SECOM CO., LTD.
TSE:9735.T
5533 (JPY) • At close November 8, 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 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 562,736 | 657,855 | 658,840 | 638,136 | 555,104 | 492,654 | 453,075 | 432,983 | 356,725 | 282,616 | 269,111 | 231,516 | 236,423 | 229,504 | 195,790 | 184,143 | 214,577 | 193,215 | 231,044 | 197,012 | 192,892 | 179,228 | 210,477 | 141,725 | 131,329 | 149,046 | 105,808 |
Short Term Investments
| 36,414 | 26,325 | 27,020 | 21,579 | 32,442 | 25,382 | 17,360 | 29,387 | 34,448 | 28,517 | 12,955 | 14,723 | 19,936 | 7,313 | 15,989 | 16,786 | 6,540 | 14,892 | 82,135 | 71,598 | 35,933 | 22,463 | 12,635 | 21,993 | 91,640 | 87,597 | 36,119 |
Cash and Short Term Investments
| 599,150 | 684,180 | 685,860 | 659,715 | 587,546 | 518,036 | 470,435 | 462,370 | 391,173 | 311,133 | 282,066 | 246,239 | 256,359 | 236,817 | 211,779 | 200,929 | 221,117 | 208,107 | 313,179 | 268,610 | 228,825 | 201,691 | 223,112 | 163,718 | 222,969 | 236,643 | 141,927 |
Net Receivables
| 251,004 | 244,506 | 229,427 | 217,430 | 229,647 | 221,499 | 230,647 | 215,810 | 210,216 | 210,205 | 210,133 | 223,308 | 168,951 | 157,767 | 160,682 | 164,290 | 151,797 | 148,664 | 115,892 | 138,568 | 131,621 | 129,367 | 131,974 | 113,482 | 95,105 | 49,481 | 30,806 |
Inventory
| 51,502 | 45,696 | 36,876 | 30,358 | 56,762 | 67,023 | 70,681 | 52,719 | 53,786 | 50,228 | 41,790 | 49,569 | 60,432 | 76,599 | 92,755 | 85,871 | 118,442 | 98,337 | 64,531 | 41,152 | 45,698 | 41,801 | 55,824 | 49,713 | 52,400 | 24,186 | 17,592 |
Other Current Assets
| 35,924 | 33,165 | 34,039 | 34,530 | 40,510 | 40,201 | 34,983 | 30,905 | 34,569 | 28,580 | 24,585 | 23,720 | 17,737 | 15,101 | 18,384 | 22,355 | 89,182 | 99,130 | 85,043 | 77,824 | 78,834 | 58,103 | 57,131 | 60,420 | 62,516 | 52,597 | 39,097 |
Total Current Assets
| 937,580 | 1,007,547 | 986,202 | 942,033 | 914,465 | 846,759 | 806,746 | 761,804 | 689,744 | 600,146 | 558,574 | 542,836 | 503,479 | 486,284 | 483,600 | 473,445 | 580,538 | 554,238 | 578,645 | 526,154 | 484,978 | 430,962 | 468,041 | 387,333 | 432,990 | 362,907 | 229,422 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 432,321 | 422,417 | 407,802 | 408,233 | 400,898 | 392,588 | 387,973 | 389,556 | 389,364 | 373,874 | 372,431 | 373,051 | 290,747 | 282,715 | 273,020 | 263,267 | 251,511 | 250,505 | 243,089 | 231,432 | 302,936 | 367,974 | 423,652 | 198,353 | 170,692 | 155,793 | 149,898 |
Goodwill
| 63,505 | 70,496 | 59,996 | 65,604 | 69,615 | 74,194 | 78,061 | 65,759 | 70,619 | 14,564 | 19,951 | 21,765 | 7,320 | 7,095 | 2,295 | 4,109 | 16,141 | 17,363 | 20,333 | 18,070 | 15,598 | 12,491 | 10,836 | 10,169 | 5,813 | 321 | 3,252 |
Intangible Assets
| 61,366 | 62,276 | 55,232 | 54,673 | 55,152 | 54,021 | 52,967 | 46,372 | 48,886 | 34,847 | 33,645 | 33,314 | 17,722 | 18,457 | 19,589 | 17,221 | 21,127 | 23,419 | 17,273 | 19,462 | 19,740 | 22,958 | 21,873 | 17,189 | 10,469 | 7,035 | 10,534 |
Goodwill and Intangible Assets
| 124,871 | 132,772 | 115,228 | 120,277 | 124,767 | 128,215 | 131,028 | 112,131 | 119,505 | 49,411 | 53,596 | 55,079 | 25,042 | 25,552 | 21,884 | 21,330 | 37,268 | 40,782 | 37,606 | 37,532 | 35,338 | 35,449 | 32,709 | 27,358 | 16,282 | 7,356 | 13,786 |
Long Term Investments
| 439,592 | 391,787 | 358,957 | 351,707 | 323,675 | 348,975 | 263,299 | 251,587 | 229,952 | 255,805 | 233,278 | 174,319 | 157,719 | 180,688 | 171,788 | 185,137 | 248,252 | 238,221 | 159,041 | 178,193 | 193,084 | 184,484 | 163,534 | 144,348 | 20,995 | -4,651 | 26,425 |
Tax Assets
| 23,276 | 27,426 | 27,407 | 25,085 | 31,554 | 27,469 | 12,150 | 9,592 | 8,602 | 4,874 | 13,521 | 11,711 | 14,793 | 20,110 | 19,848 | 24,413 | 11,321 | 6,073 | 3,140 | 5,350 | 8,294 | 26,950 | 29,026 | 16,388 | 134,453 | 115,143 | 8,537 |
Other Non-Current Assets
| 123,141 | 7,110 | 12,156 | 16,839 | 19,757 | 21,093 | 119,064 | 125,497 | 130,879 | 126,600 | 96,819 | 92,107 | 110,104 | 99,051 | 111,539 | 122,891 | 136,635 | 151,363 | 203,707 | 185,543 | 140,475 | 112,263 | 49,151 | 94,424 | 4,136 | 6,906 | 51,773 |
Total Non-Current Assets
| 1,143,201 | 981,512 | 921,550 | 922,141 | 900,651 | 918,340 | 913,514 | 888,363 | 878,302 | 810,564 | 769,645 | 706,267 | 598,405 | 608,116 | 598,079 | 617,038 | 684,987 | 686,944 | 646,583 | 638,050 | 680,127 | 727,120 | 698,072 | 480,871 | 346,558 | 280,547 | 250,419 |
Total Assets
| 2,080,781 | 1,989,062 | 1,907,755 | 1,864,179 | 1,815,121 | 1,765,105 | 1,720,268 | 1,650,176 | 1,568,052 | 1,410,715 | 1,328,226 | 1,249,110 | 1,101,884 | 1,094,400 | 1,081,679 | 1,090,483 | 1,265,525 | 1,241,182 | 1,225,228 | 1,164,204 | 1,165,105 | 1,158,082 | 1,166,113 | 868,204 | 779,548 | 643,454 | 479,841 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 41,003 | 46,985 | 44,271 | 42,858 | 47,409 | 45,826 | 43,929 | 44,635 | 41,794 | 43,160 | 49,409 | 43,684 | 58,358 | 48,816 | 48,133 | 51,569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 32,494 | 34,196 | 37,411 | 38,975 | 45,982 | 46,010 | 47,285 | 51,181 | 62,589 | 46,882 | 57,339 | 47,374 | 54,322 | 50,694 | 50,102 | 90,621 | 142,117 | 137,008 | 150,464 | 112,720 | 125,203 | 144,555 | 100,706 | 86,878 | 80,375 | 42,553 | 24,427 |
Tax Payables
| 26,895 | 31,311 | 34,009 | 36,092 | 36,406 | 29,976 | 33,855 | 33,322 | 28,952 | 33,941 | 31,895 | 33,659 | 18,521 | 22,203 | 24,209 | 21,915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 37,565 | 146,869 | 144,049 | 136,445 | 138,455 | 130,556 | 129,995 | 124,637 | 121,200 | 120,055 | 115,281 | 116,261 | 67,097 | 69,032 | 75,450 | 71,903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 267,281 | 149,432 | 136,019 | 142,828 | 142,438 | 147,066 | 136,335 | 133,480 | 122,050 | 37,658 | 34,655 | 40,560 | 36,003 | 33,532 | 36,668 | 42,562 | 205,110 | 211,102 | 177,680 | 154,982 | 158,993 | 139,923 | 144,588 | 131,488 | 139,041 | 108,698 | 102,617 |
Total Current Liabilities
| 378,343 | 377,482 | 361,750 | 361,106 | 374,284 | 369,458 | 357,544 | 353,933 | 347,633 | 247,755 | 256,684 | 247,879 | 215,780 | 202,074 | 210,353 | 256,655 | 347,227 | 348,110 | 328,144 | 267,702 | 284,196 | 284,478 | 245,294 | 218,366 | 219,416 | 151,251 | 127,044 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 13,607 | 30,087 | 30,216 | 27,197 | 24,682 | 26,725 | 29,945 | 32,903 | 40,238 | 32,727 | 29,235 | 32,113 | 23,209 | 38,757 | 33,592 | 28,582 | 44,183 | 40,153 | 35,782 | 65,815 | 91,095 | 102,767 | 133,047 | 24,065 | 23,599 | 21,511 | 23,227 |
Deferred Revenue Non-Current
| 15,868 | 16,121 | 16,545 | 203,905 | 199,106 | 196,865 | 195,615 | 189,889 | 183,839 | 170,038 | 161,303 | 153,207 | 15,094 | 15,530 | 15,662 | 16,051 | 22,283 | 21,716 | 20,338 | 18,832 | 19,287 | 18,719 | 18,461 | 17,206 | 10,021 | 21,238 | 0 |
Deferred Tax Liabilities Non-Current
| 19,824 | 10,906 | 6,859 | 7,314 | 7,866 | 8,735 | 19,362 | 21,943 | 14,026 | 13,554 | 11,169 | 13,400 | 8,415 | 8,909 | 8,399 | 3,740 | 10,075 | 12,635 | 12,583 | 13,261 | 12,813 | 1,613 | 2,813 | 545 | 4,620 | 1,828 | 0 |
Other Non-Current Liabilities
| 262,445 | 238,421 | 236,351 | 34,835 | 36,689 | 37,370 | 36,590 | 38,256 | 39,174 | 39,302 | 39,468 | 38,373 | 167,869 | 175,075 | 188,520 | 202,847 | 204,692 | 205,525 | 283,761 | 308,326 | 311,653 | 349,702 | 336,230 | 204,192 | 119,161 | 104,967 | 33,183 |
Total Non-Current Liabilities
| 311,744 | 295,535 | 289,971 | 273,251 | 268,343 | 269,695 | 281,512 | 282,991 | 277,277 | 255,621 | 241,175 | 237,093 | 214,587 | 238,271 | 246,173 | 251,220 | 281,233 | 280,029 | 352,464 | 406,234 | 434,848 | 472,801 | 490,551 | 246,008 | 157,401 | 149,544 | 56,410 |
Total Liabilities
| 690,087 | 673,017 | 651,721 | 634,357 | 642,627 | 639,153 | 639,056 | 636,924 | 624,910 | 503,376 | 497,859 | 484,972 | 430,367 | 440,345 | 456,526 | 507,875 | 628,460 | 628,139 | 680,608 | 673,936 | 719,044 | 757,279 | 735,845 | 464,374 | 376,817 | 300,795 | 183,454 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,128,344 | 1,101,083 | 1,072,830 | 1,035,328 | 981,844 | 0 | 0 | 0 | 0 | 1,920 | 16,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 66,427 | 66,427 | 66,419 | 66,410 | 66,401 | 66,392 | 66,385 | 66,377 | 66,377 | 66,377 | 66,377 | 66,377 | 66,377 | 66,377 | 66,377 | 66,377 | 66,378 | 66,378 | 66,378 | 66,378 | 66,369 | 66,369 | 66,360 | 127 | 66,097 | 65,710 | 65,327 |
Retained Earnings
| 1,162,259 | 1,100,791 | 1,043,766 | 998,405 | 960,828 | 908,852 | 851,764 | 797,493 | 743,353 | 694,688 | 656,286 | 609,275 | 565,261 | 549,747 | 507,434 | 478,355 | 471,066 | 428,850 | 386,558 | 347,516 | 314,962 | 300,529 | 279,593 | 256,108 | 222,344 | 183,968 | 142,326 |
Accumulated Other Comprehensive Income/Loss
| 73,890 | 36,080 | 21,452 | 9,347 | -212 | 13,874 | 27,894 | 21,564 | 16,944 | 32,816 | -1,920 | -16,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -78,201 | -1,167,218 | -1,110,185 | -1,064,815 | -1,027,229 | -975,244 | 6,580 | 6,565 | 6,609 | 6,563 | 7,451 | -6,628 | -23,630 | -23,879 | -15,220 | -25,778 | 37,110 | 56,504 | 55,760 | 43,943 | 34,521 | 5,620 | 55,373 | 121,297 | 85,471 | 77,469 | 76,187 |
Total Shareholders Equity
| 1,224,375 | 1,164,424 | 1,122,535 | 1,082,177 | 1,035,116 | 995,718 | 952,623 | 891,999 | 833,283 | 800,444 | 730,114 | 669,024 | 608,008 | 592,245 | 558,591 | 518,954 | 574,554 | 551,732 | 508,696 | 457,837 | 415,852 | 372,518 | 401,326 | 377,532 | 373,912 | 327,147 | 283,840 |
Total Equity
| 1,390,689 | 1,316,045 | 1,256,034 | 1,229,822 | 1,172,494 | 1,125,952 | 1,081,212 | 1,013,252 | 943,142 | 907,339 | 830,367 | 764,138 | 671,517 | 654,055 | 625,153 | 582,608 | 637,065 | 613,043 | 544,620 | 490,268 | 446,061 | 400,803 | 430,268 | 403,830 | 402,731 | 342,659 | 296,387 |
Total Liabilities & Shareholders Equity
| 2,080,776 | 1,989,062 | 1,907,755 | 1,864,179 | 1,815,121 | 1,765,105 | 1,720,268 | 1,650,176 | 1,568,052 | 1,410,715 | 1,328,226 | 1,249,110 | 1,101,884 | 1,094,400 | 1,081,679 | 1,090,483 | 1,265,525 | 1,241,182 | 1,225,228 | 1,164,204 | 1,165,105 | 1,158,082 | 1,166,113 | 868,204 | 779,548 | 643,454 | 479,841 |