Nagase & Co., Ltd.
TSE:8012.T
3257 (JPY) • At close November 14, 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
| 59,185 | 40,897 | 54,211 | 49,254 | 51,408 | 44,068 | 43,303 | 39,830 | 43,283 | 40,575 | 34,980 | 46,693 | 29,184 | 47,202 | 42,807 | 26,137 | 23,490 | 21,922 | 23,539 | 17,853 |
Short Term Investments
| 225 | -7,945 | -8,613 | -7,507 | -6,632 | -4,975 | -109 | -483 | -1,023 | -1,139 | -1,281 | -837 | -1,122 | -599 | -51 | 10,000 | -102 | -118 | -42 | -183 |
Cash and Short Term Investments
| 59,410 | 40,897 | 54,211 | 49,254 | 51,408 | 44,068 | 43,303 | 39,830 | 43,283 | 40,575 | 34,980 | 46,693 | 29,184 | 47,202 | 42,807 | 36,137 | 23,490 | 21,922 | 23,539 | 17,853 |
Net Receivables
| 320,186 | 301,084 | 288,614 | 241,995 | 220,384 | 230,104 | 225,397 | 206,208 | 195,445 | 207,403 | 202,060 | 194,944 | 196,467 | 184,922 | 185,034 | 164,404 | 229,859 | 216,569 | 193,299 | 171,459 |
Inventory
| 147,990 | 169,720 | 157,524 | 97,241 | 95,685 | 81,001 | 73,670 | 63,119 | 62,919 | 69,012 | 57,458 | 51,862 | 45,258 | 36,714 | 31,051 | 40,071 | 42,946 | 43,372 | 40,268 | 36,316 |
Other Current Assets
| 14,884 | 18,431 | 13,937 | 13,261 | 11,860 | 10,654 | 13,739 | 12,058 | 10,687 | 12,858 | 11,864 | 12,252 | 11,371 | 8,466 | 8,883 | 8,535 | 13,320 | 9,763 | 9,193 | 9,032 |
Total Current Assets
| 542,470 | 530,132 | 514,286 | 401,751 | 379,337 | 365,827 | 356,109 | 321,215 | 312,334 | 329,848 | 306,362 | 305,751 | 282,280 | 277,304 | 267,775 | 249,147 | 309,615 | 291,626 | 266,299 | 234,660 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 87,392 | 82,065 | 72,554 | 70,896 | 74,308 | 66,467 | 67,225 | 67,620 | 66,474 | 66,773 | 63,913 | 60,968 | 56,727 | 39,916 | 40,322 | 39,207 | 35,837 | 31,833 | 30,819 | 29,673 |
Goodwill
| 27,884 | 29,004 | 29,492 | 30,216 | 35,246 | 23,866 | 25,478 | 23,034 | 24,582 | 27,626 | 29,780 | 30,726 | 32,079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 41,465 | 39,924 | 35,578 | 34,382 | 37,351 | 13,413 | 15,612 | 17,708 | 19,934 | 21,218 | 23,250 | 24,569 | 25,374 | 3,674 | 2,522 | 2,768 | 3,375 | 2,944 | 1,506 | 520 |
Goodwill and Intangible Assets
| 69,349 | 68,928 | 65,070 | 64,598 | 72,597 | 37,279 | 41,090 | 40,742 | 44,516 | 48,844 | 53,030 | 55,295 | 57,453 | 3,674 | 2,522 | 2,768 | 3,375 | 2,944 | 1,506 | 520 |
Long Term Investments
| 78,202 | 77,688 | 84,213 | 101,226 | 82,756 | 95,238 | 100,512 | 95,031 | 82,368 | 93,777 | 67,556 | 57,707 | 50,136 | 51,325 | 53,739 | 33,569 | 62,648 | 88,183 | 93,370 | 66,080 |
Tax Assets
| 4,596 | 3,857 | 3,572 | 1,903 | 2,085 | 2,290 | 1,614 | 1,524 | 1,544 | 2,381 | 2,702 | 2,249 | 896 | 1,046 | 968 | 919 | 836 | 757 | 712 | 827 |
Other Non-Current Assets
| 10,327 | 16 | 21 | 210 | 389 | 244 | 4,891 | 4,641 | 4,843 | 4,899 | 4,574 | 4,778 | 3,350 | 2,071 | 2,762 | 15,358 | 7,558 | 7,516 | 4,067 | 3,530 |
Total Non-Current Assets
| 249,866 | 232,554 | 225,430 | 238,833 | 232,135 | 201,518 | 215,332 | 209,558 | 199,745 | 216,674 | 191,775 | 180,997 | 168,562 | 98,032 | 100,313 | 91,821 | 110,254 | 131,233 | 130,474 | 100,630 |
Total Assets
| 792,336 | 762,688 | 739,720 | 640,587 | 611,477 | 567,346 | 571,445 | 530,775 | 512,081 | 546,525 | 498,141 | 486,747 | 450,842 | 375,336 | 368,088 | 340,968 | 419,869 | 422,859 | 396,773 | 335,290 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 156,352 | 140,438 | 149,036 | 119,941 | 108,285 | 117,256 | 118,028 | 102,076 | 97,800 | 105,737 | 105,014 | 107,941 | 109,163 | 101,679 | 108,643 | 90,007 | 134,864 | 141,461 | 118,810 | 110,648 |
Short Term Debt
| 104,677 | 94,904 | 101,628 | 43,265 | 51,949 | 48,677 | 40,494 | 35,115 | 25,381 | 40,951 | 27,393 | 35,469 | 50,246 | 16,138 | 10,412 | 19,888 | 24,348 | 14,207 | 19,311 | 10,532 |
Tax Payables
| 5,195 | 2,913 | 7,100 | 3,565 | 4,625 | 3,594 | 1,738 | 1,849 | 4,305 | 2,268 | 3,720 | 2,947 | 3,170 | 3,947 | 1,992 | 1,182 | 4,342 | 3,997 | 4,010 | 3,677 |
Deferred Revenue
| 0 | 10,269 | 15,245 | 9,810 | 9,918 | 9,236 | 7,507 | 6,569 | 8,736 | 6,814 | 8,021 | 7,155 | 7,050 | 7,539 | 4,987 | 3,747 | 8,014 | 7,261 | 4,010 | 3,681 |
Other Current Liabilities
| 36,451 | 27,410 | 19,582 | 19,748 | 15,739 | 13,867 | 17,766 | 14,316 | 11,160 | 13,840 | 11,477 | 19,455 | 19,110 | 16,753 | 16,067 | 15,178 | 20,383 | 17,449 | 18,116 | 16,390 |
Total Current Liabilities
| 302,675 | 286,203 | 307,836 | 206,139 | 200,434 | 201,866 | 193,040 | 166,494 | 156,118 | 176,424 | 163,646 | 165,812 | 181,689 | 138,517 | 137,114 | 126,255 | 183,937 | 177,114 | 160,247 | 141,247 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 60,025 | 72,460 | 48,244 | 65,806 | 74,038 | 27,683 | 38,012 | 40,334 | 53,369 | 50,322 | 57,140 | 62,614 | 38,464 | 3,558 | 11,104 | 11,052 | 2,302 | 6,284 | 5,523 | 3,487 |
Deferred Revenue Non-Current
| 0 | 13,262 | 13,238 | 13,292 | 13,677 | 12,461 | 14,518 | 14,625 | 14,060 | 10,803 | 11,875 | 10,283 | 10,032 | 7,295 | 6,815 | 6,888 | 6,691 | 6,851 | 6,835 | 8,347 |
Deferred Tax Liabilities Non-Current
| 13,567 | 10,360 | 12,310 | 16,077 | 9,280 | 12,075 | 16,365 | 13,503 | 8,433 | 20,272 | 12,506 | 9,251 | 7,251 | 8,810 | 9,498 | 3,993 | 10,759 | 19,790 | 21,497 | 9,803 |
Other Non-Current Liabilities
| 14,750 | 2,016 | 3,002 | 844 | 807 | 653 | 707 | 623 | 955 | 1,205 | 1,084 | 984 | 662 | 843 | 804 | 849 | 1,112 | 1,151 | 297 | 472 |
Total Non-Current Liabilities
| 88,342 | 98,098 | 76,794 | 96,019 | 97,802 | 52,872 | 69,602 | 69,085 | 76,817 | 82,602 | 82,605 | 83,132 | 56,409 | 27,503 | 28,221 | 22,782 | 27,555 | 34,076 | 34,152 | 22,109 |
Total Liabilities
| 391,017 | 384,301 | 384,630 | 302,158 | 298,236 | 254,738 | 262,642 | 235,579 | 232,935 | 259,026 | 246,251 | 248,944 | 238,098 | 166,020 | 165,335 | 149,037 | 211,492 | 211,190 | 194,399 | 163,356 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 309,065 | 298,821 | 284,764 | 272,342 | 262,892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 | 9,699 |
Retained Earnings
| 303,328 | 290,279 | 280,015 | 265,920 | 257,067 | 247,617 | 232,534 | 219,721 | 213,572 | 205,203 | 206,351 | 199,160 | 186,907 | 181,665 | 171,286 | 168,257 | 165,664 | 156,749 | 145,709 | 134,778 |
Accumulated Other Comprehensive Income/Loss
| 81,231 | 58,609 | 45,439 | 44,922 | 32,978 | 44,782 | 53,358 | 50,542 | 39,305 | 55,069 | 27,347 | 16,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -193 | 9,086 | 54,546 | 54,067 | 38,554 | 50,358 | 8,044 | 10,253 | 11,385 | 11,426 | 30,672 | 19,694 | 4,581 | 4,581 | 4,848 | 4,956 | 4,838 | 38,756 | 4,121 | 3,740 |
Total Shareholders Equity
| 394,065 | 367,674 | 344,260 | 329,686 | 305,320 | 307,674 | 303,635 | 290,215 | 273,961 | 281,397 | 246,722 | 228,553 | 204,817 | 201,752 | 195,580 | 184,835 | 200,738 | 205,204 | 196,619 | 167,090 |
Total Equity
| 401,315 | 378,387 | 355,090 | 338,429 | 313,241 | 312,608 | 308,803 | 295,196 | 279,146 | 287,499 | 251,890 | 237,803 | 212,744 | 209,316 | 202,753 | 191,931 | 208,377 | 211,669 | 202,374 | 171,934 |
Total Liabilities & Shareholders Equity
| 792,332 | 762,688 | 739,720 | 640,587 | 611,477 | 567,346 | 571,445 | 530,775 | 512,081 | 546,525 | 498,141 | 486,747 | 450,842 | 375,336 | 368,088 | 340,968 | 419,869 | 422,859 | 396,773 | 335,290 |