SAMCO Inc.

TSE:6387.T

3245 (JPY) • At close November 5, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q42024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 6,592.2976,905.6453,681.4615,096.6415,301.7524,942.644,388.3754,845.4525,826.795,387.1914,519.6664,502.3284,826.0024,773.6974,980.585,488.3125,321.5445,245.4814,831.7664,868.774,807.6574,225.8354,110.2894,069.5684,201.153,944.0924,547.324,483.614,722.5764,420.5244,579.9224,815.2064,684.3244,596.5884,607.7854,455.6623,050.1583,331.0093,288.9493,244.8093,015.5733,613.6763,693.1163,838.3063,620.4583,477.5653,319.1213,385.8043,505.593,314.4452,992.0393,198.4763,277.7633,492.253,220.8793,139.6733,368.3573,529.5093,068.2362,870.6363,134.8683,157.249
Short Term Investments 1,954.51501,942.148-88.561-90.528-90.905-92.223-96.142-95.867-96.576-96.971-100.804-101.723-103.427-104.282-104.785-106.767-105.469-108.902-110.689-110.391-124.234-130.328-139.139-111.403-117.993-124.791-128.188-132.244-137.513-145.138-145.358-151.986-151.673-163.357-172.84-185.89-181.067-190.665-183.429-188.418-60.255-59.932-57.838-57.755-57.071-56.82500000000-0.03-0.075-0.12-0.165-0.21-0.255-0.3
Cash and Short Term Investments 6,592.2976,905.6455,623.6095,096.6415,301.7524,942.644,388.3754,845.4525,826.795,387.1914,519.6664,502.3284,826.0024,773.6974,980.585,488.3125,321.5445,245.4814,831.7664,868.774,807.6574,225.8354,110.2894,069.5684,201.153,944.0924,547.324,483.614,722.5764,420.5244,579.9224,815.2064,684.3244,596.5884,607.7854,455.6623,050.1583,331.0093,288.9493,244.8093,015.5733,613.6763,693.1163,838.3063,620.4583,477.5653,319.1213,385.8043,505.593,314.4452,992.0393,198.4763,277.7633,492.253,220.8793,139.6733,368.3573,529.5093,068.2362,870.6363,134.8683,157.249
Net Receivables 1,684.2421,644.482,644.5242,064.9762,511.8932,095.3392,832.0611,791.8651,337.7381,084.2711,659.5551,186.5261,884.2681,284.2221,643.314911.1471,562.5321,336.0731,765.287994.5081,242.771,797.6352,140.7731,273.6551,691.9832,297.7591,635.853999.5531,041.0081,359.0421,446.591769.9071,590.241,510.6841,816.2281,721.3112,486.6861,642.581,556.1841,293.0791,931.3391,234.6281,525.597899.5151,605.91,788.5541,372.5281,383.6131,193.8891,041.0681,613.2431,194.5451,681.2621,380.4521,469.8681,386.6181,195.7541,454.1691,480.0081,210.5331,085.8911,047.938
Inventory 2,361.4742,470.5592,217.0162,553.2912,170.3722,320.7621,997.3332,058.7751,585.2061,622.1271,368.3551,498.485850.6651,106.212870.3111,006.321628.6581,141.9871,183.3411,309.9911,095.2321,050.026883.157978.787842.5281,204.95950.128854.713700.066634.088555.968740.11604.691916.922800.723774.476755.1711,053.308624.127714.102444.565750.527504.292638.18385.253571.401547.779499.505548.193657.004676.997849.206561.653659.213715.198759.509548.536539.855504.869436.558309.923253.667
Other Current Assets 2,216.071107.22635.756168.415191.568390.92889.769153.5190.714186.302162.169276.05153.627135.435173.348194.278136.534135.04292.29759.518138.96129.095125.891797.311619.578-6.5-37.042-39.626-35.818-16.711-21.809-26.092-34.936-37.981-43.2-1.37325.294-11.274-11.862-20.072-24.985-28.597-28.0713.675.5461.7173.3624.6635.83116.5875.1687.1286.9733.9443.0313.5954.330.5592.08867.3094.3035.003
Total Current Assets 11,188.32711,127.9110,520.9059,883.32310,175.5859,749.6699,307.5388,849.6028,840.4488,279.8917,709.7457,463.3897,714.5627,299.5667,667.5537,600.0587,649.2687,858.5837,872.6917,232.7877,284.6197,202.5917,260.117,119.3217,355.2397,440.3017,096.2596,298.256,427.8326,396.9436,560.6726,299.1316,844.3196,986.2137,181.5366,950.0766,317.3096,015.6235,457.3985,231.9185,366.4925,570.2345,694.9355,389.6715,617.1575,839.2375,242.795,273.5855,253.5035,029.1045,287.4475,249.3555,527.6515,535.8595,408.9765,289.3955,116.9775,524.0925,055.2014,585.0364,534.9854,463.857
Non-Current Assets:
Property, Plant & Equipment, Net 4,096.7073,952.7783,868.2263,875.9283,863.4593,829.7793,828.1033,815.633,815.8653,824.0953,631.7543,634.7063,648.8233,670.7662,984.2592,997.0553,002.9992,996.9323,013.9993,031.153,035.0843,057.7493,060.8133,067.4683,065.873,085.2583,084.8673,117.0863,127.1393,151.7623,171.3743,170.5043,171.0433,076.8963,013.0823,005.7343,017.1473,040.0083,045.7383,033.9813,040.0083,047.8022,986.9812,971.222,984.9073,000.3452,992.5073,013.8233,030.7743,044.0263,062.8013,061.8533,078.5463,065.6773,067.7633,049.3853,037.9833,009.4543,020.8372,856.7982,873.5822,885.487
Goodwill 000000000000000000000000000000000000000000000000.4100000000000000
Intangible Assets 18.33818.93210.2255.3544.3643.7244.1284.1974.9345.8546.7737.6938.6139.53310.45311.37312.29313.21314.13215.05915.99916.93918.21719.66513.98515.07714.75215.7748.0868.6849.2829.88110.47911.07711.67612.27912.89213.50614.11914.41115.25916.10816.95618.01319.48720.9622.5532400000000000000
Goodwill and Intangible Assets 18.33818.93210.2255.3544.3643.7244.1284.1974.9345.8546.7737.6938.6139.53310.45311.37312.29313.21314.13215.05915.99916.93918.21719.66513.98515.07714.75215.7748.0868.6849.2829.88110.47911.07711.67612.27912.89213.50614.11914.41115.25916.10816.95618.01319.48720.9622.55324.4126.26928.23930.20732.34934.83937.32823.22224.926.86628.83327.83923.18723.77125.096
Long Term Investments 399.275554.356573.597585.93620.735585.688591.512568.061595.262605.345638.586620.797595.902594.267595.153497.549477.379498.51521.094360.016317.73356.155340.236385.127388.61461.144497.112484.203495.71467.955460.494413.61389.521401.404409.43453.573423.445423.715417.184424.42478.137198.289180.711166.277158.424162.135148.62852.0851.7754.24150.85451.68258.60961.35358.58348.68146.76451.79346.18250.24352.75648.041
Tax Assets 110.59131.221126.138140.194129.893130.798129.146130.652121.99169.447159.144158.993100.662107.945107.659152.145130.941108.105101.983117.724130.268139.738146.179134.66184.35175.49366.31270.81668.2771.415180.799194.743203.813194.676194.437182.847176.609187.858189.077183.494165.856197.689203.504207.476209.919199.498203.89207.199206.991221.757222.642221.972218.798202.501203.262206.882207.315199.025200.963201.172199.804208.281
Other Non-Current Assets 302.78581.24379.5090.9540.9911.0271.0641.1011.1381.1751.2111.2551.3021.3491.3961.4431.491.5370.3230.3380.3540.370.3860.4020.4170.4330.7720.8210.870.9190.9680.8170.8670.9170.6350.680.7240.7690.8140.8590.9040.9480.9931.0381.0830.1710.18285.70385.87885.79785.24985.47486.57686.44387.76688.87288.87786.87886.22699.49497.68995.889
Total Non-Current Assets 4,927.6954,738.534,657.6954,608.364,619.4424,551.0164,553.9534,519.6414,539.1894,605.9164,437.4684,423.4444,355.3024,383.863,698.923,659.5653,625.1023,618.2973,651.5313,524.2873,499.4353,570.9513,565.8313,607.3233,553.2333,637.4053,663.8153,688.73,700.0753,700.7353,822.9173,789.5553,775.7233,684.973,629.263,655.1133,630.8173,665.8563,666.9323,657.1653,700.1643,460.8363,389.1453,364.0243,373.823,383.1093,367.763,383.2153,401.6823,434.063,451.7533,453.333,477.3683,453.3023,440.5963,418.723,407.8053,375.9833,382.0473,230.8943,247.6023,262.794
Total Assets 16,116.02515,866.4415,178.614,491.68714,795.03114,300.68813,861.49613,369.24613,379.63912,885.8112,147.21711,886.83612,069.86811,683.42911,366.47711,259.62611,274.37511,476.88311,524.22610,757.07810,784.05710,773.54410,825.94510,726.64510,908.47511,077.71110,760.089,986.95410,127.9110,097.68210,383.59310,088.6910,620.04510,671.18910,810.79810,605.1939,948.139,681.4839,124.3328,889.0859,066.6629,031.0749,084.0848,753.78,990.9799,222.3498,610.5538,656.88,655.1858,463.1648,739.28,702.6859,005.0198,989.1618,849.5728,708.1158,524.7828,900.0758,437.2487,815.937,782.5877,726.651
Liabilities & Equity:
Current Liabilities:
Account Payables 715.3731,010.241822.161854.203861.4051,050.705921.472993.986779.591702.201567.604838.609646.532680.832455.021638.872246.514475.655640.735606.982493.182547.63691.24639.539547.843775.992613.663398.917341.567309.111369.678272.881345.573530.237634.384635.527685.564902.845469.277453.482366.953550.833528.665438.102272.088554.572327.455503.573440.901328.683545.359713.15624.224796.772817.087868.762701.086924.605837.946571.683445.566287.412
Short Term Debt 1,039.9961,041.935741.935741.935739.996740.352740.85741.633742.834744.078705.184706.003706.403706.403706.403707.413708.423709.433710.443710.443710.443710.443710.443710.443709.018709.018807.313807.313804.04804.04804.04804.04804.04804.04804.04804.04804.04804.04804.04811.055821.699832.486843.274847.046847.19847.19843.149843.149843.149843.149843.149843.149843.149843.149843.149843.149843.149843.149842.465800800800
Tax Payables 360.674140.568344.62894.462411.448209.717308.50798.831258.203122.685188.79230.858175.9296.15296.5818.05280.398162.375150.43343.30817.90133.96694.84420.124160.53276.42336.3265.86715.3695.22713.6895.808135.39687.036196.33382.681277.91214.95457.4813.88194.87967.9875.293217.737171.41487.42744.38433.79733.812125.1374.129259.394174.902175.20377.833106.245113.44657.1313.759.17248.912
Deferred Revenue 397.769629.524452.128893.801990.691796.408713.947597.42693.602778.411555.255349.758410.014476.487524.581505.47533.946768.205754.215327.428211.628357.406313.997247.433355.994764.198601.821160.11153.219218.899238.609176.576376.027279.38367.847282.303462.158313.679218.217155.195178.133186.934227.502145.121363.483339.955211.45139.157153.614120.834184.28693.654388.087292.339255.704178.688175.772300.866131.811102.97472.958153.285
Other Current Liabilities 680.419468.128649.3774.08683.94724.96534.02866.11298.21357.36355.65461.66258.26319.85419.36547.438162.77982.93669.59243.919263.01837.18139.447189.034204.98418.14720.18963.86474.66417.30419.44738.44629.05865.15721.15838.25133.58419.08619.56553.05728.02515.86813.45531.725.0115.27313.28226.30121.21113.70310.87931.27723.2815.21211.88924.99722.12913.64211.54923.71718.3413.129
Total Current Liabilities 2,833.5573,149.8282,665.5942,564.0252,676.0392,612.432,410.2972,399.1512,314.242,282.0531,883.6971,956.0321,821.2121,883.5761,705.371,899.1931,651.6622,036.2292,174.9851,688.7721,678.2711,652.661,755.1271,786.4491,817.8392,267.3552,042.9861,430.2041,373.491,349.3541,431.7741,291.9431,554.6981,678.8141,827.4291,760.1211,985.3462,039.651,511.0991,472.7891,394.811,586.1211,612.8961,461.9691,507.7711,756.991,395.3361,512.181,458.8751,306.3691,583.6731,681.231,878.741,947.4721,927.8291,915.5961,742.1362,082.2621,823.7711,498.3741,336.8641,253.826
Non-Current Liabilities:
Long Term Debt 63.34773.34683.345100.777103.343113.342123.341133.34143.339153.6940.8541.6372.8384.4386.0397.649.24110.84212.44215.05317.66420.27522.88625.49722.40524.6619.95421.92810.10111.11112.12113.13114.14115.15116.16117.17118.18119.19120.20221.21222.22223.23224.24232.26743.92155.71939.23350.02160.80871.59682.38393.17103.958114.745125.533136.32147.107157.895165.9462.7242.8680
Deferred Revenue Non-Current -80.0810000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 86.060000000000000000000000000000000000000000000000000000000000000
Other Non-Current Liabilities 913.349891.317891.051872.862871.394852.791867.53863.908864.529853.318844.855844.386835.616819.586809.678802.641825.432809.257810.82816.217807.184804.406793.871792.614790.093775.17763.528752.241743.361729.094719.416708.272708.525699.296691.917689.853679.726663.541654.258653.388642.613628.426621.829611.521601.226587.584576.297568.949573.843561.295552.425546.554536.978522.934513.667505.651497.027487.918478.906469.454460.112454.13
Total Non-Current Liabilities 982.675964.663974.396973.639974.737966.133990.871997.2481,007.8681,007.012845.709846.023838.454824.024815.717810.281834.673820.099823.262831.27824.848824.681816.757818.111812.498799.83783.482774.169753.462740.205731.537721.403722.666714.447708.078707.024697.907682.732674.46674.6664.835651.658646.071643.788645.147643.303615.53618.97634.651632.891634.808639.724640.936637.679639.2641.971644.134645.813644.852472.178462.98454.13
Total Liabilities 3,816.2324,114.4913,639.993,537.6643,650.7763,578.5633,401.1683,396.3993,322.1083,289.0652,729.4062,802.0552,659.6662,707.62,521.0872,709.4742,486.3352,856.3282,998.2472,520.0422,503.1192,477.3412,571.8842,604.562,630.3373,067.1852,826.4682,204.3732,126.9522,089.5592,163.3112,013.3462,277.3642,393.2612,535.5072,467.1452,683.2532,722.3822,185.5592,147.3892,059.6452,237.7792,258.9672,105.7572,152.9182,400.2932,010.8662,131.152,093.5261,939.262,218.4812,320.9542,519.6762,585.1512,567.0292,557.5672,386.272,728.0752,468.6231,970.5521,799.8441,707.956
Equity:
Preferred Stock 2,065.8312,703.313000000000000000000000000000000000000000000000000000000000000
Common Stock 1,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,663.6871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.7871,213.787
Retained Earnings 4,007.4483,448.3373,223.2282,730.1272,896.9182,497.6672,231.41,747.1031,811.9371,343.1241,140.747807.3191,650.0471,216.6311,085.246842.531,095.05910.521801.898548.529620.976618.009590.524432.338566.025304.742206.93866.024278.608307.88529.895416.61784.585710.371710.739549.039862.513552.288545.929338.574571.862442.074484.15313.667708.163688.751474.1193,692.9983,728.6053,688.5563,686.913,546.6083,645.0573,561.4833,441.1293,314.2413,302.8393,332.713,131.8313,007.883,143.1813,181.385
Accumulated Other Comprehensive Income/Loss 195.8274,574.0934,585.6574,553.6754,577.1154,554.1174,557.8744,554.4474,574.1584,582.1854,605.6284,605.9724,088.6654,087.708161109941121268961786490112107128116123101916039484569838774831153020149120000000000000000
Other Total Stockholders Equity 4,367-637.4822,066.0352,006.5342,006.5342,006.6542,007.3672,007.612,007.7492,007.7492,007.7492,007.8032,007.8032,007.8035,935.4575,934.9355,935.3035,934.3475,934.3945,935.825,935.2755,936.5075,935.855,936.065,936.4265,935.0975,934.9875,936.875,935.6635,935.5565,935.75,935.0475,855.4095,855.875,855.8655,856.3225,105.5775,106.0265,105.0575,106.3355,106.3685,107.4345,107.185,106.4894,907.1114,907.5184,911.7811,618.8651,619.2671,621.5611,620.0221,621.3361,626.4991,628.741,627.6271,622.521,621.8861,625.5031,623.0071,623.7111,625.7751,623.523
Total Shareholders Equity 12,299.79311,751.94811,538.60710,954.02311,144.25410,722.12510,460.3289,972.84710,057.5319,596.7459,417.8119,084.7819,410.2028,975.8298,845.398,550.1528,788.048,620.5558,525.9798,237.0368,280.9388,296.2038,254.0618,122.0858,278.1388,010.5267,933.6127,782.5818,000.9588,008.1238,220.2828,075.3448,342.6818,277.9288,275.2918,138.0487,264.8776,959.1016,938.7736,741.6967,007.0176,793.2956,825.1176,647.9436,838.0616,822.0566,599.6876,525.656,561.6596,523.9046,520.7196,381.7316,485.3436,404.016,282.5436,150.5486,138.5126,1725,968.6255,845.3785,982.7436,018.695
Total Equity 12,299.79311,751.94811,538.60710,954.02311,144.25410,722.12510,460.3289,972.84710,057.5319,596.7459,417.8119,084.7819,410.2028,975.8298,845.398,550.1528,788.048,620.5558,525.9798,237.0368,280.9388,296.2038,254.0618,122.0858,278.1388,010.5267,933.6127,782.5818,000.9588,008.1238,220.2828,075.3448,342.6818,277.9288,275.2918,138.0487,264.8776,959.1016,938.7736,741.6967,007.0176,793.2956,825.1176,647.9436,838.0616,822.0566,599.6876,525.656,561.6596,523.9046,520.7196,381.7316,485.3436,404.016,282.5436,150.5486,138.5126,1725,968.6255,845.3785,982.7436,018.695
Total Liabilities & Shareholders Equity 16,116.02515,866.43915,178.59714,491.68714,795.0314,300.68813,861.49613,369.24613,379.63912,885.8112,147.21711,886.83612,069.86811,683.42911,366.47711,259.62611,274.37511,476.88311,524.22610,757.07810,784.05710,773.54410,825.94510,726.64510,908.47511,077.71110,760.089,986.95410,127.9110,097.68210,383.59310,088.6910,620.04510,671.18910,810.79810,605.1939,948.139,681.4839,124.3328,889.0859,066.6629,031.0749,084.0848,753.78,990.9799,222.3498,610.5538,656.88,655.1858,463.1648,739.28,702.6859,005.0198,989.1618,849.5728,708.1158,524.7828,900.0758,437.2487,815.937,782.5877,726.651