 2,725 | 3,147 | 3,274 | 3,087 | 3,172 | 3,596 | 3,449 | 3,365 | 2,738 | 2,637 | 2,627 | 2,997 | 3,094 | 3,165 | 3,171 |
Total Current Assets
| 41,872 | 42,413 | 42,365 | 39,308 | 36,857 | 37,556 | 41,969 | 43,570 | 38,222 | 35,386 | 33,285 | 30,668 | 30,166 | 30,386 | 31,411 | 30,049 | 35,413 | 31,111 | 31,234 | 29,404 | 29,414 | 30,737 | 30,305 | 33,392 | 34,195 | 31,775 | 30,526 | 27,773 | 27,773 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 20,519 | 19,457 | 20,769 | 20,271 | 19,235 | 18,494 | 18,990 | 17,218 | 15,171 | 13,750 | 12,279 | 12,007 | 11,352 | 10,087 | 10,148 | 10,150 | 9,842 | 10,240 | 10,572 | 10,638 | 10,912 | 10,626 | 10,564 | 9,195 | 8,243 | 7,937 | 7,806 | 7,660 | 7,660 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,713 | 2,614 | 2,352 | 2,321 | 2,221 | 2,146 | 2,313 | 2,202 | 2,070 | 1,942 | 1,847 | 1,815 | 1,876 | 1,730 | 1,224 | 1,239 | 1,361 | 1,457 | 1,411 | 1,166 | 1,212 | 1,196 | 1,413 | 1,412 | 1,176 | 1,212 | 1,206 | 1,186 | 1,186 |
Goodwill and Intangible Assets
| 2,713 | 2,614 | 2,352 | 2,321 | 2,221 | 2,146 | 2,313 | 2,202 | 2,070 | 1,942 | 1,847 | 1,815 | 1,876 | 1,730 | 1,224 | 1,239 | 1,361 | 1,457 | 1,411 | 1,166 | 1,212 | 1,196 | 1,413 | 1,412 | 1,176 | 1,212 | 1,206 | 1,186 | 1,186 |
Long Term Investments
| 1,259 | 537 | 1,263 | 1,198 | 1,176 | 1,943 | 835 | 861 | 805 | 1,600 | 859 | 845 | 851 | 1,458 | 1,586 | 1,433 | 1,416 | 2,008 | 1,782 | 1,720 | 1,863 | 1,951 | 2,449 | 2,524 | 2,562 | 1,705 | 2,277 | 2,193 | 2,193 |
Tax Assets
| 0 | 134 | -1,263 | -1,198 | -1,176 | 107 | -835 | -861 | -805 | 92 | -859 | -845 | -851 | 130 | -1,586 | -1,433 | -1,416 | 247 | -1,782 | -1,720 | -1,863 | 184 | -2,449 | -2,524 | -2,562 | 214 | -2,277 | -2,193 | 0 |
Other Non-Current Assets
| 2 | 542 | 1,263 | 1,198 | 1,177 | -953 | 835 | 861 | 805 | -893 | 860 | 845 | 851 | -791 | 1,587 | 1,434 | 1,417 | -840 | 1,782 | 1,720 | 1,864 | -362 | 2,449 | 2,525 | 2,563 | 275 | 2,278 | 2,194 | 2 |
Total Non-Current Assets
| 24,493 | 23,284 | 24,384 | 23,790 | 22,633 | 21,737 | 22,138 | 20,281 | 18,046 | 16,491 | 14,986 | 14,667 | 14,079 | 12,614 | 12,959 | 12,823 | 12,620 | 13,112 | 13,765 | 13,524 | 13,988 | 13,595 | 14,426 | 13,132 | 11,982 | 11,343 | 11,290 | 11,040 | 11,041 |
Total Assets
| 66,365 | 65,697 | 66,749 | 63,100 | 59,491 | 59,295 | 64,109 | 63,852 | 56,269 | 51,879 | 48,272 | 45,336 | 44,247 | 43,002 | 44,371 | 42,873 | 48,034 | 44,224 | 45,000 | 42,930 | 43,403 | 44,335 | 44,731 | 46,525 | 46,177 | 43,119 | 41,817 | 38,814 | 38,814 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 8,053 | 8,880 | 8,045 | 6,527 | 6,403 | 7,141 | 9,372 | 9,706 | 8,285 | 8,766 | 7,720 | 8,337 | 6,820 | 6,792 | 7,492 | 6,686 | 8,239 | 8,928 | 8,338 | 8,675 | 8,423 | 9,217 | 9,338 | 10,988 | 9,110 | 8,987 | 9,106 | 8,412 | 8,412 |
Short Term Debt
| 7,909 | 6,963 | 7,255 | 7,458 | 6,970 | 6,853 | 6,773 | 7,016 | 7,101 | 4,437 | 6,018 | 3,246 | 3,412 | 2,907 | 2,858 | 1,636 | 6,907 | 3,224 | 4,137 | 3,143 | 3,687 | 3,330 | 4,089 | 4,870 | 8,666 | 5,322 | 5,883 | 5,968 | 5,968 |
Tax Payables
| 625 | 1,051 | 754 | 1,031 | 639 | 745 | 714 | 543 | 283 | 148 | 355 | 438 | 507 | 763 | 720 | 1,027 | 717 | 433 | 320 | 716 | 708 | 900 | 603 | 792 | 558 | 511 | 434 | 862 | 0 |
Deferred Revenue
| 625 | 1,051 | 1,234 | 1,454 | 880 | 1,258 | 1,156 | 873 | 472 | 588 | 651 | 695 | 679 | 1,149 | 1,037 | 1,324 | 855 | 747 | 587 | 949 | 809 | 1,200 | 829 | 982 | 626 | 908 | 741 | 1,098 | 0 |
Other Current Liabilities
| 2,216 | 2,664 | 2,763 | 2,393 | 2,642 | 2,270 | 2,177 | 2,277 | 2,017 | 2,169 | 1,320 | 1,270 | 1,459 | 1,540 | 1,396 | 1,471 | 1,686 | 1,371 | 1,495 | 1,239 | 1,631 | 1,756 | 3,223 | 2,802 | 2,403 | 2,380 | 1,703 | 2,094 | 3,192 |
Total Current Liabilities
| 18,803 | 19,558 | 19,297 | 17,832 | 16,895 | 17,522 | 19,478 | 19,872 | 17,875 | 15,960 | 15,709 | 13,548 | 12,370 | 12,388 | 12,783 | 11,117 | 17,687 | 14,270 | 14,557 | 14,006 | 14,550 | 15,503 | 17,479 | 19,642 | 20,805 | 17,597 | 17,433 | 17,572 | 17,572 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 7,220 | 7,439 | 7,725 | 7,351 | 7,496 | 7,664 | 8,471 | 8,538 | 5,887 | 4,804 | 2,826 | 2,892 | 3,135 | 2,693 | 3,747 | 3,373 | 3,558 | 3,519 | 3,593 | 2,872 | 2,911 | 2,949 | 2,991 | 3,226 | 3,268 | 3,303 | 3,517 | 3,555 | 3,555 |
Deferred Revenue Non-Current
| 0 | 443 | 0 | 0 | 0 | 1,105 | 0 | 0 | 0 | 1,010 | 0 | 0 | 0 | 727 | 0 | 0 | 0 | 549 | 0 | 0 | 0 | 739 | 0 | 0 | 0 | 613 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 325 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 262 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,876 | 1,869 | 2,039 | 1,925 | 1,808 | 620 | 1,878 | 1,823 | 1,755 | 598 | 1,533 | 1,420 | 1,421 | 500 | 1,136 | 1,136 | 1,075 | 504 | 1,127 | 1,019 | 923 | 65 | 852 | 720 | 709 | 52 | 834 | 820 | 821 |
Total Non-Current Liabilities
| 10,096 | 10,076 | 9,764 | 9,276 | 9,304 | 9,470 | 10,349 | 10,361 | 7,642 | 6,477 | 4,359 | 4,312 | 4,556 | 4,048 | 4,883 | 4,509 | 4,633 | 4,599 | 4,720 | 3,891 | 3,834 | 3,818 | 3,843 | 3,946 | 3,977 | 4,230 | 4,351 | 4,375 | 4,376 |
Total Liabilities
| 28,899 | 29,634 | 29,061 | 27,108 | 26,199 | 26,992 | 29,827 | 30,233 | 25,517 | 22,437 | 20,068 | 17,860 | 16,926 | 16,436 | 17,666 | 15,626 | 22,320 | 18,869 | 19,277 | 17,897 | 18,384 | 19,321 | 21,322 | 23,588 | 24,782 | 21,827 | 21,784 | 21,947 | 21,948 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 25,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 586 | 586 | 584 | 584 | 584 | 584 | 584 | 584 | 584 | 584 | 583 | 582 | 582 | 581 | 574 | 573 | 562 | 560 | 555 | 549 | 538 | 529 | 523 | 520 | 516 | 502 | 172 | 172 | 172 |
Retained Earnings
| 24,798 | 24,514 | 23,973 | 23,341 | 22,664 | 22,456 | 21,844 | 20,937 | 20,809 | 21,173 | 20,883 | 20,543 | 20,633 | 21,005 | 21,146 | 20,854 | 19,585 | 18,642 | 19,311 | 18,436 | 17,704 | 17,966 | 16,093 | 15,625 | 15,458 | 14,977 | 14,487 | 14,425 | 14,425 |
Accumulated Other Comprehensive Income/Loss
| 7,059 | 6,149 | 7,834 | 6,871 | 5,045 | 4,419 | 6,898 | 7,329 | 4,813 | 3,280 | 2,407 | 2,035 | 1,742 | 2,382 | 530 | 519 | 317 | 710 | 439 | 640 | 1,221 | 1,103 | 1,356 | 1,500 | 1,304 | 1,791 | 1,523 | 1,342 | 1,342 |
Other Total Stockholders Equity
| 2,014 | 2,015 | 2,012 | 2,012 | -23,248 | 2,010 | 1,815 | 1,816 | 1,816 | 1,815 | 1,815 | 1,814 | 1,801 | 94 | 1,793 | 2,536 | 2,526 | 2,522 | 2,520 | 2,502 | 2,490 | 2,481 | 2,476 | 2,471 | 2,467 | 2,454 | 2,280 | -598 | -599 |
Total Shareholders Equity
| 34,457 | 33,264 | 34,403 | 32,808 | 30,304 | 29,469 | 31,141 | 30,666 | 28,022 | 26,852 | 25,688 | 24,974 | 24,758 | 24,062 | 24,043 | 24,482 | 22,990 | 22,434 | 22,825 | 22,127 | 21,953 | 22,079 | 20,448 | 20,116 | 19,745 | 19,724 | 18,462 | 15,341 | 15,340 |
Total Equity
| 37,466 | 36,061 | 37,688 | 35,992 | 33,292 | 32,303 | 34,282 | 33,619 | 30,752 | 29,442 | 28,204 | 27,476 | 27,321 | 26,566 | 26,705 | 27,247 | 25,714 | 25,355 | 25,723 | 25,033 | 25,017 | 25,014 | 23,409 | 22,937 | 21,392 | 21,290 | 20,033 | 16,867 | 16,866 |
Total Liabilities & Shareholders Equity
| 66,365 | 65,695 | 66,749 | 63,100 | 59,491 | 59,295 | 64,109 | 63,852 | 56,269 | 51,879 | 48,272 | 45,336 | 44,247 | 43,002 | 44,371 | 42,873 | 48,034 | 44,224 | 45,000 | 42,930 | 40,337 | 44,335 | 44,731 | 46,525 | 44,527 | 41,551 | 41,817 | 38,814 | 38,814 |