Marui Group Co., Ltd.
TSE:8252.T
2505 (JPY) • At close December 26, 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
| 64,560 | 52,432 | 39,719 | 41,190 | 40,839 | 46,731 | 45,448 | 36,257 | 32,586 | 31,240 | 30,064 | 29,951 | 29,939 | 32,615 | 32,283 | 29,026 | 29,535 | 44,722 | 42,619 | 53,305 |
Short Term Investments
| 0 | -50,065 | -37,744 | 11 | 11 | 11 | 11 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 64,560 | 52,432 | 39,719 | 41,190 | 40,839 | 46,731 | 45,448 | 36,257 | 32,586 | 31,240 | 30,064 | 29,951 | 29,939 | 32,615 | 32,283 | 29,026 | 29,535 | 44,722 | 42,619 | 53,305 |
Net Receivables
| 577,547 | 570,219 | 562,287 | 534,279 | 544,610 | 557,973 | 543,204 | 485,015 | 413,969 | 354,175 | 337,995 | 292,846 | 0 | 0 | 282,697 | 291,815 | 294,749 | 303,936 | 290,869 | 278,447 |
Inventory
| 528 | 640 | 1,070 | 3,111 | 4,766 | 5,196 | 7,489 | 10,437 | 12,759 | 16,834 | 19,285 | 19,334 | 21,817 | 24,476 | 25,566 | 27,634 | 36,025 | 42,150 | 46,095 | 48,910 |
Other Current Assets
| 66,340 | 52,618 | 44,953 | 45,207 | 36,551 | 30,479 | 33,853 | 27,090 | 26,726 | 24,504 | 27,198 | 30,594 | 25,129 | 22,246 | 22,857 | 29,478 | 26,374 | 319,683 | 309,149 | 296,913 |
Total Current Assets
| 708,975 | 675,909 | 648,029 | 623,787 | 626,766 | 640,379 | 629,994 | 558,799 | 486,040 | 426,753 | 414,542 | 372,725 | 347,670 | 341,923 | 363,403 | 377,953 | 386,683 | 406,555 | 397,863 | 399,128 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 173,280 | 167,711 | 169,273 | 172,950 | 174,765 | 175,071 | 176,803 | 178,654 | 174,996 | 172,694 | 175,064 | 173,049 | 179,607 | 187,456 | 199,154 | 203,884 | 203,208 | 226,594 | 230,434 | 235,320 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 10,651 | 9,661 | 8,911 | 10,149 | 8,113 | 6,849 | 6,388 | 6,295 | 6,502 | 6,237 | 6,625 | 6,476 | 6,749 | 7,435 | 7,552 | 6,537 | 5,327 | 3,220 | 1,237 | 1,556 |
Goodwill and Intangible Assets
| 10,651 | 9,661 | 8,911 | 10,149 | 8,113 | 6,849 | 6,388 | 6,295 | 6,502 | 6,237 | 6,625 | 6,476 | 6,749 | 7,435 | 7,552 | 6,537 | 5,327 | 3,220 | 1,237 | 1,556 |
Long Term Investments
| 39,831 | 88,581 | 73,775 | 42,144 | 27,388 | 22,172 | 14,999 | 18,850 | 20,250 | 25,030 | 24,213 | 22,602 | 20,289 | 18,743 | 27,568 | 24,108 | 31,438 | 33,327 | 35,046 | 14,121 |
Tax Assets
| 18,531 | 20,087 | 20,038 | 18,176 | 13,868 | 10,589 | 3,492 | 6,870 | 4,619 | 6,348 | 3,285 | 6,573 | 14,691 | 24,756 | 17,015 | 20,626 | 14,571 | 13,846 | 2,702 | 3,040 |
Other Non-Current Assets
| 52,233 | -2 | -2 | 33,861 | 35,065 | 35,133 | 35,471 | 37,104 | 37,715 | 38,562 | 40,287 | 42,746 | 46,124 | 48,597 | 49,665 | 52,243 | 54,264 | 56,831 | 55,296 | 59,479 |
Total Non-Current Assets
| 294,526 | 286,038 | 271,995 | 277,280 | 259,199 | 249,814 | 237,153 | 247,773 | 244,082 | 248,871 | 249,474 | 251,446 | 267,460 | 286,987 | 300,954 | 307,398 | 308,808 | 333,818 | 324,715 | 313,516 |
Total Assets
| 1,003,501 | 961,950 | 920,026 | 901,070 | 885,969 | 890,196 | 867,150 | 806,575 | 730,126 | 675,627 | 664,019 | 624,173 | 615,130 | 628,910 | 664,357 | 685,351 | 695,491 | 740,373 | 722,578 | 712,644 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 8,172 | 7,160 | 7,978 | 8,105 | 7,145 | 10,231 | 12,361 | 15,850 | 24,318 | 27,002 | 29,975 | 28,208 | 28,698 | 23,822 | 27,914 | 28,083 | 32,576 | 36,756 | 41,101 | 42,724 |
Short Term Debt
| 102,948 | 149,159 | 164,156 | 129,380 | 117,335 | 101,632 | 85,331 | 75,827 | 88,324 | 83,839 | 103,324 | 74,262 | 100,971 | 110,952 | 125,850 | 132,529 | 116,005 | 98,470 | 71,737 | 53,246 |
Tax Payables
| 6,260 | 6,167 | 846 | 6,310 | 10,724 | 8,211 | 5,961 | 7,214 | 4,731 | 3,340 | 2,211 | 1,726 | 721 | 320 | 582 | 620 | 4,542 | 5,736 | 13,453 | 12,521 |
Deferred Revenue
| 6,260 | 41,876 | 32,107 | 33,456 | 34,949 | 26,746 | 21,502 | 20,224 | 15,232 | 11,846 | 9,190 | 7,211 | 6,165 | 6,163 | 4,429 | 5,847 | 10,291 | 11,472 | 18,047 | 17,011 |
Other Current Liabilities
| 116,215 | 95,940 | 93,088 | 77,065 | 79,221 | 76,302 | 64,778 | 46,160 | 41,104 | 37,100 | 34,230 | 28,532 | 26,612 | 22,646 | 20,820 | 24,019 | 23,554 | 26,183 | 26,018 | 27,910 |
Total Current Liabilities
| 245,664 | 258,426 | 266,068 | 220,860 | 214,425 | 196,376 | 168,431 | 145,051 | 158,477 | 151,281 | 169,740 | 132,728 | 157,002 | 157,740 | 175,166 | 185,251 | 176,677 | 167,145 | 152,309 | 136,401 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 485,600 | 434,876 | 364,296 | 356,496 | 363,989 | 386,375 | 401,375 | 360,070 | 272,719 | 194,000 | 161,500 | 169,500 | 144,767 | 154,473 | 157,932 | 159,532 | 161,532 | 140,838 | 129,438 | 127,889 |
Deferred Revenue Non-Current
| 0 | 15,082 | 19,491 | 24,039 | 5,782 | 7,924 | 7,521 | 12,750 | 7,123 | 13,340 | 7,529 | 0 | 0 | 0 | 0 | 22,600 | 14,400 | 22,800 | 745 | 800 |
Deferred Tax Liabilities Non-Current
| 135 | 135 | 135 | 135 | 1,884 | 3,470 | 3,315 | 4,003 | 1,855 | 1,516 | 1,214 | 0 | 0 | 0 | 0 | 1,409 | 1,586 | 542 | 1,758 | 1,190 |
Other Non-Current Liabilities
| 18,477 | 6,871 | 7,986 | 8,838 | 9,561 | 11,300 | 14,924 | 10,363 | 7,852 | 8,237 | 8,150 | 17,895 | 23,012 | 31,812 | 18,725 | 5,423 | 4,531 | 4,417 | 3,720 | 7,577 |
Total Non-Current Liabilities
| 504,212 | 456,964 | 391,908 | 389,508 | 381,216 | 409,069 | 423,820 | 387,186 | 289,549 | 217,093 | 178,393 | 187,395 | 167,779 | 186,285 | 176,657 | 188,964 | 182,049 | 168,597 | 135,661 | 137,456 |
Total Liabilities
| 749,874 | 715,390 | 657,976 | 610,368 | 595,641 | 605,445 | 592,251 | 532,237 | 448,026 | 368,374 | 348,133 | 320,123 | 324,781 | 344,025 | 351,823 | 374,215 | 358,726 | 335,742 | 287,970 | 273,857 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 240,228 | 256,472 | 280,765 | 288,605 | 281,774 | 0 | 1,032 | 1,563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 |
Retained Earnings
| 164,453 | 155,130 | 147,069 | 172,747 | 180,522 | 166,858 | 168,034 | 155,079 | 210,237 | 197,875 | 236,274 | 225,554 | 216,130 | 214,711 | 242,182 | 242,827 | 259,312 | 331,785 | 340,874 | 324,703 |
Accumulated Other Comprehensive Income/Loss
| 6,992 | 5,915 | 5,140 | 9,417 | 1,185 | 2,977 | 1,562 | -1,032 | -1,563 | 1,022 | 5,815 | 4,770 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 45,886 | 49,178 | 73,483 | 71,494 | 72,163 | 78,996 | 68,918 | 81,854 | 37,069 | 72,017 | 37,475 | 37,418 | 37,420 | 33,894 | 34,085 | 32,070 | 41,214 | 29,853 | 48,166 | 73,387 |
Total Shareholders Equity
| 253,251 | 246,143 | 261,612 | 290,182 | 289,790 | 284,751 | 274,433 | 273,885 | 281,663 | 306,833 | 315,484 | 303,661 | 289,975 | 284,526 | 312,189 | 310,818 | 336,446 | 402,610 | 432,695 | 436,259 |
Total Equity
| 253,628 | 246,560 | 262,050 | 290,702 | 290,328 | 284,751 | 274,899 | 274,338 | 282,100 | 307,253 | 315,886 | 304,050 | 290,349 | 284,885 | 312,534 | 311,136 | 336,765 | 404,631 | 434,608 | 438,787 |
Total Liabilities & Shareholders Equity
| 1,003,501 | 961,950 | 920,026 | 901,070 | 885,969 | 890,196 | 867,150 | 806,575 | 730,126 | 675,627 | 664,019 | 624,173 | 615,130 | 628,910 | 664,357 | 685,351 | 695,491 | 740,373 | 722,578 | 712,644 |