SENKO Group Holdings Co., Ltd.
TSE:9069.T
1400 (JPY) • At close November 1, 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
| 79,285 | 58,583 | 45,093 | 52,530 | 28,479 | 25,232 | 24,995 | 27,162 | 18,477 | 25,685 | 17,767 | 15,690 | 13,354 | 14,394 | 14,504 | 11,948 | 12,317 | 10,590 | 12,115 | 11,520 |
Short Term Investments
| 2,352 | -37,824 | -30,740 | -21,799 | -20,141 | -19,672 | -19,542 | -16,770 | -14,435 | -17,366 | -13,516 | -13,279 | -4,223 | -4,313 | -2,961 | -3,119 | -353 | -364 | -218 | -329 |
Cash and Short Term Investments
| 81,637 | 58,583 | 45,093 | 52,530 | 28,479 | 25,232 | 24,995 | 27,162 | 18,477 | 25,685 | 17,767 | 15,690 | 13,354 | 14,394 | 14,504 | 11,948 | 12,317 | 10,590 | 12,115 | 11,520 |
Net Receivables
| 116,076 | 97,197 | 91,893 | 82,689 | 74,361 | 73,097 | 73,505 | 64,801 | 60,690 | 59,117 | 54,161 | 44,417 | 42,739 | 33,652 | 32,297 | 26,348 | 28,370 | 27,510 | 27,690 | 27,048 |
Inventory
| 23,071 | 24,242 | 15,123 | 13,957 | 9,614 | 9,766 | 8,180 | 7,603 | 7,505 | 7,111 | 6,502 | 4,778 | 4,428 | 1,014 | 1,575 | 516 | 1,222 | 585 | 770 | 631 |
Other Current Assets
| 19,082 | 21,751 | 18,924 | 14,715 | 11,756 | 9,168 | 10,447 | 9,133 | 6,708 | 6,335 | 5,747 | 3,978 | 3,733 | 3,773 | 3,069 | 2,604 | 2,239 | 2,296 | 2,023 | 1,862 |
Total Current Assets
| 239,866 | 201,773 | 171,033 | 163,891 | 124,210 | 117,263 | 117,127 | 108,699 | 93,380 | 98,248 | 84,177 | 68,863 | 64,254 | 52,833 | 51,445 | 41,416 | 44,148 | 40,981 | 42,598 | 41,061 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 330,795 | 290,613 | 231,637 | 209,553 | 170,977 | 162,212 | 160,071 | 130,113 | 136,723 | 149,810 | 128,456 | 95,605 | 96,139 | 86,703 | 82,235 | 81,454 | 73,277 | 70,954 | 65,394 | 66,477 |
Goodwill
| 24,079 | 11,727 | 12,564 | 10,689 | 7,762 | 7,446 | 6,522 | 5,617 | 4,038 | 4,311 | 3,178 | 3,452 | 3,730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 14,330 | 13,553 | 11,159 | 6,485 | 5,391 | 4,576 | 4,225 | 4,086 | 3,906 | 3,395 | 3,440 | 3,477 | 3,505 | 4,387 | 3,616 | 2,558 | 1,803 | 913 | 901 | 887 |
Goodwill and Intangible Assets
| 38,409 | 25,280 | 23,723 | 17,174 | 13,153 | 12,022 | 10,747 | 9,703 | 7,944 | 7,706 | 6,618 | 6,929 | 7,235 | 4,387 | 3,616 | 2,558 | 1,803 | 913 | 901 | 887 |
Long Term Investments
| 29,623 | 58,072 | 48,697 | 39,197 | 37,803 | 39,932 | 42,184 | 33,222 | 26,131 | 25,732 | 19,291 | 18,829 | 8,977 | 7,297 | 5,737 | 5,511 | 3,029 | 2,519 | 2,616 | 2,206 |
Tax Assets
| 5,914 | 5,571 | 5,115 | 4,936 | 5,996 | 5,138 | 1,783 | 2,050 | 2,553 | 2,734 | 4,234 | 3,435 | 4,000 | 4,969 | 5,007 | 4,910 | 5,147 | 5,479 | 5,994 | 6,930 |
Other Non-Current Assets
| 40,513 | 538 | 278 | 505 | 4,164 | 3,917 | 2,502 | 2,166 | 2,725 | 1,074 | 813 | 14,430 | 22,242 | 21,095 | 20,091 | 18,363 | 16,660 | 14,844 | 9,849 | 8,480 |
Total Non-Current Assets
| 445,254 | 380,074 | 309,450 | 271,365 | 232,093 | 223,221 | 217,287 | 177,254 | 176,076 | 187,056 | 159,412 | 139,228 | 138,593 | 124,451 | 116,686 | 112,796 | 99,916 | 94,709 | 84,754 | 84,980 |
Total Assets
| 685,120 | 581,850 | 480,487 | 435,260 | 356,308 | 340,491 | 334,417 | 285,958 | 269,461 | 285,309 | 243,594 | 208,095 | 202,847 | 177,284 | 168,131 | 154,212 | 144,064 | 135,690 | 127,352 | 126,041 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 72,128 | 56,058 | 50,675 | 44,383 | 40,985 | 37,603 | 37,418 | 33,731 | 38,727 | 37,989 | 36,603 | 31,377 | 32,297 | 22,603 | 22,473 | 17,274 | 19,995 | 18,395 | 17,413 | 16,700 |
Short Term Debt
| 85,381 | 47,435 | 40,991 | 43,416 | 32,973 | 24,809 | 32,472 | 28,424 | 25,323 | 31,092 | 25,371 | 16,621 | 20,902 | 18,153 | 16,406 | 18,755 | 12,698 | 16,209 | 15,697 | 16,702 |
Tax Payables
| 7,733 | 5,113 | 5,052 | 5,377 | 3,745 | 4,242 | 4,509 | 3,916 | 3,219 | 3,415 | 2,766 | 2,540 | 2,281 | 1,719 | 1,845 | 920 | 1,566 | 1,192 | 1,059 | 1,386 |
Deferred Revenue
| 7,733 | 13,247 | 12,480 | 12,112 | 9,579 | 9,945 | 9,331 | 8,450 | 7,398 | 7,509 | 6,271 | 5,839 | 5,621 | 4,684 | 5,313 | 3,693 | 4,358 | 3,880 | 3,707 | 3,863 |
Other Current Liabilities
| 50,941 | 48,617 | 33,500 | 33,804 | 28,101 | 26,312 | 26,828 | 23,309 | 14,199 | 15,964 | 11,119 | 9,998 | 9,264 | 8,483 | 7,167 | 6,755 | 7,146 | 6,654 | 6,219 | 5,457 |
Total Current Liabilities
| 216,183 | 165,357 | 137,646 | 133,715 | 111,638 | 98,669 | 106,049 | 93,914 | 85,647 | 92,554 | 79,364 | 63,835 | 68,084 | 53,923 | 51,359 | 46,477 | 44,197 | 45,138 | 43,036 | 42,722 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 201,716 | 211,368 | 164,797 | 141,900 | 96,842 | 102,345 | 97,781 | 65,897 | 71,571 | 84,258 | 78,305 | 62,332 | 56,497 | 48,367 | 47,265 | 41,478 | 37,210 | 29,158 | 24,196 | 21,519 |
Deferred Revenue Non-Current
| 33,815 | 11,881 | 9,105 | -3,669 | 0 | 0 | -862 | 0 | -368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10,677 | 7,973 | 4,987 | 3,669 | 0 | 0 | 862 | 0 | 368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 18,540 | 6,171 | 3,296 | 13,893 | 13,649 | 12,585 | 12,533 | 12,059 | 12,235 | 15,757 | 13,624 | 14,603 | 14,992 | 14,390 | 14,384 | 14,127 | 12,812 | 13,441 | 13,305 | 16,975 |
Total Non-Current Liabilities
| 264,748 | 237,393 | 182,185 | 155,793 | 110,491 | 114,930 | 110,314 | 77,956 | 83,806 | 100,015 | 91,929 | 76,935 | 71,489 | 62,757 | 61,649 | 55,605 | 50,022 | 42,599 | 37,501 | 38,494 |
Total Liabilities
| 480,931 | 402,750 | 319,831 | 289,508 | 222,129 | 213,599 | 216,363 | 171,870 | 169,453 | 192,569 | 171,293 | 140,770 | 139,573 | 116,680 | 113,008 | 102,082 | 94,219 | 87,737 | 80,537 | 81,216 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 154,070 | 143,604 | 132,936 | 126,547 | 118,654 | 0 | 0 | 677 | 0 | 1,334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 28,479 | 28,479 | 28,479 | 26,564 | 26,528 | 26,528 | 26,528 | 26,528 | 24,011 | 23,098 | 20,521 | 20,521 | 20,521 | 20,521 | 18,345 | 18,345 | 18,295 | 18,295 | 18,295 | 18,295 |
Retained Earnings
| 112,317 | 101,984 | 91,737 | 81,203 | 70,901 | 62,983 | 54,968 | 48,654 | 42,845 | 36,676 | 31,064 | 26,468 | 22,901 | 20,806 | 19,604 | 17,520 | 15,554 | 13,200 | 11,608 | 10,158 |
Accumulated Other Comprehensive Income/Loss
| 14,897 | 6,804 | 3,601 | 2,248 | -958 | 973 | 2,379 | 745 | -677 | 808 | -1,334 | 915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 23,866 | -130,463 | -120,216 | -107,767 | -97,429 | -89,511 | 29,139 | 24,755 | 21,219 | 20,730 | 16,469 | 17,429 | 18,152 | 17,805 | 15,941 | 15,854 | 15,994 | 16,456 | 16,910 | 16,372 |
Total Shareholders Equity
| 179,559 | 160,874 | 147,205 | 135,184 | 125,589 | 119,627 | 113,014 | 100,682 | 88,075 | 81,312 | 68,054 | 65,333 | 61,574 | 59,132 | 53,890 | 51,719 | 49,843 | 47,951 | 46,813 | 44,825 |
Total Equity
| 204,186 | 179,100 | 160,656 | 145,752 | 134,179 | 126,892 | 118,054 | 114,088 | 100,008 | 92,740 | 72,301 | 67,325 | 63,274 | 60,604 | 55,123 | 52,130 | 49,845 | 47,953 | 46,815 | 44,825 |
Total Liabilities & Shareholders Equity
| 685,117 | 581,850 | 480,487 | 435,260 | 356,308 | 340,491 | 334,417 | 285,958 | 269,461 | 285,309 | 243,594 | 208,095 | 202,847 | 177,284 | 168,131 | 154,212 | 144,064 | 135,690 | 127,352 | 126,041 |