Sekisui Jushi Corporation
TSE:4212.T
2214 (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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 15,167 | 44,905 | 47,031 | 47,286 | 41,906 | 40,879 | 38,846 | 33,463 | 28,110 | 24,654 | 21,757 | 21,043 | 21,583 | 22,696 | 19,395 | 13,167 | 11,775 | 9,162 | 14,262 | 10,357 |
Short Term Investments
| 0 | 699 | -23,966 | 399 | -21,730 | -21,236 | -17,500 | 500 | 300 | 1,500 | -14,000 | 303 | 200 | 0 | 0 | 0 | 9 | 13 | 0 | 209 |
Cash and Short Term Investments
| 15,167 | 45,604 | 47,031 | 47,685 | 41,906 | 40,879 | 38,846 | 33,463 | 28,410 | 26,154 | 21,757 | 21,346 | 21,783 | 22,696 | 19,395 | 13,167 | 11,784 | 9,175 | 14,262 | 10,566 |
Net Receivables
| 25,801 | 16,901 | 17,000 | 20,927 | 21,435 | 28,269 | 29,133 | 27,989 | 27,220 | 30,524 | 29,423 | 28,760 | 29,280 | 24,755 | 25,868 | 24,349 | 27,236 | 28,889 | 26,221 | 25,744 |
Inventory
| 10,600 | 8,905 | 7,266 | 6,612 | 6,668 | 7,133 | 6,765 | 7,312 | 6,910 | 7,536 | 6,964 | 6,990 | 6,115 | 5,966 | 5,646 | 6,141 | 7,277 | 6,476 | 6,358 | 7,150 |
Other Current Assets
| 1,480 | 9,652 | 8,243 | 6,742 | 6,263 | 2,009 | 1,844 | 1,643 | 1,883 | 2,039 | 2,296 | 2,331 | 2,260 | 2,290 | 1,815 | 2,657 | 3,265 | 3,734 | 3,743 | 5,071 |
Total Current Assets
| 53,048 | 81,062 | 79,540 | 81,966 | 76,272 | 78,290 | 76,588 | 70,407 | 64,423 | 66,253 | 60,440 | 59,427 | 59,438 | 55,707 | 52,724 | 46,314 | 49,562 | 48,274 | 50,584 | 48,531 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 18,131 | 14,271 | 14,094 | 14,679 | 14,947 | 15,059 | 15,074 | 15,341 | 16,158 | 16,594 | 15,656 | 15,561 | 16,227 | 16,184 | 17,140 | 18,746 | 19,970 | 21,205 | 20,094 | 21,740 |
Goodwill
| 16,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 282 | 254 | 249 | 251 | 202 | 135 | 148 | 163 | 287 | 440 | 502 | 510 | 413 | 123 | 137 | 222 | 242 | 245 | 225 | 266 |
Goodwill and Intangible Assets
| 17,010 | 254 | 249 | 251 | 202 | 135 | 148 | 163 | 287 | 440 | 502 | 510 | 413 | 123 | 137 | 222 | 242 | 245 | 225 | 266 |
Long Term Investments
| 17,528 | 43,371 | 41,242 | 41,190 | 37,518 | 35,421 | 33,084 | 32,563 | 11,333 | 11,167 | 24,535 | 8,730 | 7,573 | 7,829 | 6,548 | 5,335 | 6,879 | 8,169 | 8,064 | 6,325 |
Tax Assets
| 532 | 407 | 480 | 467 | 467 | 444 | 222 | 209 | 191 | 228 | 214 | 722 | 1,054 | 1,331 | 1,728 | 2,014 | 2,043 | 1,459 | 1,379 | 1,845 |
Other Non-Current Assets
| 27,020 | -1 | -1 | -1 | 589 | -2 | 546 | 490 | 19,333 | 17,760 | 509 | 10,826 | 4,926 | 2,828 | 2,919 | 2,820 | 1,958 | 1,566 | 1,489 | 1,715 |
Total Non-Current Assets
| 80,221 | 58,302 | 56,064 | 56,586 | 53,723 | 51,057 | 49,074 | 48,766 | 47,302 | 46,189 | 41,416 | 36,349 | 30,193 | 28,295 | 28,472 | 29,137 | 31,092 | 32,644 | 31,251 | 31,891 |
Total Assets
| 133,269 | 139,366 | 135,606 | 138,555 | 129,997 | 129,351 | 125,664 | 119,175 | 111,727 | 112,444 | 101,858 | 95,778 | 89,631 | 84,002 | 81,196 | 75,451 | 80,654 | 80,918 | 81,835 | 80,423 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 10,946 | 8,592 | 8,234 | 14,155 | 14,578 | 16,055 | 15,760 | 15,454 | 14,914 | 18,103 | 16,755 | 16,726 | 17,001 | 14,202 | 14,213 | 14,067 | 18,094 | 1,335 | 1,354 | 1,332 |
Short Term Debt
| 10,243 | 900 | 1,000 | 1,000 | 1,300 | 1,300 | 1,450 | 1,750 | 1,900 | 2,280 | 2,150 | 2,150 | 2,250 | 2,290 | 2,200 | 2,810 | 3,605 | 3,653 | 9,213 | 4,711 |
Tax Payables
| 1,027 | 1,334 | 1,582 | 2,040 | 2,028 | 1,976 | 1,953 | 2,122 | 1,894 | 1,569 | 2,364 | 2,286 | 2,314 | 2,324 | 2,594 | 1,658 | 1,715 | 1,846 | 1,545 | 1,719 |
Deferred Revenue
| 454 | 3,583 | 4,091 | 4,519 | 4,499 | 4,573 | 4,423 | 4,400 | 3,986 | 3,597 | 4,563 | 4,422 | 3,116 | 3,077 | 3,408 | 2,456 | 2,576 | 20,051 | 18,183 | 18,665 |
Other Current Liabilities
| 8,418 | 10,963 | 9,814 | 5,386 | 4,081 | 3,720 | 3,787 | 3,987 | 3,578 | 3,782 | 3,275 | 3,113 | 2,905 | 3,795 | 3,900 | 2,716 | 2,781 | 2,806 | 2,602 | 3,053 |
Total Current Liabilities
| 30,061 | 24,038 | 23,139 | 25,060 | 24,458 | 25,648 | 25,420 | 25,591 | 24,378 | 27,762 | 26,743 | 26,411 | 25,272 | 23,364 | 23,721 | 22,049 | 27,056 | 27,845 | 31,352 | 27,761 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 502 | 3 | 5,004 |
Deferred Revenue Non-Current
| 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,918 | 1,471 | 1,489 | 1,998 | 970 | 1,191 | 1,730 | 1,387 | 712 | 1,568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,296 | 2,269 | 2,592 | 2,789 | 2,779 | 2,753 | 2,910 | 2,991 | 3,377 | 2,585 | 3,219 | 3,521 | 3,673 | 3,818 | 3,900 | 3,931 | 4,193 | 4,432 | 4,956 | 4,953 |
Total Non-Current Liabilities
| 4,378 | 3,740 | 4,081 | 4,787 | 3,749 | 3,944 | 4,640 | 4,378 | 4,089 | 4,153 | 3,219 | 3,521 | 3,673 | 3,818 | 3,900 | 3,931 | 4,363 | 4,934 | 4,959 | 9,957 |
Total Liabilities
| 34,439 | 27,778 | 27,220 | 29,847 | 28,207 | 29,592 | 30,060 | 29,969 | 28,467 | 31,915 | 29,962 | 29,932 | 28,945 | 27,182 | 27,621 | 25,980 | 31,419 | 32,779 | 36,311 | 37,718 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 105,213 | 102,610 | 101,717 | 97,159 | 94,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 | 12,334 |
Retained Earnings
| 66,481 | 85,738 | 81,741 | 81,263 | 75,932 | 70,991 | 65,938 | 60,545 | 55,615 | 50,844 | 45,945 | 41,368 | 37,005 | 33,102 | 29,430 | 25,662 | 23,383 | 20,809 | 18,504 | 16,209 |
Accumulated Other Comprehensive Income/Loss
| 6,353 | 4,795 | 4,207 | 5,528 | 3,271 | 3,890 | 4,907 | 4,007 | 2,726 | 4,920 | 1,475 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 12,004 | -98,072 | -94,075 | -93,597 | -88,266 | -83,325 | 11,249 | 11,251 | 11,229 | 11,232 | 11,235 | 11,246 | 10,670 | 10,829 | 11,262 | 10,889 | 12,296 | 13,792 | 13,756 | 13,195 |
Total Shareholders Equity
| 97,172 | 110,008 | 106,817 | 107,245 | 100,430 | 98,499 | 94,428 | 88,137 | 81,904 | 79,330 | 70,989 | 65,062 | 60,009 | 56,265 | 53,026 | 48,885 | 48,013 | 46,935 | 44,594 | 41,738 |
Total Equity
| 98,829 | 111,588 | 108,386 | 108,708 | 101,790 | 99,759 | 95,604 | 89,206 | 83,260 | 80,529 | 71,896 | 65,846 | 60,686 | 56,820 | 53,575 | 49,471 | 49,235 | 48,139 | 45,524 | 42,705 |
Total Liabilities & Shareholders Equity
| 133,268 | 139,366 | 135,606 | 138,555 | 129,997 | 129,351 | 125,664 | 119,175 | 111,727 | 112,444 | 101,858 | 95,778 | 89,631 | 84,002 | 81,196 | 75,451 | 80,654 | 80,918 | 81,835 | 80,423 |