
MediPal Holdings Corporation
TSE:7459.T
2530.5 (JPY) • At close August 1, 2025
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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 261,407 | 230,154 | 195,031 | 243,150 | 222,747 | 207,545 | 213,025 | 203,546 | 165,267 | 168,393 | 181,606 | 132,809 | 164,275 | 132,306 | 153,943 | 137,754 | 143,292 | 151,570 | 147,674 | 144,268 | 120,635 |
Short Term Investments
| 0 | 316 | 1,470 | 18,770 | 18,770 | 18,770 | 18,770 | 18,770 | 18,770 | 18,771 | 18,764 | 18,756 | 18,846 | 18,735 | 18,723 | 18,711 | 0 | 0 | 0 | 0 | 8 |
Cash and Short Term Investments
| 261,407 | 230,470 | 195,031 | 261,920 | 241,517 | 226,315 | 231,795 | 222,316 | 184,037 | 187,164 | 200,370 | 151,565 | 183,121 | 151,041 | 172,666 | 156,465 | 143,292 | 151,570 | 147,674 | 144,268 | 120,643 |
Net Receivables
| 830,324 | 824,600 | 797,205 | 776,189 | 767,264 | 754,254 | 751,751 | 762,790 | 755,467 | 766,478 | 738,565 | 761,236 | 680,125 | 688,700 | 658,910 | 622,639 | 605,290 | 595,660 | 531,850 | 521,774 | 466,966 |
Inventory
| 178,100 | 172,030 | 169,562 | 159,279 | 155,593 | 151,122 | 145,819 | 145,868 | 147,272 | 142,653 | 144,184 | 153,933 | 144,872 | 140,337 | 158,021 | 120,436 | 115,143 | 104,710 | 106,218 | 96,675 | 78,294 |
Other Current Assets
| 12,915 | 17,090 | 17,482 | 12,378 | 9,739 | 14,488 | 6,037 | 9,114 | 8,377 | 9,936 | 8,920 | 8,790 | 18,954 | 10,771 | 15,026 | 10,299 | 10,481 | 10,485 | 10,065 | 11,365 | 7,414 |
Total Current Assets
| 1,282,746 | 1,244,190 | 1,179,280 | 1,209,766 | 1,174,113 | 1,146,179 | 1,135,402 | 1,140,088 | 1,095,153 | 1,106,231 | 1,092,039 | 1,075,524 | 1,027,072 | 990,849 | 1,004,623 | 909,839 | 874,206 | 862,425 | 795,807 | 774,082 | 673,317 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 268,564 | 270,953 | 268,363 | 264,374 | 261,588 | 265,576 | 254,182 | 249,250 | 247,743 | 222,639 | 198,230 | 205,169 | 196,049 | 191,553 | 191,896 | 184,577 | 170,836 | 159,303 | 151,520 | 151,267 | 122,616 |
Goodwill
| 13,150 | 11,625 | 25,029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 1,800 | 5,916 | 9,064 | 8,567 | 0 | 0 |
Intangible Assets
| 26,748 | 27,389 | 9,187 | 9,971 | 10,185 | 11,044 | 14,093 | 14,912 | 12,851 | 12,324 | 10,747 | 9,081 | 7,880 | 6,914 | 6,885 | 7,696 | 7,387 | 4,825 | 4,926 | 6,138 | 6,379 |
Goodwill and Intangible Assets
| 39,898 | 39,014 | 34,216 | 9,971 | 10,185 | 11,044 | 14,093 | 14,912 | 12,851 | 12,324 | 10,747 | 9,081 | 7,880 | 6,914 | 6,948 | 9,496 | 13,303 | 13,889 | 13,493 | 6,138 | 6,379 |
Long Term Investments
| 199,193 | 210,549 | 216,842 | 197,637 | 185,950 | 176,856 | 171,829 | 177,134 | 130,571 | 121,415 | 114,753 | 75,266 | 68,417 | 54,935 | 49,507 | 31,407 | 44,591 | 50,642 | 57,624 | 48,725 | 31,358 |
Tax Assets
| 4,890 | 5,431 | 5,057 | 5,846 | 2,451 | 5,160 | 3,600 | 328 | 393 | 367 | 277 | 386 | 295 | 250 | 221 | 18,797 | 342 | 792 | 390 | 1,192 | 3,357 |
Other Non-Current Assets
| 29,693 | 28,987 | 109 | 21,876 | 45,644 | 39,460 | 38,801 | 39,858 | 39,197 | 34,333 | 38,753 | 35,363 | 28,884 | 29,910 | 31,484 | 12,370 | 14,009 | 17,782 | 14,097 | 12,087 | 11,389 |
Total Non-Current Assets
| 542,238 | 554,934 | 524,587 | 499,704 | 505,818 | 498,096 | 482,505 | 481,482 | 430,755 | 391,078 | 362,760 | 325,265 | 301,525 | 283,562 | 280,056 | 256,647 | 243,081 | 242,408 | 237,124 | 219,409 | 175,099 |
Total Assets
| 1,824,984 | 1,799,127 | 1,703,871 | 1,709,474 | 1,679,934 | 1,644,279 | 1,617,911 | 1,621,573 | 1,525,912 | 1,497,310 | 1,454,800 | 1,400,792 | 1,328,601 | 1,274,411 | 1,284,679 | 1,166,486 | 1,117,287 | 1,104,833 | 1,032,931 | 993,491 | 848,416 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 932,474 | 924,297 | 890,966 | 907,997 | 900,014 | 883,624 | 869,647 | 867,111 | 860,602 | 863,591 | 862,644 | 869,132 | 811,933 | 798,183 | 820,137 | 719,437 | 716,767 | 688,730 | 646,329 | 631,285 | 584,267 |
Short Term Debt
| 0 | 0 | 6,672 | 30,078 | 350 | 3,558 | 8,450 | 16,060 | 11,150 | 28,778 | 22,254 | 30,926 | 25,002 | 33,199 | 36,958 | 39,793 | 32,301 | 34,581 | 36,250 | 30,895 | 5,750 |
Tax Payables
| 0 | 13,630 | 12,152 | 14,059 | 7,539 | 13,006 | 11,119 | 11,541 | 6,237 | 11,876 | 11,186 | 3,271 | 20,953 | 2,032 | 7,427 | 4,370 | 532 | 8,407 | 3,643 | 8,107 | 1,163 |
Deferred Revenue
| 0 | 0 | 257 | 24,857 | 15,442 | 22,064 | 20,164 | 21,061 | 15,879 | 22,224 | 20,561 | 12,900 | 30,026 | 10,690 | 17,057 | 13,512 | 8,775 | 18,057 | 12,440 | 17,088 | 8,733 |
Other Current Liabilities
| 76,973 | 69,792 | 61,472 | 31,825 | 29,490 | 23,348 | 23,237 | 24,955 | 34,384 | 20,604 | 24,482 | 25,571 | 7,357 | 29,267 | 19,056 | 21,060 | 23,007 | 19,259 | 17,399 | 13,895 | 14,026 |
Total Current Liabilities
| 1,009,447 | 1,007,719 | 971,519 | 1,008,816 | 952,835 | 945,600 | 932,617 | 940,728 | 928,252 | 947,073 | 941,127 | 941,800 | 895,271 | 873,371 | 900,635 | 798,172 | 781,382 | 769,034 | 716,061 | 701,270 | 613,939 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 30,228 | 30,728 | 34,437 | 39,927 | 15,464 | 12,150 | 4,928 | 8,832 | 10,728 | 9,630 | 5,848 | 6,304 | 6,999 | 5,251 | 5,808 | 7,503 | 9,910 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 16,537 | 19,386 | 19,924 | 20,244 | 20,263 | 19,994 | 18,594 | 18,577 | 16,157 | 15,354 | 15,046 | 14,818 | 16,779 | 16,487 | 17,267 | 17,560 | 15,975 |
Deferred Tax Liabilities Non-Current
| 33,671 | 34,881 | 24,302 | 26,537 | 31,649 | 30,211 | 26,302 | 32,191 | 26,353 | 25,748 | 28,265 | 19,396 | 19,753 | 16,338 | 15,974 | 10,459 | 9,228 | 12,245 | 15,079 | 9,085 | 6,312 |
Other Non-Current Liabilities
| 23,917 | 19,915 | 19,995 | 25,034 | 9,753 | 10,932 | 11,784 | 23,933 | 14,417 | 4,019 | 4,284 | 4,709 | 4,803 | 5,375 | 6,193 | 5,741 | 8,399 | 11,124 | 17,605 | 15,660 | 34,176 |
Total Non-Current Liabilities
| 57,588 | 54,796 | 50,084 | 51,571 | 88,167 | 91,257 | 92,447 | 105,436 | 76,497 | 61,911 | 56,071 | 51,514 | 51,441 | 46,697 | 43,061 | 37,322 | 41,405 | 45,107 | 55,759 | 49,808 | 66,373 |
Total Liabilities
| 1,067,035 | 1,062,515 | 1,015,817 | 1,060,387 | 1,041,002 | 1,036,857 | 1,025,064 | 1,048,918 | 1,004,749 | 1,008,984 | 997,198 | 993,314 | 946,712 | 920,068 | 943,696 | 835,494 | 822,787 | 814,141 | 771,820 | 751,078 | 680,312 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 22,398 | 21,813 | 21,743 | 21,479 | 17,786 |
Retained Earnings
| 463,071 | 439,315 | 414,723 | 385,611 | 365,291 | 350,562 | 321,242 | 293,726 | 266,611 | 243,053 | 218,221 | 201,794 | 180,877 | 166,351 | 158,807 | 158,783 | 160,797 | 153,533 | 129,760 | 115,948 | 98,910 |
Accumulated Other Comprehensive Income/Loss
| 69,795 | 60,082 | 48,927 | 46,982 | 59,574 | 51,606 | 49,346 | 58,601 | 39,722 | 36,606 | 36,555 | 9,247 | 8,314 | 1,750 | 0 | -12,356 | 0 | 0 | 0 | 0 | -13,537 |
Other Total Stockholders Equity
| 64,302 | 78,553 | 75,309 | 75,310 | 75,750 | 75,751 | 103,893 | 109,943 | 112,878 | 112,880 | 112,885 | 112,408 | 111,622 | 121,457 | 118,077 | 108,770 | 111,305 | 115,323 | 109,608 | 104,986 | 50,667 |
Total Shareholders Equity
| 619,566 | 600,349 | 561,357 | 530,303 | 523,013 | 500,317 | 496,879 | 484,667 | 441,610 | 414,937 | 390,058 | 345,846 | 323,211 | 310,208 | 299,282 | 289,951 | 294,500 | 290,669 | 261,111 | 242,413 | 167,363 |
Total Equity
| 757,947 | 736,612 | 688,054 | 649,087 | 638,932 | 607,422 | 592,847 | 572,655 | 521,163 | 488,326 | 457,602 | 407,478 | 381,889 | 354,343 | 340,983 | 330,992 | 294,500 | 290,692 | 261,111 | 242,413 | 168,104 |
Total Liabilities & Shareholders Equity
| 1,824,984 | 1,799,127 | 1,703,871 | 1,709,474 | 1,679,934 | 1,644,279 | 1,617,911 | 1,621,573 | 1,525,912 | 1,497,310 | 1,454,800 | 1,400,792 | 1,328,601 | 1,274,411 | 1,284,679 | 1,166,486 | 1,117,287 | 1,104,833 | 1,032,931 | 993,491 | 848,416 |