Saibu Gas Holdings Co.,Ltd.
TSE:9536.T
1746 (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
| 26,446 | 36,778 | 25,535 | 20,546 | 20,758 | 18,405 | 15,687 | 15,108 | 13,144 | 10,638 | 10,577 | 8,284 | 9,279 | 9,556 | 10,742 | 9,629 | 6,499 | 7,076 | 6,856 | 7,139 |
Short Term Investments
| 951 | -13,953 | -15,767 | 80 | 50 | 50 | 50 | 50 | 100 | 300 | 221 | 200 | 170 | 100 | 490 | -1,518 | -2,432 | -2,913 | -3,409 | -4,340 |
Cash and Short Term Investments
| 27,397 | 36,778 | 25,535 | 20,626 | 20,808 | 18,455 | 15,737 | 15,158 | 13,244 | 10,938 | 10,798 | 8,484 | 9,449 | 9,656 | 11,232 | 9,629 | 6,499 | 7,076 | 6,856 | 7,139 |
Net Receivables
| 29,530 | 29,177 | 24,311 | 19,001 | 21,025 | 24,179 | 21,702 | 19,198 | 20,069 | 23,559 | 22,847 | 20,208 | 20,783 | 19,391 | 18,460 | 19,637 | 20,239 | 18,175 | 17,428 | 15,917 |
Inventory
| 49,991 | 45,628 | 36,909 | 36,740 | 33,655 | 31,053 | 23,641 | 20,973 | 15,234 | 18,824 | 12,631 | 9,081 | 7,754 | 6,804 | 6,756 | 6,614 | 7,328 | 5,136 | 4,913 | 4,142 |
Other Current Assets
| 16,411 | 10,459 | 17,321 | 9,004 | 7,872 | 6,668 | 5,698 | 6,376 | 5,998 | 8,929 | 9,210 | 6,723 | 5,663 | 5,020 | 4,858 | 4,487 | 5,339 | 5,241 | 8,536 | 6,716 |
Total Current Assets
| 123,329 | 122,360 | 104,248 | 85,501 | 83,503 | 80,513 | 66,778 | 61,705 | 54,545 | 62,250 | 55,486 | 44,496 | 43,649 | 40,871 | 41,306 | 40,367 | 39,405 | 35,628 | 37,733 | 33,914 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 227,911 | 226,051 | 227,624 | 234,107 | 236,086 | 239,314 | 239,246 | 244,094 | 243,969 | 249,470 | 234,986 | 212,298 | 194,405 | 187,061 | 182,302 | 178,120 | 185,495 | 185,889 | 190,218 | 193,918 |
Goodwill
| 141 | 172 | 99 | 47 | 49 | 44 | 57 | 294 | 527 | 769 | 1,026 | 308 | 275 | 472 | 615 | 760 | 627 | 512 | 0 | 0 |
Intangible Assets
| 4,130 | 3,036 | 3,211 | 3,912 | 2,692 | 2,327 | 2,275 | 2,347 | 2,630 | 3,430 | 4,770 | 5,837 | 7,099 | 5,961 | 4,414 | 3,164 | 2,387 | 1,674 | 1,400 | 968 |
Goodwill and Intangible Assets
| 4,271 | 3,208 | 3,310 | 3,959 | 2,741 | 2,371 | 2,332 | 2,641 | 3,157 | 4,199 | 5,796 | 6,145 | 7,374 | 6,433 | 5,029 | 3,924 | 3,014 | 2,186 | 1,400 | 968 |
Long Term Investments
| 65,714 | 58,150 | 55,459 | 61,251 | 48,542 | 44,092 | 35,596 | 33,853 | 30,792 | 35,331 | 29,167 | 29,254 | 25,402 | 23,460 | 23,852 | 22,579 | 27,295 | 41,010 | 42,471 | 32,035 |
Tax Assets
| 727 | 4,073 | 4,594 | 2,635 | 2,654 | 2,429 | 1,798 | 1,933 | 1,906 | 2,169 | 3,928 | 3,367 | 3,776 | 3,791 | 3,084 | 2,487 | 2,068 | 1,746 | 1,862 | 1,752 |
Other Non-Current Assets
| 9,751 | 423 | 427 | 2,474 | 2,236 | 1,701 | 10,111 | 7,313 | 6,861 | 7,333 | 4,844 | 7,806 | 8,453 | 5,929 | 6,870 | 5,770 | 6,682 | 6,057 | 6,254 | 5,808 |
Total Non-Current Assets
| 308,374 | 291,905 | 291,414 | 304,426 | 292,259 | 289,907 | 289,083 | 289,834 | 286,685 | 298,502 | 278,721 | 258,870 | 239,410 | 226,674 | 221,137 | 212,880 | 224,554 | 236,888 | 242,205 | 234,481 |
Total Assets
| 431,703 | 414,268 | 395,664 | 389,929 | 375,765 | 370,423 | 355,865 | 351,542 | 341,231 | 360,754 | 334,209 | 303,369 | 283,059 | 267,545 | 262,443 | 253,247 | 263,959 | 272,516 | 279,938 | 268,395 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 14,797 | 11,344 | 10,217 | 10,718 | 12,658 | 17,893 | 17,104 | 12,917 | 12,481 | 8,835 | 14,946 | 12,977 | 11,743 | 11,850 | 10,015 | 7,684 | 12,953 | 11,077 | 10,975 | 9,032 |
Short Term Debt
| 76,646 | 29,628 | 37,773 | 34,516 | 36,272 | 26,530 | 20,580 | 20,846 | 18,819 | 32,792 | 23,344 | 25,044 | 35,943 | 27,549 | 28,185 | 20,698 | 19,263 | 11,381 | 19,090 | 23,008 |
Tax Payables
| 1,178 | 1,172 | 3,121 | 1,804 | 1,680 | 2,671 | 2,889 | 1,961 | 1,689 | 2,911 | 2,799 | 3,430 | 2,341 | 2,401 | 3,217 | 3,123 | 1,333 | 2,628 | 2,960 | 2,828 |
Deferred Revenue
| 3,607 | 1,172 | 3,121 | 1,838 | 1,707 | 2,703 | 2,921 | 2,004 | 1,732 | 2,955 | 2,845 | 3,494 | 2,426 | 2,555 | 3,379 | 3,277 | 1,489 | 2,760 | 2,960 | 2,828 |
Other Current Liabilities
| 13,762 | 65,061 | 52,236 | 60,143 | 62,915 | 43,230 | 53,948 | 41,116 | 50,354 | 38,221 | 35,744 | 34,161 | 27,908 | 40,823 | 39,369 | 35,744 | 46,405 | 33,830 | 31,548 | 32,296 |
Total Current Liabilities
| 108,812 | 107,205 | 103,347 | 107,215 | 113,552 | 90,356 | 94,553 | 76,883 | 83,386 | 82,803 | 76,879 | 75,676 | 78,020 | 82,777 | 80,948 | 67,403 | 80,110 | 59,048 | 64,573 | 67,164 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 202,710 | 199,704 | 198,521 | 180,797 | 167,409 | 183,970 | 165,513 | 188,148 | 177,397 | 188,933 | 177,391 | 148,877 | 130,248 | 111,894 | 111,393 | 120,629 | 117,346 | 135,089 | 136,154 | 131,497 |
Deferred Revenue Non-Current
| 3,700 | 2,994 | 2,596 | 2,686 | 2,747 | 2,672 | 2,962 | 2,929 | 3,583 | 5,833 | 7,910 | 5,235 | 4,837 | 4,471 | 4,096 | 4,165 | 3,954 | 2,325 | 2,363 | 2,150 |
Deferred Tax Liabilities Non-Current
| 1,720 | 829 | 285 | 2,340 | 299 | 1,090 | 2,227 | 1,039 | 45 | 1,123 | 51 | 51 | 49 | 21 | 37 | 39 | 1,288 | 4,440 | 7,000 | 3,144 |
Other Non-Current Liabilities
| 9,266 | 9,914 | 10,277 | 10,773 | 11,155 | 9,780 | 9,604 | 7,510 | 7,896 | 8,432 | 7,795 | 8,199 | 8,418 | 7,409 | 5,959 | 4,275 | 2,605 | 4,383 | 3,887 | 5,161 |
Total Non-Current Liabilities
| 217,396 | 213,441 | 211,679 | 196,596 | 181,610 | 197,512 | 180,306 | 199,626 | 188,921 | 204,321 | 193,147 | 162,362 | 143,552 | 123,795 | 121,485 | 129,108 | 125,193 | 146,237 | 149,404 | 141,952 |
Total Liabilities
| 326,208 | 320,646 | 315,026 | 303,811 | 295,162 | 287,868 | 274,859 | 276,509 | 272,307 | 287,124 | 270,026 | 238,038 | 221,572 | 206,572 | 202,433 | 196,511 | 205,303 | 205,285 | 213,977 | 209,116 |
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
| 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 |
Retained Earnings
| 56,026 | 52,468 | 41,850 | 43,222 | 44,025 | 41,930 | 39,031 | 36,247 | 35,380 | 35,364 | 33,963 | 33,534 | 32,009 | 33,141 | 30,417 | 28,483 | 27,093 | 28,126 | 27,474 | 26,963 |
Accumulated Other Comprehensive Income/Loss
| 16,215 | 8,280 | 6,440 | 10,754 | 4,685 | 8,547 | 10,309 | 7,114 | 4,366 | 9,247 | 2,197 | 3,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,402 | 5,407 | 5,415 | 5,435 | 5,464 | 5,880 | 5,887 | 5,627 | 5,630 | 5,636 | 5,644 | 5,653 | 6,995 | 6,141 | 6,714 | 5,750 | 9,246 | 18,476 | 16,345 | 9,923 |
Total Shareholders Equity
| 98,272 | 86,784 | 74,334 | 80,040 | 74,803 | 76,986 | 75,856 | 69,617 | 66,005 | 70,876 | 62,433 | 63,466 | 59,633 | 59,911 | 57,760 | 54,862 | 56,968 | 67,231 | 64,448 | 57,515 |
Total Equity
| 105,493 | 93,622 | 80,638 | 86,118 | 80,603 | 82,555 | 81,006 | 75,033 | 68,924 | 73,630 | 64,183 | 65,331 | 61,487 | 60,973 | 60,010 | 56,736 | 58,656 | 67,231 | 65,961 | 59,279 |
Total Liabilities & Shareholders Equity
| 431,701 | 414,268 | 395,664 | 389,929 | 375,765 | 370,423 | 355,865 | 351,542 | 341,231 | 360,754 | 334,209 | 303,369 | 283,059 | 267,545 | 262,443 | 253,247 | 263,959 | 272,516 | 279,938 | 268,395 |