Nippon Light Metal Holdings Company, Ltd.
TSE:5703.T
1524 (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 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35,087 | 31,305 | 45,188 | 61,229 | 36,349 | 33,417 | 30,722 | 36,346 | 36,875 | 29,823 | 41,654 | 36,027 | 36,568 | 42,073 | 45,843 | 44,223 | 31,287 | 42,433 | 28,122 | 30,800 | 35,564 | 45,227 | 48,755 | 40,497 | 41,215 | 53,947 |
Short Term Investments
| 119 | -5,518 | -6,802 | -7,857 | -7,465 | -7,702 | 205 | 60 | 390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,974 | 7,547 | 6,919 |
Cash and Short Term Investments
| 35,206 | 31,305 | 45,188 | 61,229 | 36,349 | 33,417 | 30,722 | 36,346 | 36,875 | 29,823 | 41,654 | 36,027 | 36,568 | 42,073 | 45,843 | 44,223 | 31,287 | 42,433 | 28,122 | 30,800 | 35,564 | 45,227 | 48,755 | 40,497 | 48,762 | 60,866 |
Net Receivables
| 156,791 | 116,802 | 115,558 | 105,003 | 105,458 | 123,039 | 159,173 | 141,442 | 140,753 | 138,984 | 124,010 | 119,218 | 124,364 | 120,571 | 140,803 | 130,859 | 180,229 | 199,612 | 177,157 | 177,000 | 174,597 | 162,661 | 176,922 | 200,724 | 194,163 | 188,420 |
Inventory
| 94,805 | 94,623 | 89,397 | 65,594 | 66,610 | 71,789 | 66,641 | 59,220 | 60,023 | 67,652 | 51,726 | 54,832 | 56,165 | 53,004 | 63,541 | 75,074 | 86,925 | 86,235 | 76,020 | 69,769 | 69,236 | 68,027 | 73,381 | 78,133 | 69,952 | 73,288 |
Other Current Assets
| 15,180 | 49,603 | 46,584 | 38,955 | 37,957 | 38,993 | 10,523 | 9,386 | 9,712 | 12,447 | 9,417 | 7,571 | 8,103 | 6,308 | 8,652 | 7,230 | 12,642 | 12,617 | 13,032 | 7,683 | 11,228 | 11,168 | 6,755 | 12,024 | 7,715 | 13,133 |
Total Current Assets
| 301,982 | 292,333 | 296,727 | 270,781 | 246,374 | 267,238 | 267,059 | 246,394 | 247,363 | 248,906 | 226,807 | 217,648 | 225,200 | 221,956 | 258,839 | 257,386 | 311,083 | 340,897 | 294,331 | 285,252 | 290,625 | 287,083 | 305,813 | 331,378 | 320,592 | 335,707 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 178,637 | 174,249 | 175,923 | 179,105 | 173,757 | 164,568 | 154,002 | 151,231 | 152,183 | 153,235 | 150,901 | 153,238 | 149,919 | 143,767 | 165,612 | 176,231 | 179,243 | 184,070 | 185,005 | 179,614 | 182,562 | 184,506 | 196,681 | 201,664 | 208,761 | 231,959 |
Goodwill
| 1,461 | 1,771 | 2,442 | 1,111 | 1,555 | 1,999 | 0 | 0 | 45 | 1,006 | 1,262 | 1,944 | 2,778 | 896 | 1,354 | 1,376 | 1,984 | 872 | 948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 10,512 | 10,392 | 9,948 | 5,962 | 4,312 | 3,555 | 3,187 | 3,190 | 3,283 | 3,537 | 3,760 | 4,394 | 3,823 | 3,562 | 3,793 | 3,629 | 4,205 | 5,097 | 4,313 | 3,895 | 3,935 | 4,414 | 3,941 | 3,436 | 4,255 | 3,322 |
Goodwill and Intangible Assets
| 11,973 | 12,163 | 12,390 | 7,073 | 5,867 | 5,554 | 3,187 | 3,190 | 3,328 | 4,543 | 5,022 | 6,338 | 6,601 | 4,458 | 5,147 | 5,005 | 6,189 | 5,969 | 5,261 | 3,895 | 3,935 | 4,414 | 3,941 | 3,436 | 4,255 | 3,322 |
Long Term Investments
| 38,177 | 39,064 | 36,600 | 38,098 | 35,025 | 37,325 | 32,276 | 35,818 | 35,993 | 36,899 | 34,460 | 26,369 | 24,714 | 24,008 | 28,075 | 25,317 | 29,593 | 35,360 | 35,346 | 30,703 | 29,466 | 32,153 | 38,515 | 43,149 | 37,153 | 45,541 |
Tax Assets
| 6,386 | 8,392 | 10,961 | 11,898 | 8,981 | 6,618 | 3,501 | 4,845 | 8,105 | 9,146 | 10,602 | 11,385 | 11,794 | 15,227 | 17,427 | 6,548 | 6,356 | 5,881 | 6,156 | 7,956 | 6,385 | 9,495 | 8,237 | 10,126 | 8,232 | 10,773 |
Other Non-Current Assets
| 6,038 | 0 | 0 | 0 | 0 | 0 | 7,275 | 7,145 | 5,222 | 4,548 | 4,746 | 4,808 | 4,443 | 5,469 | 5,922 | 8,084 | 8,009 | 7,286 | 7,427 | 7,361 | 7,612 | 8,110 | 11,100 | 10,620 | 26,353 | 13,687 |
Total Non-Current Assets
| 241,211 | 233,868 | 235,874 | 236,174 | 223,630 | 214,065 | 200,241 | 202,229 | 204,831 | 208,371 | 205,731 | 202,138 | 197,471 | 192,929 | 222,183 | 221,185 | 229,390 | 238,566 | 239,195 | 229,529 | 229,960 | 238,678 | 258,474 | 268,995 | 284,754 | 305,282 |
Total Assets
| 543,193 | 526,201 | 532,601 | 506,955 | 470,004 | 481,303 | 467,300 | 448,623 | 452,194 | 457,277 | 432,538 | 419,786 | 422,671 | 414,885 | 481,022 | 478,571 | 540,473 | 579,463 | 533,526 | 514,781 | 520,585 | 525,761 | 564,287 | 600,373 | 605,346 | 640,989 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 73,546 | 68,539 | 72,324 | 65,815 | 63,826 | 76,244 | 78,630 | 67,300 | 67,943 | 69,060 | 63,279 | 62,266 | 69,390 | 67,268 | 86,300 | 78,063 | 108,112 | 129,608 | 112,362 | 107,354 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 93,570 | 93,157 | 78,245 | 62,668 | 62,670 | 69,907 | 75,511 | 81,941 | 86,063 | 95,818 | 90,601 | 88,663 | 86,924 | 84,402 | 118,608 | 142,307 | 119,520 | 110,119 | 123,652 | 112,551 | 139,885 | 148,117 | 179,307 | 152,333 | 131,910 | 165,827 |
Tax Payables
| 4,679 | 1,025 | 4,264 | 3,327 | 2,654 | 3,422 | 2,110 | 2,909 | 3,684 | 2,392 | 2,287 | 1,802 | 2,668 | 2,550 | 1,737 | 854 | 2,435 | 7,005 | 5,596 | 6,008 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 4,679 | 1,193 | 5,362 | 3,327 | 2,654 | 3,422 | 2,110 | 2,909 | 3,684 | 2,392 | 2,287 | 1,802 | 2,668 | 2,550 | 1,737 | 854 | 2,435 | 7,005 | 5,596 | 6,008 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 46,233 | 33,590 | 34,611 | 34,306 | 33,191 | 34,791 | 35,478 | 32,127 | 29,191 | 34,950 | 25,353 | 29,442 | 33,088 | 28,483 | 42,539 | 43,162 | 40,478 | 40,704 | 39,895 | 40,299 | 151,914 | 146,520 | 155,425 | 180,533 | 151,010 | 152,736 |
Total Current Liabilities
| 218,028 | 196,479 | 190,542 | 166,116 | 162,341 | 184,364 | 191,729 | 184,277 | 186,881 | 202,220 | 181,520 | 182,173 | 192,070 | 182,703 | 249,184 | 264,386 | 270,545 | 287,436 | 281,505 | 266,212 | 291,799 | 294,637 | 334,732 | 332,866 | 282,920 | 318,563 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 63,283 | 70,413 | 77,161 | 83,561 | 69,952 | 69,663 | 64,486 | 67,894 | 96,144 | 93,172 | 108,067 | 100,181 | 100,773 | 106,358 | 102,635 | 88,998 | 104,555 | 112,765 | 84,166 | 96,491 | 89,797 | 106,642 | 110,565 | 145,923 | 178,981 | 169,618 |
Deferred Revenue Non-Current
| 0 | -836 | 0 | 0 | 0 | 0 | -326 | -408 | 20,364 | 18,797 | 17,130 | 16,981 | 16,597 | 16,438 | 26,770 | 27,163 | 28,145 | 28,981 | 29,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 836 | 0 | 0 | 0 | 0 | 326 | 408 | 50 | 410 | 452 | 452 | 452 | 516 | 522 | 522 | 522 | 522 | 522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 23,787 | 38,551 | 43,991 | 50,174 | 36,513 | 24,541 | 21,763 | 22,828 | 4,336 | 5,293 | 4,175 | 5,375 | 3,930 | 4,113 | 8,787 | 8,721 | 471 | 7,648 | 8,330 | 32,746 | 32,796 | 31,981 | 31,305 | 35,885 | 23,922 | 24,998 |
Total Non-Current Liabilities
| 87,070 | 108,964 | 121,152 | 133,735 | 106,465 | 94,204 | 86,249 | 90,722 | 120,894 | 117,672 | 129,824 | 122,989 | 121,752 | 127,425 | 138,714 | 125,404 | 133,693 | 149,916 | 122,033 | 129,237 | 122,593 | 138,623 | 141,870 | 181,808 | 202,903 | 194,616 |
Total Liabilities
| 305,098 | 305,443 | 311,694 | 299,851 | 268,806 | 278,568 | 277,978 | 274,999 | 307,775 | 319,892 | 311,344 | 305,162 | 313,822 | 310,128 | 387,898 | 389,790 | 404,238 | 437,352 | 403,538 | 395,449 | 414,392 | 433,260 | 476,602 | 514,674 | 485,823 | 513,179 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 196,455 | 194,967 | 184,763 | 184,547 | 183,163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 37,458 | 48,039 |
Retained Earnings
| 138,736 | 130,938 | 129,465 | 119,377 | 119,108 | 117,206 | 101,593 | 89,076 | 74,452 | 61,639 | 55,633 | 52,137 | 49,968 | 48,200 | 22,919 | 20,835 | 53,911 | 66,928 | 56,385 | 48,651 | 36,097 | 25,697 | 19,428 | 10,032 | 32,123 | 34,176 |
Accumulated Other Comprehensive Income/Loss
| 17,040 | 9,020 | 8,122 | 5,949 | 1,728 | 4,691 | 6,842 | 5,053 | 5,300 | 9,631 | 4,629 | 2,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 18,957 | -177,463 | -175,990 | -165,902 | -165,633 | -163,731 | 18,997 | 18,999 | 11,347 | 11,067 | 11,069 | 11,075 | 11,414 | 11,450 | 26,748 | 23,995 | 36,001 | 31,933 | 30,524 | 27,546 | 27,276 | 24,564 | 24,801 | 32,361 | 30,928 | 11,266 |
Total Shareholders Equity
| 221,258 | 205,475 | 203,089 | 190,712 | 186,275 | 187,854 | 173,957 | 159,653 | 130,184 | 121,422 | 110,416 | 105,148 | 100,467 | 98,735 | 88,752 | 83,915 | 128,997 | 137,946 | 125,994 | 115,282 | 102,458 | 89,346 | 83,314 | 81,478 | 100,509 | 93,481 |
Total Equity
| 238,095 | 220,758 | 220,907 | 207,104 | 201,198 | 202,735 | 189,322 | 173,624 | 144,419 | 137,385 | 121,194 | 114,624 | 108,849 | 104,757 | 93,124 | 88,781 | 136,235 | 142,111 | 129,988 | 119,332 | 106,193 | 92,501 | 87,685 | 85,699 | 119,523 | 127,810 |
Total Liabilities & Shareholders Equity
| 543,193 | 526,201 | 532,601 | 506,955 | 470,004 | 481,303 | 467,300 | 448,623 | 452,194 | 457,277 | 432,538 | 419,786 | 422,671 | 414,885 | 481,022 | 478,571 | 540,473 | 579,463 | 533,526 | 514,781 | 520,585 | 525,761 | 564,287 | 600,373 | 605,346 | 640,989 |