Zensho Holdings Co., Ltd.
TSE:7550.T
7874 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 82,171 | 64,690 | 42,414 | 37,643 | 28,928 | 57,240 | 26,142 | 22,274 | 20,925 | 29,428 | 44,313 | 18,657 | 18,580 | 20,518 | 21,331 | 21,664 | 27,274 | 29,490 | 24,445 | 10,629 |
Short Term Investments
| 19,907 | -53,645 | -53,230 | -54,899 | -55,725 | -56,666 | -53,258 | -53,596 | -55,653 | -55,475 | -56,999 | -57,781 | 2,188 | 2,088 | 4,286 | 3,041 | 2,206 | -38,081 | -27,620 | -24,320 |
Cash and Short Term Investments
| 102,078 | 64,690 | 42,414 | 37,643 | 28,928 | 57,240 | 26,142 | 22,274 | 20,925 | 29,428 | 44,313 | 18,657 | 18,580 | 20,518 | 21,331 | 21,664 | 27,274 | 29,490 | 24,445 | 10,629 |
Net Receivables
| 46,362 | 28,581 | 24,292 | 22,289 | 13,806 | 14,214 | 11,616 | 9,960 | 8,928 | 6,049 | 6,139 | 6,363 | 6,618 | 6,262 | 7,258 | 7,748 | 6,265 | 6,132 | 3,805 | 883 |
Inventory
| 48,902 | 42,828 | 38,866 | 25,464 | 27,798 | 27,239 | 21,563 | 23,578 | 22,311 | 23,199 | 16,669 | 13,014 | 10,025 | 7,800 | 5,803 | 4,816 | 3,851 | 2,959 | 1,446 | 961 |
Other Current Assets
| 27,115 | 21,728 | 26,699 | 23,518 | 18,190 | 15,886 | 15,908 | 12,638 | 12,511 | 13,969 | 10,767 | 11,782 | 9,094 | 7,706 | 6,716 | 7,513 | 5,886 | 5,307 | 7,348 | 9,799 |
Total Current Assets
| 224,457 | 157,993 | 132,439 | 109,026 | 88,853 | 114,675 | 75,229 | 68,450 | 64,675 | 72,645 | 77,888 | 49,816 | 44,317 | 42,286 | 41,108 | 41,741 | 43,276 | 43,888 | 37,044 | 22,272 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 232,013 | 181,811 | 168,663 | 162,997 | 151,223 | 141,760 | 135,285 | 129,993 | 127,440 | 126,755 | 129,851 | 124,471 | 111,660 | 107,929 | 104,707 | 93,592 | 76,962 | 63,130 | 37,041 | 26,788 |
Goodwill
| 13,616 | 11,652 | 13,106 | 15,186 | 17,426 | 16,644 | 17,833 | 18,928 | 13,199 | 14,135 | 13,443 | 12,399 | 13,052 | 16,046 | 17,473 | 16,271 | 14,015 | 17,544 | 6,046 | 4,631 |
Intangible Assets
| 206,662 | 53,794 | 49,778 | 43,056 | 41,420 | 38,014 | 3,343 | 2,971 | 2,998 | 3,034 | 6,276 | 5,054 | 5,260 | 5,776 | 6,888 | 7,312 | 9,862 | 9,335 | 1,685 | 1,642 |
Goodwill and Intangible Assets
| 220,278 | 65,446 | 62,884 | 58,242 | 58,846 | 54,658 | 21,176 | 21,899 | 16,197 | 17,169 | 19,719 | 17,453 | 18,312 | 21,822 | 24,361 | 23,583 | 23,877 | 26,879 | 7,731 | 6,273 |
Long Term Investments
| 2,162 | 55,813 | 55,113 | 57,567 | 58,232 | 60,091 | 54,586 | 57,166 | 57,501 | 57,975 | 60,378 | 62,057 | 1,881 | 1,446 | -413 | 6,533 | 22,063 | 62,750 | 28,365 | 26,539 |
Tax Assets
| 9,922 | 8,360 | 7,932 | 8,054 | 8,509 | 6,394 | 6,977 | 8,003 | 9,016 | 12,058 | 2,749 | 2,326 | 2,417 | 2,224 | 4,437 | 3,079 | 2,266 | 695 | 740 | 157 |
Other Non-Current Assets
| 59,224 | 135 | 136 | 134 | 184 | 194 | 3,512 | 3,482 | 3,505 | 2,863 | 2,603 | 2,384 | 57,394 | 55,483 | 57,938 | 56,234 | 47,237 | 3,918 | 3,975 | 1,206 |
Total Non-Current Assets
| 523,599 | 311,565 | 294,728 | 286,994 | 276,994 | 263,097 | 221,536 | 220,543 | 213,659 | 216,820 | 215,300 | 208,691 | 191,664 | 188,904 | 191,030 | 183,021 | 172,405 | 157,372 | 77,852 | 60,963 |
Total Assets
| 748,056 | 469,563 | 427,172 | 396,023 | 365,853 | 377,779 | 296,769 | 288,999 | 278,340 | 289,467 | 293,192 | 258,509 | 235,981 | 231,190 | 232,138 | 224,762 | 215,681 | 201,260 | 114,896 | 83,235 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 43,148 | 29,319 | 26,986 | 24,678 | 20,261 | 22,305 | 19,624 | 19,046 | 16,548 | 15,877 | 15,472 | 13,281 | 11,067 | 10,103 | 10,329 | 10,350 | 8,683 | 7,298 | 5,135 | 4,019 |
Short Term Debt
| 57,896 | 33,305 | 39,103 | 65,923 | 30,838 | 30,633 | 40,117 | 52,759 | 48,510 | 49,352 | 48,747 | 48,794 | 55,547 | 50,800 | 55,588 | 55,982 | 50,421 | 56,134 | 33,514 | 22,144 |
Tax Payables
| 14,966 | 3,970 | 8,785 | 1,111 | 3,269 | 3,456 | 2,113 | 2,491 | 1,849 | 2,179 | 2,867 | 3,280 | 6,366 | 5,074 | 2,920 | 1,314 | 3,453 | 3,377 | 4,014 | 1,512 |
Deferred Revenue
| 860 | 7,716 | 12,379 | 3,335 | 5,538 | 5,756 | 4,244 | 4,360 | 3,436 | 3,547 | 4,155 | 4,746 | 8,469 | 8,791 | 6,646 | 5,569 | 9,027 | 5,433 | 4,972 | 6,958 |
Other Current Liabilities
| 78,800 | 40,452 | 31,281 | 35,609 | 33,427 | 32,757 | 31,099 | 26,650 | 25,777 | 30,238 | 28,832 | 30,349 | 19,181 | 18,319 | 17,620 | 15,963 | 13,608 | 13,179 | 9,334 | 5,940 |
Total Current Liabilities
| 180,704 | 110,792 | 109,749 | 129,545 | 90,064 | 91,451 | 95,084 | 102,815 | 94,271 | 99,014 | 97,206 | 97,170 | 94,264 | 88,013 | 90,183 | 87,864 | 81,739 | 82,044 | 52,955 | 39,061 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 239,369 | 219,570 | 190,953 | 162,445 | 170,704 | 181,985 | 110,202 | 95,362 | 100,935 | 109,066 | 107,853 | 99,445 | 87,557 | 89,629 | 89,040 | 87,989 | 86,516 | 68,875 | 38,103 | 24,997 |
Deferred Revenue Non-Current
| 42,723 | 5,249 | 4,993 | 4,163 | 4,050 | 3,881 | -296 | 0 | -1,722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 909 | 0 | 613 |
Deferred Tax Liabilities Non-Current
| 57,102 | 13,609 | 12,505 | 10,919 | 10,652 | 9,699 | 296 | 0 | 1,722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,932 | 0 | 27 |
Other Non-Current Liabilities
| 13,503 | 4,507 | 4,488 | 3,520 | 3,590 | 3,681 | 9,278 | 8,714 | 8,075 | 7,155 | 6,842 | 6,675 | 5,094 | 7,661 | 7,981 | 6,904 | 4,808 | 2,896 | 1,721 | 322 |
Total Non-Current Liabilities
| 352,697 | 242,935 | 212,939 | 181,047 | 188,996 | 199,246 | 119,480 | 104,076 | 109,010 | 116,221 | 114,695 | 106,120 | 92,651 | 97,290 | 97,021 | 94,893 | 91,324 | 75,612 | 39,824 | 25,959 |
Total Liabilities
| 533,401 | 353,727 | 322,688 | 310,592 | 279,060 | 290,697 | 214,564 | 206,891 | 203,281 | 215,235 | 211,901 | 203,290 | 186,915 | 185,303 | 187,204 | 182,757 | 173,063 | 157,656 | 92,779 | 65,020 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 1,893 | 5,029 | 1,980 | 1,365 | 0 | 1,740 | 0 | 3,593 | 3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 47,497 | 26,996 | 26,996 | 26,996 | 26,996 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 23,470 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 10,089 | 3,021 | 3,021 |
Retained Earnings
| 85,461 | 60,576 | 51,080 | 41,230 | 42,090 | 34,432 | 27,152 | 21,967 | 15,697 | 12,469 | 24,796 | 25,812 | 22,691 | 21,440 | 18,279 | 16,169 | 15,800 | 12,136 | 7,042 | 4,294 |
Accumulated Other Comprehensive Income/Loss
| 21,027 | 11,167 | 6,259 | -1,893 | -5,029 | -1,980 | -1,365 | 229 | -1,740 | 987 | -3,593 | -3,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 60,400 | 16,894 | 18,984 | 17,098 | 17,528 | 14,260 | 16,875 | 22,240 | 22,501 | 24,002 | 20,411 | 6,699 | 5,552 | 4,445 | 5,869 | 3,300 | 4,756 | 10,428 | 3,021 | 2,955 |
Total Shareholders Equity
| 214,385 | 115,633 | 103,319 | 85,324 | 86,614 | 72,162 | 67,497 | 67,906 | 61,668 | 60,928 | 68,677 | 42,600 | 38,332 | 35,974 | 34,237 | 29,558 | 30,645 | 32,653 | 13,084 | 10,270 |
Total Equity
| 214,652 | 115,836 | 104,484 | 85,431 | 86,793 | 87,082 | 82,205 | 82,108 | 75,059 | 74,232 | 81,291 | 55,219 | 49,066 | 45,887 | 44,934 | 42,005 | 42,618 | 43,604 | 22,117 | 18,215 |
Total Liabilities & Shareholders Equity
| 748,053 | 469,563 | 427,172 | 396,023 | 365,853 | 377,779 | 296,769 | 288,999 | 278,340 | 289,467 | 293,192 | 258,509 | 235,981 | 231,190 | 232,138 | 224,762 | 215,681 | 201,260 | 114,896 | 83,235 |