Benesse Holdings, Inc.
TSE:9783.T
2592 (JPY) • At close May 16, 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
| 128,023 | 115,674 | 125,786 | 151,012 | 152,507 | 109,681 | 134,206 | 113,542 | 91,892 | 104,541 | 79,726 | 72,464 | 72,647 | 93,982 | 48,877 | 42,784 | 50,414 | 40,293 | 35,843 | 46,612 |
Short Term Investments
| 0 | 20,497 | 18,995 | 5,951 | 2,904 | 34,466 | 23,599 | 30,301 | 44,501 | 24,313 | 51,279 | 57,491 | 49,128 | 32,053 | 31,631 | 43,517 | 38,296 | 44,366 | 43,465 | 54,367 |
Cash and Short Term Investments
| 128,023 | 136,171 | 144,781 | 156,963 | 155,411 | 144,147 | 157,805 | 143,843 | 136,393 | 128,854 | 131,005 | 129,955 | 121,775 | 126,035 | 80,508 | 86,301 | 88,710 | 84,659 | 79,308 | 100,979 |
Net Receivables
| 84,144 | 83,537 | 83,632 | 86,291 | 78,976 | 78,559 | 75,757 | 74,065 | 76,052 | 79,184 | 85,471 | 82,803 | 79,537 | 74,310 | 71,480 | 68,476 | 65,064 | 56,848 | 44,497 | 24,405 |
Inventory
| 35,047 | 34,541 | 34,698 | 31,533 | 30,083 | 30,947 | 29,703 | 25,098 | 23,523 | 31,205 | 38,004 | 26,823 | 22,632 | 20,282 | 19,010 | 19,577 | 17,043 | 15,551 | 15,146 | 13,052 |
Other Current Assets
| 11,036 | 11,377 | 11,547 | 10,907 | 8,884 | 10,657 | 6,907 | 7,781 | 7,634 | 12,035 | 8,299 | 9,082 | 6,070 | 12,917 | 8,689 | 5,496 | 5,082 | 16,508 | 11,933 | 19,714 |
Total Current Assets
| 258,250 | 265,626 | 274,658 | 285,694 | 273,354 | 264,310 | 270,172 | 250,787 | 243,602 | 251,278 | 262,779 | 248,663 | 230,014 | 233,544 | 179,687 | 179,850 | 175,899 | 173,566 | 150,884 | 158,150 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 165,895 | 163,099 | 156,807 | 157,016 | 150,388 | 147,352 | 139,395 | 136,231 | 129,743 | 121,996 | 107,440 | 97,765 | 91,105 | 75,122 | 75,994 | 74,609 | 72,606 | 71,812 | 71,146 | 69,800 |
Goodwill
| 9,794 | 11,192 | 12,121 | 10,177 | 8,629 | 12,703 | 10,657 | 13,611 | 16,150 | 18,526 | 19,325 | 20,233 | 23,452 | 15,620 | 18,537 | 13,157 | 44,848 | 41,836 | 43,733 | 33,908 |
Intangible Assets
| 0 | 26,360 | 27,461 | 28,013 | 27,205 | 26,463 | 26,049 | 30,307 | 35,177 | 39,829 | 38,706 | 34,737 | 31,877 | 27,914 | 23,962 | 16,737 | 14,217 | 11,931 | 9,770 | 8,941 |
Goodwill and Intangible Assets
| 9,794 | 37,552 | 39,582 | 38,190 | 35,834 | 39,166 | 36,706 | 43,918 | 51,327 | 58,355 | 58,031 | 54,970 | 55,329 | 43,534 | 42,499 | 29,894 | 59,065 | 53,767 | 53,503 | 42,849 |
Long Term Investments
| 17,433 | 60,011 | 56,283 | 52,569 | 50,153 | 45,522 | -9,465 | -15,985 | -30,695 | -10,542 | -33,239 | -38,419 | -32,631 | -15,297 | -6,530 | -14,143 | -5,239 | -15,798 | -8,255 | -35,798 |
Tax Assets
| 11,943 | 12,486 | 10,250 | 5,173 | 4,106 | 4,404 | 1,642 | 1,596 | 2,522 | 10,073 | 9,969 | 7,347 | 6,848 | 6,099 | 3,260 | 4,391 | 2,333 | 1,235 | 527 | 2,186 |
Other Non-Current Assets
| 65,076 | 2,783 | 3,014 | 3,336 | 3,588 | 3,925 | 58,154 | 65,353 | 78,424 | 59,792 | 82,611 | 89,929 | 81,415 | 62,117 | 61,243 | 68,527 | 61,920 | 64,516 | 62,424 | 70,480 |
Total Non-Current Assets
| 270,141 | 275,931 | 265,936 | 256,284 | 244,069 | 240,369 | 226,432 | 231,113 | 231,321 | 239,674 | 224,812 | 211,592 | 202,066 | 171,575 | 176,466 | 163,278 | 190,685 | 175,532 | 179,345 | 149,517 |
Total Assets
| 528,391 | 541,560 | 540,598 | 541,982 | 517,425 | 504,682 | 496,607 | 481,904 | 474,926 | 490,954 | 487,594 | 460,259 | 432,080 | 405,119 | 356,153 | 343,128 | 366,584 | 349,098 | 330,229 | 307,667 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 16,021 | 16,065 | 16,241 | 14,079 | 15,802 | 15,748 | 17,033 | 16,707 | 12,695 | 19,937 | 18,037 | 14,721 | 40,201 | 37,428 | 36,508 | 37,053 | 35,070 | 21,449 | 18,827 | 18,704 |
Short Term Debt
| 64 | 5,060 | 5,067 | 241 | 13,942 | 19,186 | 5,000 | 0 | 9 | 25,033 | 6,250 | 250 | 529 | 511 | 1,569 | 1,909 | 1,870 | 1,342 | 1,714 | 2,250 |
Tax Payables
| 2,667 | 1,989 | 2,282 | 2,358 | 6,017 | 3,075 | 5,754 | 5,280 | 5,053 | 3,430 | 6,278 | 9,048 | 6,647 | 14,323 | 4,864 | 11,458 | 7,667 | 9,232 | 5,778 | 8,438 |
Deferred Revenue
| 2,667 | 135,801 | 145,837 | 145,400 | 135,765 | 127,922 | 0 | 0 | 119,095 | 129,648 | 137,724 | 132,021 | 101,607 | 99,910 | 90,395 | 98,037 | 92,270 | 99,147 | 92,941 | 84,782 |
Other Current Liabilities
| 142,496 | 11,751 | 13,032 | 16,158 | 12,023 | 11,379 | 139,553 | 130,957 | 13,882 | 12,678 | 10,932 | 10,299 | 10,664 | 11,440 | 10,917 | 10,826 | 11,066 | 8,586 | 7,624 | 6,204 |
Total Current Liabilities
| 161,248 | 168,677 | 180,177 | 175,878 | 177,532 | 174,235 | 161,586 | 147,664 | 145,681 | 187,296 | 172,943 | 157,291 | 153,001 | 149,289 | 139,389 | 147,825 | 140,276 | 130,524 | 121,106 | 111,940 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 10,155 | 135,345 | 131,417 | 133,866 | 106,580 | 99,066 | 103,976 | 103,692 | 92,089 | 48,886 | 52,933 | 50,643 | 43,630 | 25,009 | 219 | 269 | 536 | 740 | 2,903 | 3,473 |
Deferred Revenue Non-Current
| 111,713 | 60,598 | 57,727 | 8,155 | 7,914 | 7,832 | -82,411 | 7,297 | 7,405 | 7,419 | 6,873 | 3,695 | 3,354 | 4,415 | 4,240 | 4,321 | 4,161 | 3,838 | 3,710 | 3,592 |
Deferred Tax Liabilities Non-Current
| 616 | 670 | 596 | 681 | 640 | 1,261 | 468 | 560 | 3,626 | 4,251 | 2,921 | 2,580 | 2,411 | 611 | 668 | 301 | 23 | 553 | 574 | 318 |
Other Non-Current Liabilities
| 78,975 | 15,019 | 14,520 | 48,366 | 49,421 | 47,191 | 137,868 | 47,525 | 46,860 | 45,210 | 36,815 | 38,573 | 35,495 | 33,002 | 28,468 | 21,915 | 19,246 | 16,141 | 15,325 | 13,408 |
Total Non-Current Liabilities
| 201,459 | 211,632 | 204,260 | 191,068 | 164,555 | 155,350 | 159,901 | 159,074 | 149,980 | 105,766 | 99,542 | 95,491 | 84,890 | 63,037 | 33,595 | 26,806 | 23,966 | 21,272 | 22,512 | 20,791 |
Total Liabilities
| 362,707 | 380,309 | 384,437 | 366,946 | 342,087 | 329,585 | 321,487 | 306,738 | 295,661 | 293,062 | 272,485 | 252,782 | 237,891 | 212,326 | 172,984 | 174,631 | 164,242 | 151,796 | 143,618 | 132,731 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 152,354 | 146,231 | 173,443 | 175,061 | 174,019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 13,857 | 13,817 | 13,780 | 13,739 | 13,700 | 13,661 | 13,623 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 |
Retained Earnings
| 132,113 | 131,471 | 125,422 | 151,434 | 153,130 | 152,164 | 154,245 | 150,991 | 156,571 | 173,920 | 193,679 | 182,935 | 176,863 | 177,342 | 165,372 | 152,239 | 170,337 | 164,004 | 154,155 | 145,535 |
Accumulated Other Comprehensive Income/Loss
| 5,435 | 1,976 | 3,139 | -3,564 | -5,919 | -4,538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7,101 | -145,288 | -139,202 | -165,173 | -166,830 | -165,825 | 3,394 | 3,793 | 2,679 | 4,900 | 1,939 | 5,271 | -1,817 | -3,214 | -1,470 | -2,401 | 14,891 | 19,437 | 18,537 | 15,576 |
Total Shareholders Equity
| 158,506 | 154,330 | 149,370 | 169,879 | 169,142 | 169,481 | 171,262 | 168,384 | 172,850 | 192,420 | 209,218 | 201,806 | 188,646 | 187,728 | 177,502 | 163,438 | 198,828 | 197,041 | 186,292 | 174,711 |
Total Equity
| 165,678 | 161,251 | 156,161 | 175,036 | 175,338 | 175,097 | 175,120 | 175,166 | 179,265 | 197,892 | 215,109 | 207,477 | 194,189 | 192,793 | 183,169 | 168,497 | 202,342 | 197,302 | 186,611 | 174,936 |
Total Liabilities & Shareholders Equity
| 528,391 | 541,560 | 540,598 | 541,982 | 517,425 | 504,682 | 496,607 | 481,904 | 474,926 | 490,954 | 487,594 | 460,259 | 432,080 | 405,119 | 356,153 | 343,128 | 366,584 | 349,098 | 330,229 | 307,667 |