Fuji Die Co.,Ltd.
TSE:6167.T
769 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,117 | 6,984 | 7,423 | 6,511 | 6,285 | 6,572 | 5,486 | 5,682 | 6,106 | 6,797 | 6,250 | 6,165 | 5,744 | 5,577 | 5,028 | 4,731 | 4,604 | 5,153 | 4,187 | 4,052 | 4,105 | 4,570 | 4,704 | 4,625 | 4,921 | 5,731 | 5,222 | 5,134 | 4,792 | 5,681 | 4,891 | 5,139 | 4,810 | 5,764 | 5,477 | 5,543 | 5,518 | 5,983 |
Short Term Investments
| 1,000 | 397 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Cash and Short Term Investments
| 7,117 | 7,381 | 7,423 | 7,511 | 7,285 | 7,572 | 6,486 | 6,682 | 7,106 | 7,797 | 7,250 | 7,165 | 6,744 | 6,577 | 6,028 | 5,731 | 5,604 | 6,153 | 5,187 | 5,052 | 5,105 | 5,570 | 5,704 | 5,625 | 5,921 | 6,731 | 6,222 | 6,134 | 5,792 | 6,681 | 5,891 | 6,139 | 5,810 | 6,764 | 6,477 | 6,543 | 6,518 | 6,983 |
Net Receivables
| 3,747 | 4,146 | 4,028 | 4,155 | 4,380 | 4,494 | 4,544 | 4,495 | 4,199 | 4,389 | 4,504 | 4,282 | 4,176 | 3,920 | 3,466 | 3,251 | 3,711 | 4,343 | 4,677 | 4,689 | 4,924 | 5,045 | 4,934 | 5,032 | 5,108 | 5,219 | 4,967 | 4,989 | 4,663 | 4,765 | 4,551 | 4,513 | 4,400 | 4,354 | 4,551 | 4,562 | 4,431 | 4,600 |
Inventory
| 3,472 | 3,268 | 3,440 | 3,400 | 3,477 | 3,463 | 3,610 | 3,405 | 3,211 | 2,985 | 2,895 | 2,753 | 2,661 | 2,562 | 2,664 | 2,669 | 2,892 | 2,888 | 3,125 | 3,144 | 3,381 | 3,304 | 3,316 | 3,047 | 2,943 | 2,602 | 2,659 | 2,415 | 2,398 | 2,215 | 2,321 | 2,312 | 2,435 | 2,536 | 2,616 | 2,553 | 2,631 | 2,655 |
Other Current Assets
| 145 | 229 | 247 | 295 | 153 | 195 | 193 | 240 | 141 | 160 | 148 | 175 | 107 | 141 | 200 | 272 | 249 | 235 | 196 | 186 | 148 | 184 | 152 | 267 | 162 | 386 | 336 | 347 | 330 | 395 | 318 | 304 | 368 | 341 | 342 | 387 | 352 | 400 |
Total Current Assets
| 14,481 | 15,024 | 15,138 | 15,361 | 15,295 | 15,724 | 14,833 | 14,822 | 14,657 | 15,331 | 14,797 | 14,375 | 13,688 | 13,200 | 12,358 | 11,923 | 12,456 | 13,619 | 13,185 | 13,071 | 13,558 | 14,103 | 14,106 | 13,971 | 14,134 | 14,938 | 14,184 | 13,885 | 13,183 | 14,056 | 13,081 | 13,268 | 13,013 | 13,995 | 13,986 | 14,045 | 13,932 | 14,638 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,064 | 10,246 | 10,392 | 10,328 | 9,719 | 9,724 | 9,395 | 9,454 | 9,413 | 8,995 | 9,084 | 9,166 | 9,297 | 9,470 | 9,600 | 9,794 | 9,907 | 10,207 | 10,285 | 10,387 | 10,437 | 10,567 | 10,208 | 10,065 | 10,170 | 10,236 | 10,059 | 10,052 | 9,939 | 10,156 | 10,052 | 9,588 | 9,219 | 8,704 | 8,783 | 8,734 | 8,597 | 8,801 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 252 | 235 | 215 | 205 | 145 | 85 | 89 | 97 | 103 | 108 | 108 | 118 | 106 | 101 | 107 | 117 | 124 | 121 | 120 | 126 | 131 | 124 | 124 | 134 | 138 | 147 | 141 | 143 | 141 | 142 | 139 | 148 | 139 | 126 | 97 | 101 | 106 | 99 |
Goodwill and Intangible Assets
| 252 | 235 | 215 | 205 | 145 | 85 | 89 | 97 | 103 | 108 | 108 | 118 | 106 | 101 | 107 | 117 | 124 | 121 | 120 | 126 | 131 | 124 | 124 | 134 | 138 | 147 | 141 | 143 | 141 | 142 | 139 | 148 | 139 | 126 | 97 | 101 | 106 | 99 |
Long Term Investments
| 236 | 224 | 341 | -692 | 340 | -721 | -751 | -756 | 303 | 325 | 349 | 354 | -714 | -706 | -697 | -737 | -743 | -768 | -664 | -715 | -708 | -677 | -689 | -605 | -636 | -601 | -575 | -601 | -608 | -646 | -663 | -707 | -755 | -732 | -681 | -728 | -641 | -659 |
Tax Assets
| 31 | 366 | 366 | 373 | 382 | 382 | 602 | 603 | 609 | 608 | 589 | 595 | 609 | 608 | 602 | 648 | 613 | 593 | 579 | 592 | 596 | 589 | 597 | 580 | 593 | 417 | 412 | 409 | 414 | 424 | 419 | 429 | 436 | 423 | 397 | 412 | 382 | 390 |
Other Non-Current Assets
| 404 | 43 | 48 | 1,051 | 7 | 1,056 | 1,057 | 1,058 | 9 | 9 | 9 | 12 | 1,054 | 1,057 | 1,046 | 1,046 | 1,045 | 1,039 | 1,039 | 1,039 | 1,041 | 1,043 | 1,043 | 1,044 | 1,045 | 1,118 | 1,115 | 1,112 | 1,108 | 1,111 | 1,109 | 1,112 | 1,114 | 1,115 | 1,113 | 1,112 | 1,109 | 1,112 |
Total Non-Current Assets
| 10,956 | 11,114 | 11,362 | 11,265 | 10,593 | 10,526 | 10,392 | 10,456 | 10,437 | 10,045 | 10,139 | 10,245 | 10,352 | 10,530 | 10,658 | 10,868 | 10,946 | 11,192 | 11,359 | 11,429 | 11,497 | 11,646 | 11,283 | 11,218 | 11,310 | 11,317 | 11,152 | 11,115 | 10,994 | 11,187 | 11,056 | 10,570 | 10,153 | 9,636 | 9,709 | 9,631 | 9,553 | 9,743 |
Total Assets
| 25,437 | 26,138 | 26,500 | 26,629 | 25,891 | 26,253 | 25,227 | 25,281 | 25,097 | 25,380 | 24,940 | 24,621 | 24,043 | 23,733 | 23,019 | 22,793 | 23,404 | 24,815 | 24,547 | 24,503 | 25,056 | 25,752 | 25,393 | 25,192 | 25,448 | 26,257 | 25,340 | 25,002 | 24,180 | 25,245 | 24,139 | 23,842 | 23,169 | 23,633 | 23,698 | 23,678 | 23,487 | 24,383 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,945 | 1,896 | 1,881 | 1,838 | 1,884 | 2,013 | 2,230 | 2,251 | 2,328 | 2,171 | 2,192 | 2,176 | 1,977 | 1,652 | 1,497 | 1,455 | 1,845 | 2,045 | 2,059 | 2,148 | 2,523 | 2,634 | 2,851 | 2,755 | 2,827 | 2,717 | 2,641 | 2,479 | 2,420 | 2,178 | 2,053 | 1,928 | 2,043 | 1,914 | 2,014 | 1,958 | 2,031 | 2,102 |
Short Term Debt
| 45 | 61 | 53 | 52 | 50 | 49 | 46 | 45 | 42 | 45 | 47 | 49 | 47 | 48 | 49 | 54 | 54 | 59 | 60 | 64 | 56 | 58 | 412 | 432 | 437 | 443 | 443 | 451 | 461 | 480 | 480 | 483 | 498 | 488 | 501 | 527 | 543 | 560 |
Tax Payables
| 58 | 166 | 79 | 174 | 103 | 132 | 82 | 173 | 109 | 281 | 218 | 216 | 92 | 73 | 17 | 6 | 23 | 241 | 120 | 179 | 78 | 88 | 16 | 137 | 40 | 228 | 140 | 226 | 108 | 318 | 168 | 174 | 61 | 9 | 19 | 136 | 49 | 225 |
Deferred Revenue
| 58 | 13 | 79 | 2,084 | 1,599 | 1,647 | 1,218 | 1,596 | 1,689 | 2,105 | 1,452 | 1,603 | 1,412 | 1,392 | 1,007 | 1,097 | 1,272 | 1,895 | 1,528 | 1,698 | 1,981 | 2,169 | 1,326 | 1,623 | 1,828 | 2,557 | 1,839 | 2,152 | 1,705 | 2,088 | 1,464 | 1,691 | 1,620 | 1,700 | 1,721 | 1,794 | 1,599 | 2,092 |
Other Current Liabilities
| 1,562 | 1,735 | 2,267 | 502 | 551 | 1,989 | 169 | -19 | 34 | 1,867 | 40 | -129 | 81 | 11 | 191 | 108 | 180 | -125 | 143 | -68 | 199 | 280 | 362 | 33 | 402 | 102 | 225 | -106 | 12 | 481 | 790 | 506 | 55 | 236 | 187 | -57 | 74 | -178 |
Total Current Liabilities
| 3,668 | 3,871 | 4,359 | 4,650 | 4,187 | 4,197 | 3,745 | 4,046 | 4,202 | 4,383 | 3,949 | 3,915 | 3,609 | 3,176 | 2,761 | 2,720 | 3,374 | 4,115 | 3,910 | 4,021 | 4,837 | 5,229 | 4,967 | 4,980 | 5,534 | 6,047 | 5,288 | 5,202 | 4,706 | 5,545 | 4,955 | 4,782 | 4,277 | 4,347 | 4,442 | 4,358 | 4,296 | 4,801 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 36 | 38 | 33 | 33 | 35 | 38 | 21 | 23 | 21 | 22 | 23 | 25 | 10 | 15 | 17 | 19 | 23 | 28 | 32 | 38 | 20 | 23 | 31 | 53 | 64 | 76 | 89 | 96 | 107 | 135 | 139 | 162 | 200 | 163 | 180 | 220 | 250 | 280 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 1,608 | 1,617 | 1,612 | 0 | 0 | 0 | 0 | 1,706 | 1,701 | 1,701 | 1,696 | 1,693 | 1,696 | 1,699 | 1,696 | 1,740 | 1,742 | 1,729 | 1,741 | 0 | 1,715 | 0 | 1,716 | 1,712 | 1,701 | 1,691 | 1,711 | 1,740 | 1,735 | 1,735 | 1,734 | 1,604 | 1,589 | 1,580 | 1,983 |
Deferred Tax Liabilities Non-Current
| 0 | 16 | 14 | 9 | 12 | 10 | 0 | 0 | 0 | 0 | 6 | 3 | 3 | 2 | 5 | 4 | 4 | 1 | 9 | 4 | 5 | 4 | 0 | 1 | 0 | 15 | 15 | 10 | 11 | 8 | 5 | 4 | 2 | 3 | 5 | 6 | 11 | 10 |
Other Non-Current Liabilities
| 1,572 | 1,564 | 1,617 | 5 | 4 | 4 | 1,684 | 1,689 | 1,696 | 1,672 | 6 | 6 | 6 | 5 | 5 | 6 | 5 | 6 | 8 | 8 | 7 | 6 | 1,716 | 5 | 1,720 | 21 | 7 | 5 | 10 | 11 | 8 | 10 | 13 | 13 | 362 | 362 | 368 | 13 |
Total Non-Current Liabilities
| 1,608 | 1,618 | 1,664 | 1,655 | 1,668 | 1,664 | 1,705 | 1,712 | 1,717 | 1,694 | 1,741 | 1,735 | 1,720 | 1,718 | 1,720 | 1,725 | 1,731 | 1,731 | 1,789 | 1,792 | 1,761 | 1,774 | 1,747 | 1,774 | 1,784 | 1,813 | 1,823 | 1,812 | 1,819 | 1,865 | 1,892 | 1,911 | 1,948 | 1,910 | 2,146 | 2,171 | 2,198 | 2,276 |
Total Liabilities
| 5,276 | 5,489 | 6,023 | 6,305 | 5,855 | 5,861 | 5,450 | 5,758 | 5,919 | 6,077 | 5,690 | 5,650 | 5,329 | 4,894 | 4,481 | 4,445 | 5,105 | 5,846 | 5,699 | 5,813 | 6,598 | 7,003 | 6,714 | 6,754 | 7,318 | 7,860 | 7,111 | 7,014 | 6,525 | 7,410 | 6,847 | 6,693 | 6,225 | 6,257 | 6,588 | 6,529 | 6,494 | 7,077 |
Equity: | ||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 19,481 | 0 | 0 | 0 | 18,804 | 19,000 | 19,027 | 18,714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 50 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 |
Retained Earnings
| 19,353 | 19,896 | 19,664 | 19,566 | 19,423 | 19,821 | 19,187 | 18,983 | 18,770 | 18,964 | 18,993 | 18,679 | 18,411 | 18,609 | 18,378 | 18,057 | 18,068 | 18,621 | 18,536 | 18,412 | 18,169 | 18,476 | 18,356 | 18,080 | 17,780 | 17,985 | 17,825 | 17,629 | 17,319 | 17,492 | 17,156 | 17,035 | 16,724 | 17,077 | 16,710 | 16,647 | 16,418 | 16,728 |
Accumulated Other Comprehensive Income/Loss
| 726 | 668 | 727 | 674 | 555 | 511 | 531 | 481 | 374 | 303 | 223 | 257 | 268 | 35 | 125 | 127 | 67 | 184 | 148 | 114 | 125 | 109 | 159 | 194 | 186 | 248 | 240 | 195 | 172 | 179 | -28 | -50 | 56 | 135 | 236 | 338 | 411 | 414 |
Other Total Stockholders Equity
| -82 | -81 | -81 | 594 | -106 | -104 | -106 | -105 | -130 | -128 | -129 | -129 | -129 | -129 | -129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | -100 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 20,161 | 20,647 | 20,474 | 20,324 | 20,036 | 20,392 | 19,777 | 19,523 | 19,178 | 19,303 | 19,250 | 18,971 | 18,714 | 18,839 | 18,538 | 18,348 | 18,299 | 18,969 | 18,848 | 18,690 | 18,458 | 18,749 | 18,679 | 18,438 | 18,130 | 18,397 | 18,229 | 17,988 | 17,655 | 17,835 | 17,292 | 17,149 | 16,944 | 17,376 | 17,110 | 17,149 | 16,993 | 17,306 |
Total Equity
| 20,161 | 20,647 | 20,474 | 20,324 | 20,036 | 20,392 | 19,777 | 19,523 | 19,178 | 19,303 | 19,250 | 18,971 | 18,714 | 18,839 | 18,538 | 18,348 | 18,299 | 18,969 | 18,848 | 18,690 | 18,458 | 18,749 | 18,679 | 18,438 | 18,130 | 18,397 | 18,229 | 17,988 | 17,655 | 17,835 | 17,292 | 17,149 | 16,944 | 17,376 | 17,110 | 17,149 | 16,993 | 17,306 |
Total Liabilities & Shareholders Equity
| 25,437 | 26,136 | 26,497 | 26,629 | 25,891 | 26,253 | 25,227 | 25,281 | 25,097 | 25,380 | 24,940 | 24,621 | 24,043 | 23,733 | 23,019 | 22,793 | 23,404 | 24,815 | 24,547 | 24,503 | 25,056 | 25,752 | 25,393 | 25,192 | 25,448 | 26,257 | 25,340 | 25,002 | 24,180 | 25,245 | 24,139 | 23,842 | 23,169 | 23,633 | 23,698 | 23,678 | 23,487 | 24,383 |