Tokyo Steel Manufacturing Co., Ltd.
TSE:5423.T
1456 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 52,219 | 30,074 | 18,644 | 4,332 | 12,746 | 9,174 | 9,676 | 6,448 | 8,756 | 3,957 | 1,577 | 6,914 | 8,148 | 7,713 | 5,267 | 2,462 | 5,751 | 124,491 | 131,049 | 128,102 |
Short Term Investments
| 60,000 | 55,000 | 50,000 | 54,000 | 54,000 | 51,000 | 45,000 | 42,000 | 40,000 | 37,000 | 24,000 | 25,000 | 37,000 | 32,000 | 65,000 | 110,000 | 110,500 | 0 | 0 | 0 |
Cash and Short Term Investments
| 112,219 | 85,074 | 68,644 | 58,332 | 66,746 | 60,174 | 54,676 | 48,448 | 48,756 | 40,957 | 25,577 | 31,914 | 45,148 | 39,713 | 70,267 | 112,462 | 116,251 | 124,491 | 131,049 | 128,102 |
Net Receivables
| 36,808 | 36,617 | 30,867 | 18,237 | 15,258 | 20,960 | 18,278 | 14,486 | 12,294 | 17,602 | 20,026 | 14,433 | 22,067 | 19,709 | 20,700 | 26,800 | 43,518 | 44,468 | 42,795 | 40,639 |
Inventory
| 44,254 | 47,773 | 46,974 | 27,704 | 22,839 | 30,686 | 27,201 | 19,403 | 13,028 | 18,760 | 26,709 | 16,327 | 24,580 | 21,735 | 17,855 | 11,932 | 11,106 | 12,440 | 8,619 | 10,570 |
Other Current Assets
| 2,415 | 1,413 | 2,017 | 1,118 | 221 | 364 | 460 | 626 | 424 | 286 | 1,197 | 226 | 443 | 410 | 289 | 1,976 | 733 | 1,977 | 1,416 | 2,560 |
Total Current Assets
| 195,696 | 170,877 | 148,502 | 105,391 | 105,064 | 112,184 | 100,615 | 82,963 | 74,502 | 77,605 | 73,509 | 62,900 | 92,238 | 81,567 | 109,111 | 153,170 | 171,608 | 183,376 | 183,877 | 181,869 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 86,231 | 79,411 | 71,719 | 64,898 | 63,169 | 62,106 | 62,789 | 58,585 | 58,505 | 59,083 | 65,377 | 68,170 | 207,378 | 219,696 | 218,190 | 141,031 | 112,824 | 105,325 | 64,663 | 56,632 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 350 | 334 | 357 | 231 | 250 | 226 | 183 | 169 | 210 | 48 | 26 | 46 | 1,053 | 1,491 | 2,017 | 2,637 | 3,002 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 350 | 334 | 357 | 231 | 250 | 226 | 183 | 169 | 210 | 48 | 26 | 46 | 1,053 | 1,491 | 2,017 | 2,637 | 3,002 | 0 | 0 | 0 |
Long Term Investments
| 28,174 | 20,279 | 16,423 | 13,997 | 9,271 | 9,310 | -35,629 | -34,921 | -34,528 | -30,122 | -14,590 | -16,465 | -28,497 | -21,983 | -51,362 | -95,295 | -90,874 | 0 | 0 | 0 |
Tax Assets
| 1,614 | -33 | 3,240 | 1,278 | 459 | 1,740 | 1,036 | 1,277 | 1,168 | 37,209 | 24,226 | 25,243 | 37,230 | 32,269 | 66,236 | 110,394 | 110,976 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,680 | 104 | 78 | 88 | 96 | 104 | 45,273 | 42,289 | 40,303 | 95 | 99 | 91 | 91 | 162 | 108 | 1,110 | 1,101 | 28,413 | 20,930 | 12,960 |
Total Non-Current Assets
| 116,435 | 100,095 | 91,817 | 80,492 | 73,245 | 73,486 | 73,652 | 67,399 | 65,658 | 66,313 | 75,138 | 77,085 | 217,255 | 231,635 | 235,189 | 159,877 | 137,029 | 133,738 | 85,593 | 69,592 |
Total Assets
| 310,604 | 270,975 | 240,325 | 185,887 | 178,313 | 185,673 | 174,271 | 150,366 | 140,164 | 143,922 | 148,650 | 139,988 | 309,498 | 313,202 | 344,300 | 313,047 | 308,637 | 317,114 | 269,470 | 251,461 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 54,494 | 48,018 | 43,613 | 26,071 | 18,286 | 28,390 | 27,425 | 18,612 | 11,587 | 15,855 | 21,068 | 15,751 | 30,456 | 24,773 | 50,563 | 16,130 | 46,309 | 41,370 | 25,497 | 24,132 |
Short Term Debt
| 0 | 396 | 862 | 935 | 250 | 0 | 0 | 0 | 16,550 | 10,000 | 9,738 | 45 | 45 | 2,030 | 9,757 | 2,963 | 2,848 | 0 | 0 | 0 |
Tax Payables
| 7,917 | 2,640 | 4,218 | 160 | 2,115 | 1,880 | 201 | 193 | 1,660 | 2,258 | 75 | 74 | 77 | 77 | 55 | 22,446 | 1,847 | 4,912 | 10,633 | 28,196 |
Deferred Revenue
| 3,591 | 27,560 | 22,480 | 13,299 | 15,906 | 0 | 0 | 0 | 11,669 | 13,449 | 11,187 | 11,410 | 14,125 | 7,509 | 6,976 | 30,045 | 19,294 | 0 | 0 | 0 |
Other Current Liabilities
| 23,552 | 25,347 | 16,916 | 14,848 | 15,672 | 19,432 | 19,090 | 13,713 | 11,056 | 12,386 | 41 | 11,486 | 23,197 | 10,997 | 7,000 | 7,648 | 17,503 | 29,944 | 11,858 | 13,856 |
Total Current Liabilities
| 89,554 | 78,050 | 68,843 | 42,014 | 36,323 | 49,702 | 46,716 | 32,518 | 33,602 | 40,499 | 53,371 | 27,356 | 53,775 | 37,877 | 67,375 | 49,187 | 68,507 | 76,226 | 47,989 | 66,184 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 0 | 396 | 1,258 | 750 | 0 | 0 | 1,590 | 1,680 | 9,000 | 9,000 | 30,000 | 26,000 | 26,613 | 17,502 | 1,800 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -3,320 | -2,497 | -1,722 | 0 | 0 | 0 | 0 | 5,125 | 4,629 | 4,450 | 4,637 | 4,727 | 4,614 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5,956 | 793 | 3,320 | 2,497 | 1,722 | 0 | 0 | 0 | 0 | 1,937 | 2,809 | 2,500 | 2,457 | 3,014 | 3,106 | 1,922 | 3,797 | 4,669 | 4,100 | 2,001 |
Other Non-Current Liabilities
| 12,712 | 12,881 | 12,808 | 11,716 | 11,352 | 10,089 | 9,569 | 7,057 | 6,642 | 2,799 | 2,514 | 2,233 | 1,996 | 463 | -744 | 5,023 | 7,296 | 6,392 | 7,009 | 6,830 |
Total Non-Current Liabilities
| 18,668 | 13,674 | 13,204 | 12,974 | 12,102 | 10,089 | 9,569 | 8,647 | 8,322 | 18,861 | 18,952 | 39,183 | 35,090 | 39,544 | 29,092 | 8,745 | 11,093 | 11,061 | 11,108 | 8,831 |
Total Liabilities
| 108,222 | 91,724 | 82,047 | 54,988 | 48,425 | 59,791 | 56,285 | 41,165 | 41,924 | 59,360 | 72,323 | 66,539 | 88,865 | 77,421 | 96,467 | 57,932 | 79,600 | 87,287 | 59,097 | 75,015 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 | 30,894 |
Retained Earnings
| 174,633 | 150,663 | 123,729 | 93,846 | 89,881 | 77,976 | 64,343 | 55,192 | 45,344 | 27,376 | 17,980 | 15,659 | 162,859 | 178,350 | 190,265 | 199,286 | 170,013 | 162,980 | 144,468 | 113,624 |
Accumulated Other Comprehensive Income/Loss
| 18,136 | 13,256 | 12,418 | 10,545 | 7,911 | 8,731 | 9,530 | 8,095 | 6,982 | 3,603 | 4,762 | 4,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -14,438 | -11,699 | -4,900 | -523 | 5,065 | 12,144 | 17,082 | 18,883 | 22,002 | 26,292 | 27,453 | 26,896 | 26,880 | 22,382 | 22,383 | 22,384 | 22,387 | 28,823 | 28,828 | 28,834 |
Total Shareholders Equity
| 203,907 | 179,251 | 158,278 | 130,899 | 129,888 | 125,882 | 117,986 | 109,201 | 98,240 | 84,562 | 76,327 | 73,449 | 220,633 | 235,781 | 247,833 | 255,115 | 229,037 | 229,827 | 210,373 | 176,446 |
Total Equity
| 203,907 | 179,251 | 158,278 | 130,899 | 129,888 | 125,882 | 117,986 | 109,201 | 98,240 | 84,562 | 76,327 | 73,449 | 220,633 | 235,781 | 247,833 | 255,115 | 229,037 | 229,827 | 210,373 | 176,446 |
Total Liabilities & Shareholders Equity
| 312,129 | 270,975 | 240,325 | 185,887 | 178,313 | 185,673 | 174,271 | 150,366 | 140,164 | 143,922 | 148,650 | 139,988 | 309,498 | 313,202 | 344,300 | 313,047 | 308,637 | 317,114 | 269,470 | 251,461 |