Saizeriya Co.,Ltd.
TSE:7581.T
5720 (JPY) • At close November 8, 2024
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
| 71,949 | 67,855 | 60,275 | 55,332 | 42,320 | 43,266 | 37,486 | 37,410 | 30,217 | 24,113 | 18,134 | 17,988 | 18,000 | 19,816 | 22,654 | 14,681 | 15,245 | 11,982 | 9,481 | 8,340.357 | 10,961.052 |
Short Term Investments
| 0 | -59 | -81 | -111 | -188 | -10,618 | -10,697 | -10,609 | -10,632 | 4,000 | -11,129 | -10,904 | 1,000 | -3,284 | -3,914 | -4,557 | -5,105 | -5,779 | 0 | 0 | 1,000.003 |
Cash and Short Term Investments
| 71,949 | 67,855 | 60,275 | 55,332 | 42,320 | 43,266 | 37,486 | 37,410 | 30,217 | 28,113 | 18,134 | 17,988 | 19,000 | 19,816 | 22,654 | 14,681 | 15,245 | 11,982 | 9,481 | 8,340.357 | 11,961.055 |
Net Receivables
| 5,420 | 3,525 | 2,582 | 1,490 | 1,046 | 1,979 | 1,824 | 1,886 | 1,734 | 1,610 | 1,934 | 1,867 | 1,744 | 1,855 | 1,654 | 5,706 | 1,251 | 547 | 466 | 925.24 | 751.387 |
Inventory
| 15,843 | 11,525 | 11,605 | 8,918 | 7,423 | 6,508 | 7,072 | 6,632 | 5,663 | 7,270 | 6,122 | 5,515 | 4,046 | 3,952 | 3,683 | 3,473 | 3,370 | 3,932 | 3,980 | 3,721.433 | 3,562.973 |
Other Current Assets
| 4,946 | 4,749 | 4,473 | 4,302 | 6,052 | 4,262 | 4,155 | 3,526 | 2,753 | 2,927 | 2,785 | 2,646 | 2,549 | 2,275 | 1,938 | 1,912 | 1,834 | 3,588 | 3,875 | 2,985.507 | 2,531.885 |
Total Current Assets
| 98,158 | 87,654 | 78,935 | 70,042 | 56,841 | 56,015 | 50,537 | 49,454 | 40,367 | 39,920 | 28,975 | 28,016 | 27,339 | 27,898 | 29,929 | 25,772 | 21,700 | 20,049 | 17,802 | 15,972.537 | 18,807.3 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 55,772 | 61,379 | 63,031 | 61,287 | 56,859 | 37,771 | 40,182 | 39,269 | 37,908 | 40,807 | 42,055 | 42,082 | 35,858 | 30,585 | 28,038 | 26,741 | 26,884 | 26,832 | 27,013 | 27,620.892 | 27,758.119 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 427 | 367 | 412 | 465 | 685 | 750 | 834 | 1,022 | 992 | 472 | 605 | 496 | 425 | 208 | 234 | 264 | 285 | 356 | 401.274 | 314.371 |
Goodwill and Intangible Assets
| 578 | 427 | 367 | 412 | 465 | 685 | 750 | 834 | 1,022 | 992 | 472 | 605 | 496 | 425 | 208 | 234 | 264 | 285 | 356 | 401.274 | 314.371 |
Long Term Investments
| 20 | 338 | 360 | 370 | 447 | 10,877 | 10,956 | 10,868 | 10,971 | -3,661 | 11,954 | 13,521 | 1,700 | 5,778 | 6,075 | 6,089 | 5,874 | 6,279 | 6,456 | 7,058.906 | 7,593.556 |
Tax Assets
| 2,723 | 5,182 | 5,069 | 5,744 | 5,220 | 3,433 | 2,233 | 1,948 | 1,834 | 1,990 | 1,696 | 1,062 | 707 | 670 | 45 | 41 | 120 | 173 | 186 | 475.994 | 434.144 |
Other Non-Current Assets
| 10,885 | 135 | 162 | 184 | 230 | 186 | 235 | 356 | 358 | 15,435 | 2,068 | 2,185 | 14,216 | 10,106 | 9,807 | 9,492 | 9,109 | 9,001 | 8,057 | 8,123.674 | 7,024.973 |
Total Non-Current Assets
| 69,978 | 67,461 | 68,989 | 67,997 | 63,221 | 52,952 | 54,356 | 53,275 | 52,093 | 55,563 | 58,245 | 59,455 | 52,977 | 47,564 | 44,173 | 42,597 | 42,251 | 42,570 | 42,068 | 43,680.74 | 43,125.163 |
Total Assets
| 168,136 | 155,121 | 147,930 | 138,045 | 120,068 | 108,970 | 104,896 | 102,731 | 92,463 | 95,485 | 87,224 | 87,472 | 80,316 | 75,462 | 74,102 | 68,369 | 63,951 | 62,619 | 59,870 | 59,653.277 | 61,932.463 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 9,592 | 8,513 | 5,769 | 4,125 | 4,279 | 5,792 | 5,886 | 5,489 | 5,027 | 5,302 | 5,021 | 4,426 | 3,805 | 3,806 | 3,473 | 3,315 | 3,450 | 3,121 | 3,276 | 3,322.053 | 3,197.369 |
Short Term Debt
| 7,544 | 18,866 | 5,779 | 14,338 | 14,014 | 9 | 9 | 9 | 493 | 3,016 | 2,086 | 4,021 | 2,000 | 1,496 | 5,449 | 5,442 | 0 | 0 | 482 | 2,692.33 | 4,430.413 |
Tax Payables
| 0 | 1,472 | 2,160 | 746 | 293 | 1,837 | 970 | 2,538 | 1,918 | 1,720 | 561 | 1,224 | 1,787 | 3,598 | 3,152 | 264 | 1,598 | 2,064 | 1,998 | 1,158.909 | 1,497.486 |
Deferred Revenue
| 4,577 | 3,463 | 0 | 1,992 | 1,353 | 3,600 | 970 | 4,096 | 3,685 | 3,167 | 1,950 | 2,624 | 3,178 | 5,103 | 5,139 | 1,760 | 0 | 0 | 2,969 | 2,136.308 | 2,058.757 |
Other Current Liabilities
| 10,931 | 8,638 | 11,292 | 4,990 | 5,893 | 6,895 | 7,823 | 6,940 | 6,188 | 6,615 | 6,101 | 4,227 | 4,267 | 4,206 | 4,342 | 3,516 | 6,044 | 6,076 | 3,363 | 5,008.548 | 4,039.459 |
Total Current Liabilities
| 32,644 | 39,480 | 22,840 | 25,445 | 25,539 | 16,296 | 14,688 | 16,534 | 15,393 | 18,100 | 15,158 | 15,298 | 13,250 | 14,611 | 18,403 | 14,033 | 9,494 | 9,197 | 10,090 | 13,159.239 | 13,725.998 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 6,000 | 7,649 | 21,740 | 20,593 | 6,206 | 85 | 94 | 104 | 113 | 607 | 131 | 2,217 | 1,658 | 156 | 1,652 | 6,930 | 0 | 0 | 0 | 482.351 | 4,574.681 |
Deferred Revenue Non-Current
| 9,132 | 8,852 | 0 | 8,283 | 7,800 | 7,163 | 6,470 | 5,375 | 3,933 | 3,916 | 2,871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,082.445 | 970.407 |
Deferred Tax Liabilities Non-Current
| 9 | 4 | 33 | 4 | 4 | 25 | 30 | 37 | 35 | 30 | 32 | 0 | 0 | 0 | 7 | 21 | 43 | 51 | 53 | 70.229 | 29.478 |
Other Non-Current Liabilities
| 9,543 | 106 | 8,795 | 152 | 165 | 226 | 220 | 271 | 327 | 410 | 391 | 2,613 | 2,440 | 2,320 | 134 | 141 | 60 | 215 | 460 | 116.613 | 153.036 |
Total Non-Current Liabilities
| 24,684 | 16,611 | 30,568 | 29,032 | 14,175 | 7,499 | 6,814 | 5,787 | 4,408 | 4,963 | 3,425 | 4,830 | 4,098 | 2,476 | 1,793 | 7,092 | 103 | 266 | 513 | 1,751.638 | 5,727.602 |
Total Liabilities
| 57,328 | 56,091 | 53,408 | 54,477 | 39,714 | 23,795 | 21,502 | 22,321 | 19,801 | 23,063 | 18,583 | 20,128 | 17,348 | 17,087 | 20,196 | 21,125 | 9,597 | 9,463 | 10,603 | 14,910.877 | 19,453.6 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 4,068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612 | 8,612.5 | 8,612.5 |
Retained Earnings
| 84,811 | 77,377 | 73,114 | 68,343 | 67,464 | 71,807 | 67,727 | 63,557 | 56,967 | 52,376 | 49,510 | 49,481 | 46,451 | 41,887 | 36,933 | 30,011 | 35,883 | 32,809 | 29,056 | 26,015.794 | 24,144.774 |
Accumulated Other Comprehensive Income/Loss
| 13,311 | 9,228 | 9,067 | 3,226 | 1,360 | 980 | 2,444 | 2,876 | 1,111 | 4,212 | 3,724 | 2,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1 | 3,813 | 3,729 | 3,387 | 2,918 | 3,776 | 4,611 | 5,365 | 5,972 | 7,222 | 6,795 | 6,796 | 7,905 | 7,876 | 8,361 | 8,621 | 9,859 | 11,735 | 11,599 | 10,114.106 | 9,721.589 |
Total Shareholders Equity
| 110,803 | 99,030 | 94,522 | 83,568 | 80,354 | 85,175 | 83,394 | 80,410 | 72,662 | 72,422 | 68,641 | 67,344 | 62,968 | 58,375 | 53,906 | 47,244 | 54,354 | 53,156 | 49,267 | 44,742.4 | 42,478.863 |
Total Equity
| 110,803 | 99,030 | 94,522 | 83,568 | 80,354 | 85,175 | 83,394 | 80,410 | 72,662 | 72,422 | 68,641 | 67,344 | 62,968 | 58,375 | 53,906 | 47,244 | 54,354 | 53,156 | 49,267 | 44,742.4 | 42,478.863 |
Total Liabilities & Shareholders Equity
| 168,136 | 155,121 | 147,930 | 138,045 | 120,068 | 108,970 | 104,896 | 102,731 | 92,463 | 95,485 | 87,224 | 87,472 | 80,316 | 75,462 | 74,102 | 68,369 | 63,951 | 62,619 | 59,870 | 59,653.277 | 61,932.463 |