Nippon Kayaku Co., Ltd.
TSE:4272.T
1251 (JPY) • At close November 14, 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 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 56,749 | 48,051 | 38,459 | 33,306 | 43,222 | 42,432 | 42,411 | 44,596 | 37,128 | 36,099 | 29,119 | 26,120 | 19,715 | 18,427 | 17,427 | 16,529 | 21,662 | 25,589 | 21,424 | 17,191 | 17,402 |
Short Term Investments
| 9,428 | 6,296 | 15,186 | 14,811 | 4,132 | 10,773 | 8,584 | 7,634 | 10,639 | 7,412 | 21,643 | 14,361 | 18,273 | 22,998 | 18,512 | 18,626 | 0 | 0 | 5,497 | 0 | 0 |
Cash and Short Term Investments
| 66,177 | 54,347 | 53,645 | 48,117 | 47,354 | 53,205 | 50,995 | 52,230 | 47,767 | 43,511 | 50,762 | 40,481 | 37,988 | 41,425 | 35,939 | 35,155 | 21,662 | 25,589 | 26,921 | 17,191 | 17,402 |
Net Receivables
| 62,005 | 55,510 | 62,530 | 58,757 | 53,747 | 54,888 | 55,041 | 47,627 | 51,345 | 52,375 | 49,361 | 51,012 | 46,891 | 46,909 | 47,036 | 43,885 | 48,598 | 46,144 | 45,558 | 46,476 | 49,930 |
Inventory
| 67,008 | 71,106 | 55,834 | 45,227 | 47,615 | 49,650 | 46,289 | 45,089 | 44,094 | 35,376 | 31,406 | 29,612 | 25,598 | 24,646 | 25,155 | 23,502 | 24,503 | 26,180 | 26,649 | 24,144 | 23,110 |
Other Current Assets
| 7,956 | 5,074 | 3,834 | 4,751 | 4,386 | 4,215 | 7,987 | 8,656 | 7,964 | 10,020 | 10,314 | 10,448 | 10,923 | 10,152 | 9,442 | 6,187 | 7,892 | 4,639 | 9,473 | 4,879 | 3,209 |
Total Current Assets
| 203,146 | 186,037 | 175,843 | 156,852 | 153,102 | 161,958 | 160,312 | 153,602 | 151,170 | 141,282 | 141,843 | 131,553 | 121,400 | 123,132 | 117,572 | 108,729 | 103,117 | 102,660 | 108,644 | 92,716 | 93,651 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 98,638 | 89,259 | 89,060 | 88,980 | 85,960 | 87,246 | 83,228 | 80,230 | 81,040 | 81,576 | 75,166 | 67,183 | 61,526 | 60,553 | 61,637 | 67,557 | 70,170 | 69,783 | 62,754 | 57,533 | 57,069 |
Goodwill
| 783 | 2,492 | 3,016 | 2,543 | 748 | 1,000 | 1,673 | 553 | 113 | 281 | 669 | 1,135 | 1,622 | 1,423 | 1,835 | 2,112 | 3,311 | 2,042 | 2,867 | 2,913 | 3,322 |
Intangible Assets
| 2,913 | 4,047 | 4,570 | 4,294 | 2,614 | 2,493 | 1,763 | 1,822 | 2,051 | 2,369 | 2,318 | 2,766 | 2,852 | 2,248 | 2,442 | 2,906 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3,696 | 6,539 | 7,586 | 6,837 | 3,362 | 3,493 | 3,436 | 2,375 | 2,164 | 2,650 | 2,987 | 3,901 | 4,474 | 3,671 | 4,277 | 5,018 | 3,311 | 2,042 | 2,867 | 2,913 | 3,322 |
Long Term Investments
| 46,014 | 25,850 | 18,325 | 18,840 | 26,529 | 24,653 | 26,061 | 24,568 | 24,454 | 26,219 | 3,320 | 21,633 | -4,192 | -9,675 | -4,616 | -3,297 | 23,520 | 24,375 | 16,520 | 17,938 | 16,461 |
Tax Assets
| 1,484 | 896 | 866 | 595 | 707 | 667 | 344 | 319 | 300 | 90 | 310 | 0 | 255 | 329 | 315 | 1,008 | 277 | 294 | 252 | 894 | 650 |
Other Non-Current Assets
| 10,195 | 14,274 | 23,776 | 22,428 | 8,833 | 15,551 | 14,180 | 11,693 | 13,546 | 13,304 | 23,963 | 435 | 21,211 | 27,100 | 23,033 | 24,554 | 6,874 | 7,927 | 14,271 | 9,370 | 8,670 |
Total Non-Current Assets
| 160,027 | 136,818 | 139,613 | 137,680 | 125,391 | 131,610 | 127,249 | 119,185 | 121,504 | 123,839 | 105,746 | 93,152 | 83,274 | 81,978 | 84,646 | 94,840 | 104,152 | 104,421 | 96,664 | 88,648 | 86,172 |
Total Assets
| 363,173 | 322,858 | 315,459 | 294,535 | 278,496 | 293,571 | 287,565 | 272,791 | 272,679 | 265,126 | 247,592 | 224,705 | 204,674 | 205,110 | 202,641 | 203,998 | 207,269 | 207,081 | 205,308 | 181,364 | 179,823 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 19,018 | 16,239 | 18,011 | 17,631 | 15,914 | 15,575 | 16,236 | 13,782 | 12,285 | 13,060 | 13,506 | 15,108 | 12,790 | 21,179 | 21,313 | 19,080 | 24,729 | 15,671 | 0 | 0 | 0 |
Short Term Debt
| 13,450 | 3,380 | 7,176 | 3,632 | 4,359 | 5,550 | 6,774 | 6,321 | 6,995 | 5,410 | 7,566 | 6,697 | 6,293 | 10,974 | 12,610 | 13,742 | 8,174 | 7,099 | 4,867 | 4,750 | 7,816 |
Tax Payables
| 1,555 | 2,133 | 2,997 | 871 | 2,646 | 2,542 | 1,334 | 2,410 | 2,687 | 1,724 | 3,822 | 0 | 5,031 | 1,633 | 2,055 | 3,072 | 1,514 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 18,212 | 0 | 14,737 | 16,971 | 0 | 17,758 | 19,516 | 19,092 | 19,169 | 18,916 | 0 | 11,134 | 7,450 | 7,988 | 7,723 | 13,761 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 25,792 | 17,297 | 17,576 | 15,357 | 15,881 | 17,745 | 18,402 | 18,808 | 17,773 | 18,721 | 16,377 | 18,052 | 14,795 | 7,107 | 6,969 | 5,878 | 6,210 | 17,546 | 36,752 | 30,759 | 31,573 |
Total Current Liabilities
| 59,815 | 39,049 | 45,760 | 37,491 | 38,800 | 41,412 | 42,746 | 41,321 | 39,740 | 38,915 | 41,271 | 39,857 | 38,909 | 40,893 | 42,947 | 41,772 | 40,627 | 40,316 | 41,619 | 35,509 | 39,389 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 18,000 | 16,200 | 9,474 | 15,770 | 18,182 | 8,778 | 7,577 | 8,201 | 12,460 | 9,518 | 13,717 | 9,720 | 6,934 | 11,143 | 11,672 | 21,229 | 13,134 | 9,695 | 7,175 | 9,785 | 8,509 |
Deferred Revenue Non-Current
| 151 | 410 | 0 | 486 | 512 | 3,700 | 733 | 2,407 | 4,672 | 916 | 1,555 | 0 | 2,635 | 4,156 | 5,408 | 5,845 | 0 | 3,980 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10,640 | 7,964 | 9,124 | 8,078 | 6,159 | 8,647 | 10,539 | 9,264 | 8,822 | 8,812 | 4,919 | 0 | 2,665 | 2,594 | 3,128 | 2,486 | 4,659 | 5,414 | 6,050 | 1,397 | 1,340 |
Other Non-Current Liabilities
| 4,015 | 4,211 | 4,677 | 4,438 | 4,825 | 1,992 | 5,370 | 5,735 | 6,495 | 7,287 | 8,197 | 14,675 | 9,512 | 10,528 | 11,657 | 6,854 | 17,777 | 15,105 | 23,434 | 24,058 | 24,310 |
Total Non-Current Liabilities
| 32,806 | 28,785 | 23,275 | 28,772 | 29,678 | 23,117 | 24,219 | 25,607 | 32,449 | 26,533 | 28,388 | 24,395 | 21,746 | 28,421 | 31,865 | 36,414 | 35,570 | 36,532 | 36,659 | 35,240 | 34,159 |
Total Liabilities
| 92,621 | 67,834 | 69,035 | 66,263 | 68,478 | 64,529 | 66,965 | 66,928 | 72,189 | 65,448 | 69,659 | 64,252 | 60,655 | 69,314 | 74,812 | 78,186 | 76,197 | 76,848 | 78,278 | 70,749 | 73,548 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 | 14,932 |
Retained Earnings
| 199,214 | 202,976 | 195,566 | 191,606 | 184,156 | 182,133 | 172,460 | 162,615 | 152,219 | 139,457 | 128,302 | 115,205 | 105,765 | 97,990 | 88,613 | 82,373 | 82,477 | 79,481 | 77,201 | 68,109 | 64,973 |
Accumulated Other Comprehensive Income/Loss
| 44,986 | 25,827 | 21,844 | 13,084 | 2,370 | 11,868 | 13,817 | 9,398 | 12,005 | 15,942 | 6,826 | 3,686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,429 | 36,108 | 34,981 | 20,967 | 7,885 | 18,975 | 20,905 | 7,115 | 9,761 | 16,327 | 16,360 | 16,414 | 16,443 | 16,468 | 16,551 | 16,640 | 16,690 | 16,757 | 16,866 | 16,966 | 20,302 |
Total Shareholders Equity
| 269,561 | 254,016 | 245,479 | 227,505 | 209,343 | 216,040 | 208,313 | 194,060 | 188,917 | 186,657 | 166,419 | 150,237 | 135,115 | 127,752 | 120,442 | 114,207 | 118,515 | 117,514 | 115,377 | 103,810 | 100,207 |
Total Equity
| 270,548 | 255,024 | 246,424 | 228,272 | 210,018 | 229,042 | 220,600 | 205,863 | 200,490 | 199,678 | 177,933 | 160,453 | 144,019 | 135,796 | 127,829 | 125,812 | 131,072 | 130,233 | 127,030 | 110,615 | 106,275 |
Total Liabilities & Shareholders Equity
| 363,169 | 322,858 | 315,459 | 294,535 | 278,496 | 293,571 | 287,565 | 272,791 | 272,679 | 265,126 | 247,592 | 224,705 | 204,674 | 205,110 | 202,641 | 203,998 | 207,269 | 207,081 | 205,308 | 181,364 | 179,823 |