Sankyu Inc.
TSE:9065.T
5350 (JPY) • At close January 15, 2025
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
| 50,717 | 51,118 | 42,743 | 36,619 | 34,763 | 35,782 | 28,812 | 26,195 | 21,806 | 38,777 | 27,288 | 23,958 | 21,471 | 17,975 | 16,933 | 20,049 | 21,912 | 29,379 | 24,360 | 22,170 |
Short Term Investments
| 1,414 | 1,548 | 876 | 1,065 | 1,312 | 1,663 | 2,127 | 2,126 | 1,508 | 1,438 | 2,134 | 1,608 | 1,851 | 1,723 | 1,771 | 1,158 | 63 | 0 | 9 | 9 |
Cash and Short Term Investments
| 52,131 | 52,666 | 43,619 | 37,684 | 36,075 | 37,445 | 30,939 | 28,321 | 23,314 | 40,215 | 29,422 | 25,566 | 23,322 | 19,698 | 18,704 | 21,207 | 21,975 | 29,379 | 24,369 | 22,179 |
Net Receivables
| 197,696 | 185,202 | 181,851 | 187,678 | 174,305 | 155,003 | 150,372 | 135,506 | 127,364 | 114,476 | 111,194 | 101,487 | 105,593 | 89,679 | 95,313 | 87,176 | 90,960 | 94,015 | 85,274 | 88,011 |
Inventory
| 3,637 | 2,220 | 2,252 | 2,008 | 1,896 | 1,748 | 1,768 | 1,523 | 1,442 | 1,486 | 1,377 | 1,281 | 1,313 | 1,246 | 1,237 | 1,200 | 1,135 | 1,106 | 1,154 | 1,880 |
Other Current Assets
| 8,302 | 9,268 | 9,387 | 8,015 | 8,091 | 7,330 | 10,382 | 10,517 | 10,059 | 12,660 | 8,737 | 7,865 | 8,586 | 6,463 | 8,602 | 10,581 | 9,736 | 9,048 | 6,435 | 6,638 |
Total Current Assets
| 261,766 | 250,629 | 238,542 | 236,403 | 223,082 | 204,793 | 197,794 | 179,484 | 165,780 | 171,511 | 153,572 | 138,421 | 141,070 | 118,984 | 129,870 | 143,224 | 141,386 | 154,486 | 137,474 | 134,521 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 168,234 | 166,901 | 162,433 | 160,050 | 157,570 | 143,723 | 144,998 | 144,645 | 148,227 | 143,949 | 134,398 | 126,633 | 121,258 | 119,957 | 119,078 | 109,790 | 99,580 | 93,966 | 88,476 | 89,324 |
Goodwill
| 46 | 204 | 755 | 1,294 | 1,845 | 2,482 | 3,646 | 6,145 | 7,775 | 7,651 | 8,401 | 1,560 | 1,893 | 0 | 0 | 0 | 0 | 18 | 88 | 114 |
Intangible Assets
| 6,817 | 7,076 | 7,432 | 8,071 | 6,552 | 5,484 | 4,587 | 5,047 | 6,058 | 6,882 | 6,843 | 6,902 | 6,605 | 6,099 | 5,329 | 4,617 | 4,743 | 4,736 | 5,079 | 5,288 |
Goodwill and Intangible Assets
| 6,863 | 7,280 | 8,187 | 9,365 | 8,397 | 7,966 | 8,233 | 11,192 | 13,833 | 14,533 | 15,244 | 8,462 | 8,498 | 6,099 | 5,329 | 4,617 | 4,743 | 4,754 | 5,167 | 5,402 |
Long Term Investments
| 37,053 | 46,499 | 45,086 | 41,588 | 32,024 | 41,508 | 25,135 | 22,033 | 17,683 | 23,492 | 19,277 | 17,572 | 16,253 | 15,937 | 17,338 | 13,542 | 21,043 | 29,073 | 25,575 | 18,210 |
Tax Assets
| 6,181 | 10,351 | 8,217 | 9,423 | 12,977 | 11,521 | 5,850 | 7,650 | 9,177 | 7,456 | 8,321 | 10,014 | 11,327 | 13,862 | 14,453 | 16,278 | 15,533 | 13,971 | 15,437 | 18,207 |
Other Non-Current Assets
| 24,948 | 0 | -2 | -1 | -1 | -2 | 20,016 | 18,442 | 16,540 | 14,239 | 12,608 | 10,894 | 11,078 | 11,100 | 10,970 | 11,556 | 9,999 | 8,937 | 9,288 | 9,107 |
Total Non-Current Assets
| 243,279 | 231,031 | 223,921 | 220,425 | 210,967 | 204,716 | 204,232 | 203,962 | 205,460 | 203,669 | 189,848 | 173,575 | 168,414 | 166,955 | 167,168 | 155,783 | 150,898 | 150,701 | 143,943 | 140,250 |
Total Assets
| 505,045 | 481,661 | 462,467 | 456,830 | 434,052 | 409,513 | 402,028 | 383,448 | 371,243 | 375,184 | 343,421 | 311,998 | 309,484 | 285,939 | 297,038 | 299,007 | 292,284 | 305,187 | 281,417 | 274,771 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 46,498 | 48,864 | 74,558 | 72,385 | 77,319 | 78,889 | 76,792 | 72,742 | 70,980 | 68,039 | 61,139 | 54,800 | 57,663 | 48,527 | 48,029 | 54,319 | 59,476 | 59,621 | 54,058 | 52,710 |
Short Term Debt
| 16,324 | 11,309 | 26,197 | 14,842 | 20,760 | 14,073 | 27,863 | 18,197 | 25,554 | 30,477 | 41,141 | 41,258 | 39,338 | 30,037 | 35,415 | 38,023 | 31,633 | 37,220 | 45,672 | 59,914 |
Tax Payables
| 3,969 | 9,573 | 4,371 | 6,698 | 6,095 | 9,221 | 5,109 | 7,736 | 1,728 | 8,404 | 2,228 | 1,464 | 4,626 | 2,522 | 2,613 | 5,088 | 3,645 | 7,413 | 4,948 | 4,600 |
Deferred Revenue
| 0 | 23,120 | 13,839 | 15,568 | 16,866 | 19,014 | 12,340 | 14,512 | 6,678 | 14,110 | 4,445 | 4,605 | 8,536 | 5,257 | 6,884 | 11,097 | 9,531 | 12,618 | 4,972 | 4,631 |
Other Current Liabilities
| 40,546 | 47,115 | 35,671 | 40,061 | 40,494 | 36,451 | 30,308 | 28,829 | 25,318 | 33,410 | 20,025 | 20,434 | 19,924 | 17,647 | 21,116 | 23,981 | 27,005 | 30,814 | 22,819 | 20,312 |
Total Current Liabilities
| 107,337 | 116,861 | 140,797 | 133,986 | 144,668 | 138,634 | 140,073 | 127,504 | 123,580 | 142,853 | 125,234 | 117,956 | 121,551 | 98,733 | 107,173 | 121,411 | 121,759 | 135,068 | 127,497 | 137,536 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 63,462 | 44,851 | 27,348 | 40,585 | 28,764 | 33,623 | 40,668 | 53,565 | 61,073 | 48,830 | 46,449 | 32,511 | 31,368 | 33,731 | 39,060 | 38,962 | 27,629 | -8,422 | 44,615 | 43,397 |
Deferred Revenue Non-Current
| 7 | 34,076 | 33,092 | 33,151 | 33,485 | 32,417 | 32,474 | 32,333 | 31,826 | 31,191 | 31,078 | 32,293 | 35,224 | 38,278 | 39,465 | 40,891 | 42,778 | 45,642 | 46,646 | 46,700 |
Deferred Tax Liabilities Non-Current
| 5,042 | 4,974 | 5,048 | 5,113 | 5,144 | 5,068 | 5,049 | 5,068 | 5,095 | 5,431 | 6,270 | 6,184 | 6,153 | 6,892 | 6,879 | 6,969 | 7,051 | 7,347 | 7,207 | 7,280 |
Other Non-Current Liabilities
| 43,774 | 8,369 | 7,460 | 6,961 | 7,788 | 1,419 | 1,553 | 2,099 | 1,915 | 1,499 | 1,250 | 1,195 | 1,308 | 1,240 | 1,354 | 1,199 | 1,424 | 505 | 1,250 | 402 |
Total Non-Current Liabilities
| 112,278 | 92,270 | 72,948 | 85,810 | 75,181 | 72,527 | 79,744 | 93,065 | 99,909 | 86,951 | 85,047 | 72,183 | 74,053 | 80,141 | 86,758 | 88,021 | 78,882 | 90,714 | 99,718 | 97,779 |
Total Liabilities
| 219,614 | 209,131 | 213,745 | 219,796 | 219,849 | 211,161 | 219,817 | 220,569 | 223,489 | 229,804 | 210,281 | 190,139 | 195,604 | 178,874 | 193,931 | 209,432 | 200,641 | 225,782 | 227,215 | 235,315 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 253,236 | 235,517 | 229,921 | 212,145 | 193,189 | 0 | 0 | 0 | 0 | 0 | 707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 26,117 | 19,018 | 18,318 |
Retained Earnings
| 235,797 | 221,027 | 203,301 | 196,879 | 179,378 | 160,414 | 139,622 | 124,120 | 110,754 | 100,356 | 93,748 | 87,665 | 80,643 | 74,171 | 68,723 | 59,702 | 49,938 | 36,997 | 27,981 | 20,310 |
Accumulated Other Comprehensive Income/Loss
| 29,043 | 16,047 | 10,435 | 5,001 | -778 | 2,998 | 6,658 | 2,968 | 1,111 | 9,815 | 4,562 | -707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -11,411 | 3,590 | 3,597 | 4,423 | 3,370 | 4,156 | 3,962 | 6,996 | 4,058 | 3,491 | 3,191 | 3,218 | 2,226 | 2,255 | 5,898 | -477 | 9,134 | 8,740 | 1,943 | -1,116 |
Total Shareholders Equity
| 282,048 | 269,283 | 245,952 | 234,922 | 211,367 | 196,187 | 178,861 | 159,735 | 144,542 | 142,280 | 130,120 | 118,795 | 111,492 | 105,045 | 101,150 | 87,844 | 89,420 | 77,345 | 52,075 | 37,512 |
Total Equity
| 285,433 | 272,530 | 248,722 | 237,034 | 214,203 | 198,352 | 182,211 | 162,879 | 147,754 | 145,380 | 133,140 | 121,859 | 113,880 | 107,065 | 103,107 | 89,575 | 91,643 | 79,405 | 54,202 | 39,456 |
Total Liabilities & Shareholders Equity
| 505,045 | 481,661 | 462,467 | 456,830 | 434,052 | 409,513 | 402,028 | 383,448 | 371,243 | 375,184 | 343,421 | 311,998 | 309,484 | 285,939 | 297,038 | 299,007 | 292,284 | 305,187 | 281,417 | 274,771 |