Maruichi Steel Tube Ltd.
TSE:5463.T
3233 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 91,866 | 88,542 | 71,050 | 81,877 | 83,827 | 60,768 | 58,403 | 88,498 | 65,279 | 61,311 | 63,921 | 56,595 | 57,982 | 54,265 | 56,845 | 45,639 | 34,420 | 57,372 | 35,863 | 29,095 |
Short Term Investments
| 13,508 | 11,615 | 13,189 | 15,544 | 21,421 | 31,801 | 33,208 | 5,727 | 25,064 | 23,157 | 20,681 | 19,008 | 13,038 | 15,221 | 9,068 | 5,277 | 7,792 | 300 | 4,847 | 4,427 |
Cash and Short Term Investments
| 105,374 | 100,157 | 84,239 | 97,421 | 105,248 | 92,569 | 91,611 | 94,225 | 90,343 | 84,468 | 84,602 | 75,603 | 71,020 | 69,486 | 65,913 | 50,916 | 42,212 | 57,672 | 40,710 | 33,522 |
Net Receivables
| 55,167 | 52,801 | 50,169 | 37,456 | 33,463 | 36,602 | 36,481 | 32,954 | 30,615 | 34,948 | 32,846 | 29,087 | 0 | 31,054 | 29,514 | 26,740 | 34,449 | 35,433 | 34,135 | 32,795 |
Inventory
| 57,850 | 60,560 | 54,201 | 31,927 | 27,861 | 33,242 | 27,532 | 22,730 | 22,526 | 29,971 | 25,248 | 21,420 | 20,852 | 21,216 | 20,263 | 30,819 | 17,962 | 15,815 | 16,139 | 14,701 |
Other Current Assets
| 3,775 | 3,859 | 3,953 | 2,452 | 2,810 | 3,249 | 3,956 | 3,184 | 4,467 | 4,391 | 3,632 | 3,744 | 1,820 | 1,753 | 2,335 | 4,759 | 1,951 | 2,167 | 1,911 | 1,856 |
Total Current Assets
| 222,166 | 217,377 | 192,562 | 169,256 | 169,382 | 165,662 | 159,580 | 153,093 | 147,951 | 153,778 | 146,328 | 129,854 | 125,091 | 123,509 | 118,025 | 113,234 | 96,574 | 111,087 | 92,895 | 82,874 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 104,092 | 91,708 | 86,780 | 86,090 | 75,975 | 79,366 | 80,570 | 82,965 | 84,830 | 87,264 | 81,632 | 75,376 | 64,883 | 64,916 | 64,757 | 64,795 | 52,166 | 46,989 | 44,246 | 39,993 |
Goodwill
| 175 | 192 | 318 | 95 | 446 | 540 | 639 | 751 | 873 | 1,011 | 325 | 79 | 149 | 1,978 | 2,420 | 3,118 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,942 | 1,451 | 1,343 | 821 | 839 | 1,081 | 1,194 | 1,152 | 1,295 | 2,316 | 1,371 | 1,409 | 1,582 | 1,933 | 2,178 | 2,362 | 794 | 52 | 43 | 34 |
Goodwill and Intangible Assets
| 2,117 | 1,643 | 1,661 | 916 | 1,285 | 1,621 | 1,833 | 1,903 | 2,168 | 3,327 | 1,696 | 1,488 | 1,731 | 3,911 | 4,598 | 5,480 | 794 | 52 | 43 | 34 |
Long Term Investments
| 97,292 | 81,412 | 88,251 | 73,571 | 63,071 | 74,040 | 37,574 | 59,742 | 31,759 | 50,632 | 46,871 | 42,167 | 39,805 | 45,464 | 54,559 | 49,398 | 104,610 | 121,789 | 115,810 | 105,241 |
Tax Assets
| 1,231 | 1,021 | 820 | 416 | 402 | 325 | 228 | 230 | 279 | 422 | 343 | 339 | 1,514 | 2,179 | 2,916 | 5,253 | 38 | 290 | 354 | 350 |
Other Non-Current Assets
| 2,631 | 0 | -2 | 0 | -2 | -1 | 36,627 | 8,514 | 27,880 | 26,025 | 23,608 | 22,007 | 16,201 | 18,593 | 12,282 | 8,480 | 10,799 | 3,283 | 7,898 | 7,639 |
Total Non-Current Assets
| 207,363 | 175,784 | 177,510 | 160,993 | 140,731 | 155,351 | 156,832 | 153,354 | 146,916 | 167,670 | 154,150 | 141,377 | 124,134 | 135,063 | 139,112 | 133,406 | 168,407 | 172,403 | 168,351 | 153,257 |
Total Assets
| 429,529 | 393,165 | 370,078 | 330,252 | 310,120 | 321,019 | 316,418 | 306,453 | 294,871 | 321,452 | 300,482 | 271,236 | 249,225 | 258,572 | 257,137 | 246,640 | 264,981 | 283,490 | 261,246 | 236,131 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 30,204 | 33,832 | 34,477 | 23,049 | 22,275 | 19,068 | 18,428 | 16,975 | 17,857 | 24,489 | 19,625 | 13,745 | 11,729 | 15,750 | 14,632 | 18,529 | 18,535 | 2,543 | 3,223 | 1,047 |
Short Term Debt
| 8,083 | -4,270 | -8,030 | -1,164 | 365 | 2,725 | 314 | 589 | 1,992 | 2,279 | -1,379 | 6,262 | 6,290 | 5,955 | 9,047 | 14,974 | 1,080 | 0 | 0 | 0 |
Tax Payables
| 3,627 | 5,679 | 5,174 | 3,505 | 1,620 | 2,720 | 3,038 | 3,236 | 4,127 | 4,039 | 4,510 | 2,535 | 4,607 | 4,055 | 4,043 | 1,240 | 3,251 | 6,944 | 4,793 | 6,747 |
Deferred Revenue
| 987 | 11,814 | 11,361 | 9,145 | 6,295 | 7,037 | 7,675 | 7,421 | 8,725 | 9,314 | 9,481 | 7,701 | 7,105 | 6,547 | 6,537 | 3,641 | 5,544 | 0 | 0 | 0 |
Other Current Liabilities
| 11,250 | -3,422 | -4,355 | -1,949 | -554 | -1,958 | -2,468 | -2,480 | -3,132 | -3,473 | -4,256 | 7,722 | 3,678 | 3,189 | 2,995 | 4,420 | 2,830 | 15,904 | 16,837 | 16,680 |
Total Current Liabilities
| 49,210 | 55,447 | 49,988 | 41,731 | 36,296 | 36,629 | 34,662 | 33,162 | 38,294 | 45,962 | 37,462 | 30,264 | 26,304 | 28,949 | 30,717 | 39,163 | 25,696 | 25,391 | 24,853 | 24,474 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 2,224 | 1,652 | 345 | 458 | 906 | 1,782 | 3,601 | 5,898 | 8,500 | 11,269 | 12,675 | 10,194 | 1,339 | 1,675 | -2,175 | 585 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 4,254 | 4,198 | 5,119 | 3,221 | 3,286 | 3,260 | 3,240 | 3,170 | 3,186 | 3,457 | 3,134 | 3,057 | 3,084 | 3,353 | 3,696 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 12,438 | 6,906 | 7,306 | 5,104 | 1,834 | 4,139 | 5,357 | 4,703 | 2,794 | 6,427 | 4,151 | 1,857 | 467 | 2,580 | 3,532 | 231 | 5,674 | 13,488 | 9,877 | 3,633 |
Other Non-Current Liabilities
| 5,153 | 688 | 650 | 865 | 583 | 248 | 5,592 | 230 | 237 | 237 | 219 | 532 | 621 | 689 | 825 | 591 | 4,390 | 4,040 | 21,952 | 18,443 |
Total Non-Current Liabilities
| 19,815 | 13,500 | 12,499 | 11,546 | 6,544 | 9,455 | 12,453 | 14,071 | 14,701 | 21,119 | 20,502 | 15,717 | 8,539 | 11,112 | 8,888 | 5,103 | 10,064 | 17,528 | 31,829 | 22,076 |
Total Liabilities
| 69,025 | 68,947 | 62,487 | 53,277 | 42,840 | 46,084 | 47,115 | 47,233 | 52,995 | 67,081 | 57,964 | 45,981 | 34,843 | 40,061 | 39,605 | 44,266 | 35,760 | 42,919 | 56,682 | 46,550 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 286,504 | 273,271 | 257,962 | 253,544 | 254,520 | 0 | 0 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,620 | 9,595 | 9,595 |
Retained Earnings
| 292,032 | 274,533 | 257,951 | 261,392 | 255,033 | 256,052 | 248,467 | 239,684 | 228,340 | 223,199 | 220,002 | 211,892 | 205,332 | 202,306 | 182,147 | 176,224 | 192,572 | 184,171 | 174,961 | 164,543 |
Accumulated Other Comprehensive Income/Loss
| 43,001 | 27,125 | 24,365 | 11,434 | 3,922 | 9,591 | 11,884 | 10,784 | 5,514 | 15,666 | 7,537 | -101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,494 | 2,375 | 5,724 | -13,024 | -11,084 | -11,127 | -11,135 | -11,144 | -11,142 | -4,685 | 2,865 | -4,886 | -7,888 | -1,576 | -740 | -5,337 | -4,918 | 4,138 | 2,432 | 1,860 |
Total Shareholders Equity
| 347,122 | 313,629 | 297,636 | 269,396 | 257,466 | 264,111 | 258,810 | 248,919 | 232,307 | 243,774 | 232,462 | 216,702 | 207,040 | 210,373 | 196,170 | 180,482 | 210,050 | 218,704 | 186,988 | 175,998 |
Total Equity
| 360,501 | 324,218 | 307,591 | 276,975 | 267,280 | 274,935 | 269,303 | 259,220 | 241,876 | 254,371 | 242,518 | 225,255 | 214,382 | 218,511 | 217,532 | 202,374 | 229,221 | 240,571 | 204,564 | 189,581 |
Total Liabilities & Shareholders Equity
| 429,526 | 393,165 | 370,078 | 330,252 | 310,120 | 321,019 | 316,418 | 306,453 | 294,871 | 321,452 | 300,482 | 271,236 | 249,225 | 258,572 | 257,137 | 246,640 | 264,981 | 283,490 | 261,246 | 236,131 |