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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| 9,037 | 10,742 | 25,299 | 7,830 | 12,475 | 31,112 | 26,754 | 28,290 | 23,516 | 16,183 | 10,378 | 9,442 | 9,474 | 16,450 | -5,813 | -31,985 | -10,310 | 12,755 | 9,684 | 13,488 | 11,525 | 7,116 | 1,518 | -21,905 | -14,096 | -19,248 |
Depreciation & Amortization
| 21,004 | 20,423 | 20,617 | 19,601 | 19,138 | 17,516 | 17,126 | 16,602 | 16,356 | 16,406 | 16,435 | 16,259 | 17,040 | 15,831 | 20,717 | 22,113 | 20,160 | 17,481 | 17,315 | 16,399 | 15,095 | 12,742 | 14,616 | 16,774 | 23,047 | 25,751 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 1,110 | -17,634 | -33,347 | 16,779 | 23,666 | -5,830 | -14,812 | -432 | 4,093 | -22,605 | -1,738 | 247 | -3,244 | -7,477 | 7,158 | 30,123 | 7,884 | -13,464 | -2,225 | -4,296 | -5,769 | 16,704 | 8,550 | 7,112 | 5,009 | 31,367 |
Accounts Receivables
| -4,884 | -5,916 | -8,763 | -290 | 18,854 | 3,812 | -18,327 | -1,066 | -2,776 | -10,412 | -4,264 | 6,603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,286 | -4,187 | -22,642 | 1,706 | 4,873 | -4,186 | -7,075 | 476 | 6,399 | -12,811 | 3,571 | 3,612 | -2,486 | -4,622 | 11,361 | 11,239 | 3,253 | -9,703 | -6,967 | -501 | -264 | 5,318 | 4,842 | -5,796 | 3,207 | 11,255 |
Accounts Payables
| 4,202 | -2,197 | 4,007 | 673 | -10,359 | -3,721 | 10,594 | -478 | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 506 | -5,334 | -5,949 | 14,690 | 10,298 | -1,735 | -7,737 | -908 | -2,306 | -9,794 | -5,309 | -3,365 | -758 | -2,855 | -4,203 | 18,884 | 4,631 | -3,761 | 4,742 | -3,795 | -5,505 | 11,386 | 3,708 | 12,908 | 1,802 | 20,112 |
Other Non Cash Items
| 48,294 | -12,836 | -11,082 | -2,268 | -6,603 | -8,154 | -3,200 | -7,972 | -6,195 | 1,796 | -6,927 | -7,918 | -3,733 | 1,675 | 4,326 | 6,423 | 7,284 | 4,625 | 2,005 | 6,754 | 2,597 | -3,055 | 2,001 | 20,717 | 8,273 | -12,196 |
Operating Cash Flow
| 38,041 | 695 | 1,487 | 41,942 | 48,676 | 34,644 | 25,868 | 36,488 | 37,770 | 11,780 | 18,148 | 18,030 | 19,537 | 26,479 | 26,388 | 26,674 | 25,018 | 21,397 | 26,779 | 32,345 | 23,448 | 33,507 | 26,685 | 22,698 | 22,233 | 25,674 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -23,929 | -18,408 | -20,850 | -26,684 | -29,756 | -23,635 | -19,395 | -17,039 | -19,081 | -13,062 | -13,972 | -18,297 | -18,762 | -13,444 | -15,043 | -22,567 | -24,370 | -18,407 | -19,128 | -14,920 | -13,571 | -12,577 | -15,235 | -14,167 | -12,803 | -27,062 |
Acquisitions Net
| 120 | 233 | 1,467 | 0 | 53 | 1,201 | 816 | 2,116 | 175 | 1,190 | -55 | 90 | 1,027 | 20,302 | 283 | 89 | 401 | 628 | -367 | 461 | -1,346 | -1,187 | 1,259 | 3,347 | 5,391 | 1,215 |
Purchases Of Investments
| 0 | -233 | -165 | 0 | 0 | 0 | 0 | 0 | -708 | -1,296 | -4,609 | -642 | -2,610 | -4,832 | -835 | -48 | -43 | -83 | -274 | -345 | -335 | -2,156 | -611 | -640 | -1,948 | -446 |
Sales Maturities Of Investments
| 520 | 3,409 | 165 | 0 | 0 | 0 | 4,096 | 3,330 | 374 | 4,100 | 104 | 193 | 2,684 | 246 | 615 | 914 | 261 | 153 | 176 | 1,071 | 3,538 | 2,234 | 2,977 | 1,542 | 1,419 | 2,546 |
Other Investing Activites
| -642 | -124 | 1,362 | 1,010 | 19 | -343 | 351 | 1,822 | -179 | 1,949 | -466 | 4,631 | -628 | -1,308 | -812 | -474 | -1,300 | -1,805 | -131 | -398 | 6,158 | 13,910 | -640 | 598 | 312 | 967 |
Investing Cash Flow
| -23,931 | -15,123 | -18,021 | -25,674 | -29,684 | -22,777 | -14,948 | -11,887 | -19,419 | -7,119 | -18,998 | -14,025 | -18,289 | 964 | -15,792 | -22,086 | -25,051 | -19,514 | -19,724 | -14,131 | -5,556 | 224 | -12,250 | -9,320 | -7,629 | -22,780 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -8,481 | -12,773 | -8,469 | -10,503 | -14,694 | -19,926 | -21,839 | -35,384 | -25,938 | -28,774 | -24,157 | -25,081 | -38,317 | -21,072 | -34,355 | -26,497 | -29,756 | -41,392 | -32,027 | -62,512 | -54,402 | -84,524 | -50,299 | -27,038 | -65,366 | -36,201 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 447 | 306 | 1 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,678 | 13,829 | 36,202 | -18,116 |
Dividends Paid
| -1,237 | -5,255 | -6,501 | -3,122 | -5,586 | -4,971 | -5,578 | -4,912 | -2,709 | -2,165 | -1,622 | -1,085 | -1,094 | -7 | -16 | -1,611 | -2,899 | -2,380 | -2,235 | -1,713 | -1,268 | -1,284 | -397 | -1,054 | -1,505 | -1,314 |
Other Financing Activities
| -1,331 | 18,113 | 14,344 | 21,819 | 4,535 | 15,993 | 10,377 | 15,864 | 17,939 | 13,358 | 31,541 | 20,991 | 32,496 | -9,647 | 25,491 | 34,530 | 23,627 | 56,255 | 24,400 | 41,523 | 27,967 | 49,304 | -413 | -472 | 2,803 | 43,634 |
Financing Cash Flow
| -11,049 | 85 | -626 | 8,194 | -15,745 | -8,904 | -17,040 | -24,432 | -10,708 | -17,581 | 5,762 | -5,175 | -6,915 | -30,726 | -8,880 | 6,422 | -9,028 | 12,483 | -9,862 | -22,702 | -27,703 | -36,504 | -9,416 | -14,288 | -27,560 | -11,996 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 763 | 461 | 1,014 | 418 | -296 | -135 | 293 | -368 | -591 | 744 | 723 | 678 | -5 | -236 | -74 | -34 | -94 | 63 | 170 | 12 | -59 | -170 | 156 | 96 | -93 | 42 |
Net Change In Cash
| 3,824 | -13,882 | -16,031 | 24,880 | 2,951 | 2,828 | -5,769 | -199 | 7,052 | -12,164 | 5,635 | -492 | -5,672 | -3,519 | 1,642 | 10,997 | -9,119 | 14,429 | -2,637 | -4,448 | -9,870 | -2,943 | 5,911 | -229 | -12,824 | -8,886 |
Cash At End Of Period
| 35,087 | 31,263 | 45,145 | 61,176 | 36,296 | 33,345 | 30,517 | 36,286 | 36,485 | 29,433 | 41,597 | 35,962 | 36,454 | 42,126 | 45,645 | 44,003 | 33,006 | 42,125 | 27,696 | 30,333 | 34,781 | 44,651 | 47,594 | 41,683 | 41,912 | 54,736 |