Unicharm Corporation
TSE:8113.T
4767 (JPY) • At close November 5, 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
| 253,770 | 217,153 | 187,547 | 199,522 | 128,787 | 135,065 | 169,903 | 175,742 | 138,503 | 138,781 | 108,901 | 74,321 | 66,956 | 118,569 | 99,875 | 74,625 | 86,850 | 65,471 | 46,358 | 67,812 |
Short Term Investments
| 80,605 | 90,450 | 119,752 | 97,588 | 86,418 | 53,520 | 59,119 | 29 | -2,160 | 3,013 | 3,013 | 11,212 | 19,908 | 701 | 1,499 | 5,534 | 6,906 | 13,112 | 11,914 | 12,743 |
Cash and Short Term Investments
| 334,375 | 307,603 | 307,299 | 297,110 | 215,205 | 188,585 | 229,022 | 175,771 | 138,503 | 138,781 | 111,914 | 85,533 | 86,864 | 119,270 | 101,374 | 80,159 | 93,756 | 78,583 | 58,272 | 80,555 |
Net Receivables
| 151,561 | 152,971 | 129,367 | 112,698 | 121,784 | 100,159 | 98,821 | 101,097 | 112,500 | 88,442 | 80,951 | 74,266 | 63,154 | 57,491 | 47,128 | 44,711 | 41,811 | 40,649 | 31,123 | 35,802 |
Inventory
| 102,965 | 117,590 | 89,811 | 61,617 | 65,240 | 71,939 | 60,529 | 57,401 | 64,028 | 62,432 | 51,627 | 44,784 | 33,660 | 22,392 | 20,085 | 22,690 | 19,299 | 20,376 | 12,072 | 16,176 |
Other Current Assets
| 50,001 | 25,592 | 21,266 | 19,537 | 24,891 | 23,758 | 18,804 | 17,981 | 16,662 | 29,104 | 20,699 | 6,145 | 6,959 | 5,566 | 3,664 | 6,730 | 2,885 | 2,980 | 3,190 | 2,450 |
Total Current Assets
| 638,902 | 603,756 | 547,743 | 490,962 | 427,120 | 384,441 | 407,176 | 352,250 | 331,693 | 321,772 | 265,191 | 210,728 | 190,637 | 204,719 | 172,251 | 154,290 | 157,751 | 142,588 | 104,657 | 134,983 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 285,585 | 271,662 | 271,689 | 258,814 | 284,105 | 240,628 | 228,521 | 244,325 | 247,808 | 240,082 | 204,417 | 163,129 | 116,821 | 98,389 | 95,356 | 84,247 | 86,463 | 86,725 | 72,796 | 77,109 |
Goodwill
| 45,325 | 44,979 | 42,446 | 45,535 | 47,556 | 47,937 | 23,131 | 62,075 | 67,359 | 72,148 | 73,463 | 76,686 | 78,905 | 65,022 | 12,029 | 12,734 | 2,542 | 2,724 | 0 | 2,677 |
Intangible Assets
| 95,727 | 90,523 | 85,407 | 90,006 | 94,162 | 100,121 | 46,563 | 21,007 | 22,469 | 24,030 | 22,022 | 20,708 | 18,804 | 2,467 | 2,582 | 3,493 | 1,202 | 1,302 | 0 | 0 |
Goodwill and Intangible Assets
| 95,727 | 90,523 | 85,407 | 90,006 | 94,162 | 100,121 | 46,563 | 83,082 | 89,828 | 96,178 | 95,485 | 97,394 | 97,709 | 67,489 | 14,611 | 16,227 | 3,744 | 4,026 | 0 | 2,677 |
Long Term Investments
| 90,651 | -24,100 | -52,934 | -58,954 | -43,137 | -2,751 | -24,755 | 23,646 | 25,771 | 33,761 | 19,092 | 8,452 | -5,609 | 12,326 | 16,553 | 10,075 | 13,454 | 16,492 | 16,831 | 16,856 |
Tax Assets
| 13,894 | 14,860 | 13,911 | 13,078 | 13,141 | 9,418 | 9,451 | 2,843 | 2,195 | 0 | 27,776 | 36,616 | 45,146 | 53,107 | 1,103 | 785 | 646 | 222 | 0 | 12,969 |
Other Non-Current Assets
| 8,868 | 92,517 | 121,839 | 99,507 | 88,611 | 63,626 | 69,687 | 5,393 | 5,302 | 7,315 | 8,457 | 18,733 | 27,793 | 7,985 | 7,899 | 12,689 | 13,377 | 18,710 | 21,081 | 5,761 |
Total Non-Current Assets
| 494,725 | 445,462 | 439,912 | 402,451 | 436,882 | 411,042 | 329,467 | 359,289 | 370,904 | 377,336 | 355,227 | 324,324 | 281,860 | 239,296 | 135,522 | 124,023 | 117,684 | 126,175 | 110,708 | 115,372 |
Total Assets
| 1,133,627 | 1,049,218 | 987,655 | 893,413 | 864,003 | 795,483 | 736,643 | 711,538 | 702,598 | 699,108 | 620,415 | 535,052 | 472,497 | 444,015 | 307,773 | 278,313 | 275,435 | 268,763 | 215,365 | 250,355 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 125,156 | 171,035 | 167,241 | 145,316 | 150,007 | 153,494 | 138,480 | 93,257 | 93,799 | 91,586 | 78,433 | 53,185 | 75,520 | 66,413 | 64,244 | 62,303 | 64,010 | 23,828 | 19,889 | 20,876 |
Short Term Debt
| 20,942 | 10,787 | 33,882 | 8,975 | 10,264 | 18,834 | 6,189 | 6,753 | 3,846 | 27,979 | 7,709 | 6,228 | 8,267 | 8,371 | 6,305 | 4,666 | 3,427 | 6,981 | 30,759 | 38,223 |
Tax Payables
| 15,607 | 14,600 | 13,639 | 16,183 | 7,041 | 13,579 | 11,070 | 9,337 | 7,667 | 0 | 5,739 | 3,234 | 4,348 | 1,953 | 10,390 | 4,332 | 6,696 | 3,047 | 2,846 | 6,723 |
Deferred Revenue
| 15,607 | 0 | 19,094 | 21,948 | 13,039 | 14,212 | 11,309 | 56,000 | 53,864 | 0 | 46,034 | 44,776 | 8,351 | 6,425 | 14,248 | 7,631 | 9,975 | 39,120 | 2,846 | 6,723 |
Other Current Liabilities
| 108,368 | 74,841 | 54,233 | 56,976 | 43,558 | 44,958 | 38,001 | 19,984 | 17,121 | 70,618 | 16,727 | 17,358 | 14,223 | 8,934 | 7,527 | 5,921 | 5,021 | 5,441 | 6,251 | 6,823 |
Total Current Liabilities
| 270,073 | 256,663 | 274,450 | 233,215 | 216,868 | 231,498 | 193,979 | 175,994 | 168,630 | 190,183 | 148,903 | 121,547 | 106,361 | 90,143 | 92,324 | 80,521 | 82,433 | 75,370 | 59,745 | 72,645 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 13,588 | 16,235 | 4,432 | 24,202 | 27,601 | 21,428 | 58,000 | 65,525 | 65,178 | 5,420 | 21,000 | 76,333 | 115,804 | 127,996 | 943 | 1,206 | 1,451 | 1,738 | 344 | 677 |
Deferred Revenue Non-Current
| 26,812 | 0 | 44,700 | 48,226 | 50,673 | 12,570 | 10,336 | 7,648 | 5,295 | 0 | 4,995 | 2,925 | 2,754 | 2,623 | 2,325 | 6,160 | 6,105 | 7,483 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 18,025 | 24,940 | 24,285 | 21,116 | 20,682 | 21,084 | 18,227 | 9,093 | 8,160 | 0 | 1,460 | 1,576 | 1,365 | 688 | 1,378 | 1,556 | 2,514 | 4,742 | 0 | 2,476 |
Other Non-Current Liabilities
| 16,879 | 42,767 | 4,350 | 4,001 | 5,279 | 5,233 | 3,073 | 3,307 | 4,247 | 10,663 | 11,909 | 3,473 | 3,006 | 2,933 | 3,390 | 3,280 | 3,762 | 2,381 | 17,580 | 23,375 |
Total Non-Current Liabilities
| 75,304 | 83,942 | 77,767 | 97,545 | 104,235 | 60,315 | 89,636 | 85,573 | 82,880 | 16,083 | 39,364 | 84,307 | 122,929 | 134,240 | 8,036 | 12,202 | 13,832 | 16,344 | 17,924 | 26,528 |
Total Liabilities
| 345,377 | 340,605 | 352,217 | 330,760 | 321,103 | 291,813 | 283,615 | 261,567 | 251,510 | 206,266 | 188,267 | 205,854 | 229,290 | 224,383 | 100,360 | 92,723 | 96,265 | 91,714 | 77,669 | 99,173 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 4,453 | 28,885 | 12,177 | 15,276 | 0 | 0 | 2,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 15,993 | 15,993 | 15,993 | 15,993 | 15,993 | 15,993 | 15,993 | 15,993 | 15,992 | 15,992 | 0 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 | 15,992 |
Retained Earnings
| 710,792 | 644,859 | 599,946 | 547,259 | 513,066 | 480,457 | 434,298 | 401,388 | 366,777 | 334,558 | 306,974 | 275,609 | 238,568 | 217,111 | 188,696 | 168,283 | 154,331 | 117,428 | 114,411 | 128,106 |
Accumulated Other Comprehensive Income/Loss
| 59,247 | 26,521 | -4,453 | -28,885 | -12,177 | -15,276 | 4,510 | -2,043 | -18,251 | 51,649 | 0 | 12,091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -90,313 | -68,490 | -58,300 | -70,250 | -55,986 | -54,994 | -67,234 | -27,692 | 20,692 | 17,691 | 67,455 | -13,249 | -40,527 | -30,879 | -20,799 | -16,608 | -8,072 | 27,746 | 7,293 | 7,084 |
Total Shareholders Equity
| 695,719 | 618,883 | 557,639 | 493,002 | 473,073 | 441,456 | 387,567 | 387,646 | 387,469 | 419,890 | 374,429 | 290,443 | 214,033 | 202,224 | 183,889 | 167,667 | 162,251 | 161,166 | 137,696 | 151,182 |
Total Equity
| 788,250 | 708,613 | 635,438 | 562,653 | 542,900 | 503,670 | 453,028 | 449,971 | 451,088 | 492,842 | 432,148 | 329,198 | 243,207 | 219,632 | 207,413 | 185,590 | 179,170 | 177,049 | 137,696 | 151,182 |
Total Liabilities & Shareholders Equity
| 1,133,627 | 1,049,218 | 987,655 | 893,413 | 864,003 | 795,483 | 736,643 | 711,538 | 702,598 | 699,108 | 620,415 | 535,052 | 472,497 | 444,015 | 307,773 | 278,313 | 275,435 | 268,763 | 215,365 | 250,355 |