Kamei Corporation
TSE:8037.T
1894 (JPY) • At close November 12, 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
| 50,865 | 45,080 | 39,804 | 43,495 | 35,792 | 33,464 | 28,630 | 28,604 | 18,648 | 19,582 | 19,635 | 15,470 | 17,056 | 19,665 | 20,190 | 19,745 | 11,945 | 18,258 | 15,739 | 16,109 |
Short Term Investments
| 4,096 | 6,601 | 7,363 | 6,287 | 6,763 | 7,289 | 8,960 | 10,526 | 7,616 | 3,055 | 1,851 | 2,135 | 1,908 | 1,395 | 1,486 | 2,112 | 9 | 9 | 9 | 9 |
Cash and Short Term Investments
| 54,961 | 51,681 | 47,167 | 49,782 | 42,555 | 40,753 | 37,590 | 39,130 | 26,264 | 22,637 | 21,486 | 17,605 | 18,964 | 21,060 | 21,676 | 21,857 | 11,954 | 18,267 | 15,748 | 16,118 |
Net Receivables
| 96,854 | 98,002 | 97,725 | 77,065 | 71,672 | 74,482 | 74,179 | 59,929 | 53,770 | 61,733 | 69,661 | 63,705 | 61,354 | 52,421 | 52,686 | 47,534 | 63,602 | 60,049 | 66,365 | 58,831 |
Inventory
| 33,244 | 32,628 | 24,188 | 26,276 | 28,821 | 26,527 | 23,048 | 21,922 | 19,648 | 23,626 | 23,309 | 22,226 | 17,714 | 16,344 | 14,460 | 14,433 | 16,191 | 15,446 | 14,880 | 12,464 |
Other Current Assets
| 11,887 | 10,192 | 9,279 | 9,417 | 8,658 | 7,495 | 6,172 | 7,168 | 6,874 | 7,793 | 6,410 | 6,879 | 6,388 | 5,688 | 6,034 | 8,833 | 11,455 | 7,648 | 10,720 | 8,532 |
Total Current Assets
| 196,946 | 185,902 | 170,996 | 156,253 | 144,943 | 141,968 | 132,827 | 128,149 | 106,556 | 115,789 | 120,866 | 110,415 | 104,420 | 95,513 | 94,856 | 90,568 | 103,202 | 101,410 | 107,713 | 95,945 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 92,689 | 90,274 | 80,173 | 71,913 | 71,502 | 68,054 | 66,363 | 63,030 | 63,553 | 80,654 | 78,969 | 75,261 | 72,218 | 69,008 | 71,894 | 69,614 | 65,035 | 64,507 | 64,619 | 71,543 |
Goodwill
| 905 | 1,274 | 3,270 | 1,995 | 1,457 | 2,079 | 3,035 | 3,004 | 3,927 | 5,110 | 4,092 | 5,052 | 5,956 | 5,871 | 6,275 | 5,171 | 3,425 | 3,847 | 0 | 0 |
Intangible Assets
| 5,254 | 5,102 | 5,409 | 2,545 | 2,720 | 2,564 | 3,747 | 4,899 | 5,870 | 7,670 | 8,245 | 4,209 | 2,283 | 1,814 | 1,691 | 1,610 | 1,401 | 1,508 | 3,239 | 3,509 |
Goodwill and Intangible Assets
| 6,159 | 6,376 | 8,679 | 4,540 | 4,177 | 4,643 | 6,782 | 7,903 | 9,797 | 12,780 | 12,337 | 9,261 | 8,239 | 7,685 | 7,966 | 6,781 | 4,826 | 5,355 | 3,239 | 3,509 |
Long Term Investments
| 22,550 | 22,018 | 22,203 | 20,677 | 19,083 | 20,262 | 7,856 | 5,302 | 12,962 | 13,675 | 12,121 | 10,538 | 8,765 | 9,188 | 11,071 | 10,781 | 12,553 | 15,374 | 16,863 | 14,117 |
Tax Assets
| 572 | 904 | 1,218 | 982 | 1,601 | 1,077 | 521 | 1,086 | 1,143 | 440 | 525 | 667 | 1,232 | 891 | 936 | 1,118 | 751 | 285 | 77 | 1,699 |
Other Non-Current Assets
| 5,694 | 2,079 | 2,028 | 2,120 | 2,139 | 2,237 | 16,082 | 17,418 | 14,909 | 11,953 | 9,550 | 9,813 | 9,103 | 8,315 | 8,723 | 9,363 | 6,268 | 6,429 | 6,070 | 5,955 |
Total Non-Current Assets
| 127,664 | 121,651 | 114,301 | 100,232 | 98,502 | 96,273 | 97,604 | 94,739 | 102,364 | 119,502 | 113,502 | 105,540 | 99,557 | 95,087 | 100,590 | 97,657 | 89,433 | 91,950 | 90,868 | 96,823 |
Total Assets
| 324,610 | 307,556 | 285,300 | 256,486 | 243,448 | 238,243 | 230,432 | 222,887 | 208,919 | 235,292 | 234,370 | 215,955 | 203,977 | 190,600 | 195,446 | 188,225 | 192,635 | 193,360 | 198,581 | 192,768 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 58,551 | 57,871 | 56,189 | 40,061 | 35,705 | 43,590 | 40,908 | 36,831 | 31,589 | 42,605 | 50,837 | 41,838 | 43,580 | 35,165 | 37,614 | 27,929 | 43,225 | 37,678 | 43,663 | 35,115 |
Short Term Debt
| 50,330 | 51,299 | 49,293 | 43,954 | 44,843 | 40,417 | 41,988 | 48,460 | 38,728 | 41,398 | 43,333 | 45,386 | 45,402 | 39,464 | 37,914 | 41,542 | 40,487 | 50,530 | 53,731 | 57,784 |
Tax Payables
| 2,872 | 2,671 | 2,950 | 2,324 | 2,109 | 1,987 | 800 | 3,706 | 2,564 | 2,546 | 2,407 | 1,696 | 5,007 | 1,167 | 1,699 | 2,057 | 941 | 1,184 | 3,113 | 785 |
Deferred Revenue
| 2,872 | 4,519 | 4,701 | 3,941 | 3,668 | 3,497 | 2,466 | 5,266 | 4,109 | 4,202 | 4,052 | 3,441 | 6,951 | 4,905 | 3,668 | 4,186 | 2,206 | 2,469 | 4,407 | 1,981 |
Other Current Liabilities
| 17,769 | 13,439 | 13,691 | 19,444 | 18,585 | 16,190 | 15,457 | 12,151 | 13,465 | 18,792 | 15,819 | 16,775 | 15,289 | 15,937 | 12,415 | 14,229 | 11,516 | 12,543 | 12,406 | 10,432 |
Total Current Liabilities
| 132,394 | 129,799 | 126,824 | 109,724 | 104,910 | 105,681 | 101,619 | 106,414 | 90,455 | 109,543 | 116,448 | 105,695 | 109,278 | 91,733 | 89,642 | 85,757 | 96,169 | 101,935 | 112,913 | 104,116 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 17,572 | 18,666 | 10,257 | 14,552 | 14,024 | 13,183 | 13,212 | 8,537 | 22,372 | 24,977 | 24,168 | 22,731 | 15,478 | 26,497 | 29,514 | 27,112 | 20,087 | 9,726 | 2,141 | 428 |
Deferred Revenue Non-Current
| 10,389 | 3,841 | 3,715 | 3,464 | 3,322 | 3,350 | 3,250 | 3,074 | 3,191 | 6,192 | 6,152 | 4,999 | 5,543 | 5,862 | 4,571 | 4,161 | 4,102 | 4,778 | 4,677 | 4,664 |
Deferred Tax Liabilities Non-Current
| 6,168 | 5,303 | 5,133 | 2,921 | 2,782 | 2,821 | 3,756 | 3,276 | 4,195 | 6,046 | 3,629 | 3,114 | 2,839 | 3,431 | 3,545 | 3,725 | 3,814 | 4,191 | 4,761 | 4,703 |
Other Non-Current Liabilities
| 9,404 | 5,648 | 6,722 | 5,930 | 5,902 | 5,694 | 5,712 | 5,132 | 1,464 | 1,789 | 3,127 | 2,940 | 1,093 | 783 | 765 | 922 | 1,037 | 3,917 | 968 | 3,597 |
Total Non-Current Liabilities
| 33,144 | 33,458 | 25,827 | 26,867 | 26,030 | 25,048 | 25,930 | 20,019 | 31,222 | 39,004 | 37,076 | 33,784 | 24,953 | 36,573 | 38,395 | 35,920 | 29,040 | 22,612 | 17,224 | 18,056 |
Total Liabilities
| 165,538 | 163,257 | 152,651 | 136,591 | 130,940 | 130,729 | 127,549 | 126,433 | 121,677 | 148,547 | 153,524 | 139,479 | 134,231 | 128,306 | 128,037 | 121,677 | 125,209 | 124,547 | 130,137 | 122,172 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 | 8,132 |
Retained Earnings
| 125,147 | 116,514 | 109,197 | 99,901 | 93,059 | 87,311 | 81,266 | 75,521 | 68,338 | 59,531 | 56,375 | 52,126 | 47,338 | 41,281 | 45,259 | 45,044 | 44,165 | 44,141 | 43,453 | 45,751 |
Accumulated Other Comprehensive Income/Loss
| 14,593 | 9,295 | 5,110 | 2,577 | 2,417 | 3,419 | 5,030 | 4,474 | 2,672 | 5,228 | 2,574 | 2,022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,135 | 3,133 | 3,021 | 3,021 | 3,021 | 3,020 | 3,021 | 7,512 | 3,039 | 3,040 | 3,259 | 5,280 | 3,264 | 3,266 | 3,268 | 3,272 | 3,281 | 3,295 | 3,300 | 7,199 |
Total Shareholders Equity
| 151,007 | 137,074 | 125,461 | 113,630 | 106,630 | 101,882 | 97,450 | 91,165 | 82,181 | 75,930 | 70,339 | 65,538 | 59,149 | 52,834 | 56,878 | 56,076 | 56,948 | 58,868 | 58,697 | 60,699 |
Total Equity
| 159,067 | 144,297 | 132,648 | 119,894 | 112,507 | 107,512 | 102,883 | 96,454 | 87,242 | 86,745 | 80,846 | 76,476 | 69,746 | 62,294 | 67,409 | 66,548 | 67,426 | 68,813 | 68,444 | 70,596 |
Total Liabilities & Shareholders Equity
| 324,605 | 300,331 | 278,112 | 250,221 | 237,570 | 232,611 | 230,432 | 222,887 | 208,919 | 235,292 | 234,370 | 215,955 | 203,977 | 190,600 | 195,446 | 188,225 | 192,635 | 193,360 | 198,581 | 192,768 |