Sawai Group Holdings Co., Ltd.
TSE:4887.T
6201 (JPY) • At close September 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||
Current Assets: | ||||||||||||
Cash & Cash Equivalents
| 26,368 | 33,076 | 47,717 | 54,269 | 56,082 | 57,067 | 39,992 | 30,771 | 33,096 | 22,603 | 25,536 | 20,583 |
Short Term Investments
| 167 | 179 | 146 | 143 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 26,368 | 33,255 | 47,863 | 54,269 | 56,082 | 57,067 | 39,992 | 30,771 | 33,096 | 22,603 | 25,536 | 20,583 |
Net Receivables
| 57,205 | 68,609 | 65,059 | 70,107 | 58,685 | 63,676 | 56,206 | 41,214 | 36,291 | 34,106 | 28,757 | 26,581 |
Inventory
| 100,002 | 101,805 | 85,853 | 79,120 | 75,460 | 63,449 | 65,217 | 61,924 | 55,668 | 44,663 | 39,182 | 29,528 |
Other Current Assets
| 56,410 | 1,678 | 3,348 | 2,178 | 1,137 | 715 | 734 | 301 | 3,424 | 2,902 | 2,579 | 2,743 |
Total Current Assets
| 239,985 | 205,347 | 202,123 | 205,674 | 191,364 | 184,907 | 162,149 | 134,210 | 128,479 | 104,274 | 96,054 | 79,435 |
Non-Current Assets: | ||||||||||||
Property, Plant & Equipment, Net
| 103,400 | 121,330 | 111,218 | 84,708 | 81,013 | 81,233 | 88,059 | 77,856 | 71,843 | 54,700 | 47,841 | 44,102 |
Goodwill
| 0 | 0 | 0 | 39,304 | 38,636 | 39,403 | 37,717 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 20,299 | 27,096 | 26,289 | 42,083 | 51,219 | 0 | 58,919 | 1,444 | 1,496 | 2,116 | 1,847 | 1,956 |
Goodwill and Intangible Assets
| 20,299 | 27,096 | 26,289 | 81,387 | 89,855 | 39,403 | 96,636 | 1,444 | 1,496 | 2,116 | 1,847 | 1,956 |
Long Term Investments
| 8,779 | 10,220 | 7,077 | 6,409 | 5,914 | 6,939 | 6,149 | 5,500 | 4,179 | 5,088 | 3,604 | 2,321 |
Tax Assets
| 9,020 | -2,256 | 492 | 1,766 | 5,513 | 4,641 | 4,292 | 1,176 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 541 | 2,429 | 2,303 | 13,397 | 11,155 | 55,766 | 1,168 | 5,423 | 495 | 1 | 2 | 28 |
Total Non-Current Assets
| 142,039 | 158,819 | 147,379 | 187,667 | 193,450 | 187,982 | 196,304 | 91,399 | 78,013 | 61,905 | 53,294 | 48,407 |
Total Assets
| 382,024 | 364,165 | 349,502 | 393,341 | 384,814 | 372,889 | 358,453 | 225,609 | 206,492 | 166,179 | 149,348 | 127,842 |
Liabilities & Equity: | ||||||||||||
Current Liabilities: | ||||||||||||
Account Payables
| 45,622 | 52,815 | 50,912 | 27,545 | 24,140 | 43,434 | 17,379 | 22,475 | 22,176 | 17,054 | 16,157 | 11,941 |
Short Term Debt
| 16,049 | 13,034 | 13,116 | 5,113 | 16,112 | 5,332 | 4,993 | 1,878 | 1,937 | 2,546 | 2,256 | 2,451 |
Tax Payables
| 1,330 | 1,460 | 3,430 | 3,355 | 4,318 | 4,841 | 7,383 | 1,561 | 3,720 | 0 | 0 | 0 |
Deferred Revenue
| 1,330 | 6,094 | 8,911 | 3,355 | 4,318 | 4,841 | 7,383 | 1,561 | 3,720 | 0 | 0 | 0 |
Other Current Liabilities
| 30,617 | 13,211 | 15,901 | 44,439 | 38,145 | 16,743 | 42,520 | 29,576 | 22,246 | 22,608 | 20,684 | 15,713 |
Total Current Liabilities
| 93,618 | 85,154 | 88,840 | 80,452 | 82,715 | 70,350 | 72,275 | 55,490 | 50,079 | 42,208 | 39,097 | 30,105 |
Non-Current Liabilities: | ||||||||||||
Long Term Debt
| 66,841 | 60,098 | 53,633 | 66,741 | 60,567 | 75,004 | 79,787 | 25,183 | 28,996 | 8,657 | 6,417 | 33,927 |
Deferred Revenue Non-Current
| 0 | 2,593 | 3,208 | 0 | 0 | 47 | 550 | 808 | 1,036 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 337 | 2,092 | 2,303 | 58 | 61 | 64 | 63 | 53 | 87 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,198 | 1,490 | 1,435 | 5,340 | 7,785 | 4,218 | 3,336 | 2,838 | 574 | 2,917 | 2,534 | 2,333 |
Total Non-Current Liabilities
| 70,376 | 66,273 | 60,579 | 72,139 | 68,413 | 79,333 | 83,736 | 28,882 | 30,693 | 11,574 | 8,951 | 36,260 |
Total Liabilities
| 163,994 | 151,427 | 149,419 | 152,591 | 151,128 | 149,683 | 156,011 | 84,372 | 80,772 | 53,782 | 48,048 | 66,365 |
Equity: | ||||||||||||
Preferred Stock
| 0 | 189,353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,020 | 10,000 | 10,000 | 41,219 | 41,199 | 41,184 | 41,170 | 27,171 | 27,167 | 27,124 | 27,106 | 11,959 |
Retained Earnings
| 149,645 | 141,642 | 98,709 | 132,429 | 126,719 | 113,342 | 99,657 | 90,434 | 75,975 | 62,868 | 52,490 | 43,308 |
Accumulated Other Comprehensive Income/Loss
| 15,264 | 12,290 | 7,688 | 2,177 | 604 | 3,259 | -666 | 1,836 | 785 | 1,038 | 555 | 379 |
Other Total Stockholders Equity
| 37,732 | -151,642 | 73,670 | 42,453 | 41,478 | 41,465 | 41,189 | 21,796 | 21,793 | 21,367 | 21,149 | 5,822 |
Total Shareholders Equity
| 212,661 | 201,643 | 190,067 | 218,278 | 210,000 | 199,250 | 181,350 | 141,237 | 125,720 | 112,397 | 101,300 | 61,468 |
Total Equity
| 218,030 | 212,738 | 200,083 | 240,750 | 233,686 | 223,204 | 202,441 | 141,237 | 125,720 | 112,397 | 101,300 | 61,477 |
Total Liabilities & Shareholders Equity
| 382,024 | 364,165 | 349,502 | 393,341 | 384,814 | 372,887 | 358,452 | 225,609 | 206,492 | 166,179 | 149,348 | 127,842 |