Trusco Nakayama Corporation
TSE:9830.T
2432 (JPY) • At close September 18, 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
| 43,283 | 39,400 | 41,469 | 32,383 | 18,372 | 11,685 | 10,412 | 10,682 | 14,296 | 11,619 | 14,476 | 11,899 | 13,893 | 14,413 | 17,812 | 13,485 | 13,044 | 13,217 | 17,163 | 18,840 |
Short Term Investments
| 197 | 0 | 19 | 39 | 42 | -408 | -311 | -158 | 100 | 0 | 100 | -226 | -51 | -47 | -28 | -30 | -36 | -39 | 0 | 2 |
Cash and Short Term Investments
| 43,283 | 39,400 | 41,469 | 32,383 | 18,372 | 11,685 | 10,412 | 10,682 | 14,396 | 11,619 | 14,576 | 11,899 | 13,893 | 14,413 | 17,812 | 13,485 | 13,044 | 13,217 | 17,163 | 18,842 |
Net Receivables
| 37,142 | 31,557 | 28,962 | 25,704 | 26,340 | 27,869 | 25,583 | 23,058 | 23,101 | 20,588 | 22,847 | 19,800 | 20,432 | 17,776 | 16,053 | 13,654 | 19,284 | 21,149 | 19,917 | 20,085 |
Inventory
| 50,848 | 45,292 | 42,627 | 41,542 | 43,653 | 37,004 | 31,841 | 29,055 | 25,017 | 21,760 | 20,310 | 20,224 | 18,359 | 16,058 | 16,225 | 18,830 | 16,778 | 16,548 | 14,065 | 13,349 |
Other Current Assets
| 735 | 3,418 | 2,948 | 2,953 | 2,742 | 2,276 | 1,949 | 1,792 | 404 | 1,243 | 137 | 115 | 164 | 75 | 54 | 235 | 80 | 104 | 123 | 86 |
Total Current Assets
| 132,008 | 119,667 | 116,006 | 102,582 | 91,107 | 78,834 | 69,785 | 64,587 | 62,918 | 55,210 | 57,870 | 52,038 | 52,848 | 48,322 | 50,144 | 46,204 | 49,186 | 51,018 | 51,268 | 52,362 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 104,569 | 97,464 | 98,194 | 96,076 | 93,104 | 78,715 | 67,842 | 57,412 | 52,270 | 50,272 | 48,059 | 44,085 | 41,600 | 41,507 | 34,765 | 34,543 | 32,858 | 27,497 | 25,878 | 20,978 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,572 | 4,381 | 5,403 | 6,892 | 8,548 | 5,905 | 3,349 | 2,179 | 1,714 | 1,817 | 2,057 | 1,914 | 1,123 | 1,024 | 1,875 | 2,711 | 3,495 | 3,460 | 1,955 | 638 |
Goodwill and Intangible Assets
| 4,572 | 4,381 | 5,403 | 6,892 | 8,548 | 5,905 | 3,349 | 2,179 | 1,714 | 1,817 | 2,057 | 1,914 | 1,123 | 1,024 | 1,875 | 2,711 | 3,495 | 3,460 | 1,955 | 638 |
Long Term Investments
| 2,529 | 3,118 | 2,967 | 1,850 | 1,809 | 6,237 | 6,010 | 3,378 | 2,892 | 2,355 | 1,381 | 1,669 | 1,342 | 1,260 | 1,138 | 1,041 | 1,275 | 1,743 | 0 | 833 |
Tax Assets
| 828 | 275 | 189 | 1,076 | 1,046 | 449 | 302 | 413 | 3 | 0 | 1 | 292 | 282 | 459 | 468 | 491 | 303 | 679 | 0 | 151 |
Other Non-Current Assets
| 372 | 300 | 311 | 374 | 478 | 71 | 70 | 71 | 339 | 263 | 364 | 29 | 264 | 285 | 297 | 352 | 851 | 832 | 3,334 | 1,796 |
Total Non-Current Assets
| 112,870 | 105,538 | 107,064 | 106,268 | 104,985 | 91,377 | 77,573 | 63,453 | 57,218 | 54,707 | 51,862 | 47,989 | 44,611 | 44,535 | 38,543 | 39,138 | 38,782 | 34,211 | 31,167 | 24,396 |
Total Assets
| 244,878 | 225,207 | 223,072 | 208,854 | 196,094 | 170,216 | 147,363 | 128,044 | 120,141 | 109,917 | 109,738 | 100,032 | 97,459 | 92,857 | 88,687 | 85,342 | 87,968 | 85,229 | 82,435 | 76,758 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 20,461 | 18,866 | 16,526 | 15,616 | 15,707 | 15,158 | 14,596 | 12,963 | 12,954 | 12,068 | 13,779 | 10,966 | 13,463 | 12,703 | 11,276 | 9,735 | 12,875 | 13,825 | 14,537 | 13,026 |
Short Term Debt
| 18,500 | 20,000 | 17,000 | 17,000 | 17,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 4,248 | 2,515 | 2,898 | 1,707 | 2,450 | 2,733 | 2,501 | 2,740 | 3,544 | 0 | 2,720 | 1,804 | 2,454 | 1,734 | 1,378 | 819 | 2,541 | 2,066 | 2,141 | 1,986 |
Deferred Revenue
| 4,248 | 0 | 6,742 | 5,175 | 6,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 6,526 | 7,312 | 2,162 | 418 | 1,967 | 7,153 | 6,834 | 7,001 | 7,119 | 4,592 | 6,701 | 4,605 | 3,426 | 2,697 | 2,323 | 1,765 | 3,467 | 3,155 | 3,099 | 2,978 |
Total Current Liabilities
| 49,735 | 46,178 | 42,430 | 38,209 | 41,377 | 22,311 | 21,430 | 19,964 | 20,073 | 16,660 | 20,480 | 15,571 | 16,889 | 15,400 | 13,599 | 11,500 | 16,342 | 16,980 | 17,636 | 16,004 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 31,500 | 25,000 | 35,000 | 35,000 | 25,000 | 25,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -1,159 | -1,086 | -1,180 | -308 | -296 | -243 | -352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,159 | 1,086 | 1,180 | 308 | 296 | 243 | 352 | 240 | 136 | 0 | 215 | 219 | 219 | 0 | 0 | 0 | 0 | 26 | 62 | 0 |
Other Non-Current Liabilities
| 2,925 | 3,027 | 2,973 | 2,685 | 2,239 | 2,259 | 2,256 | 2,007 | 2,158 | 0 | 2,006 | 1,960 | 1,810 | 1,734 | 1,534 | 1,439 | 1,305 | 1,306 | 1,088 | 956 |
Total Non-Current Liabilities
| 34,425 | 28,027 | 37,973 | 37,685 | 27,239 | 27,259 | 12,256 | 2,247 | 2,294 | 0 | 2,221 | 2,179 | 2,029 | 1,734 | 1,534 | 1,439 | 1,305 | 1,332 | 1,150 | 956 |
Total Liabilities
| 84,160 | 74,205 | 80,403 | 75,894 | 68,616 | 49,570 | 33,686 | 22,211 | 22,367 | 16,660 | 22,701 | 17,750 | 18,918 | 17,134 | 15,133 | 12,939 | 17,647 | 18,312 | 18,786 | 16,960 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 | 5,022 |
Retained Earnings
| 150,298 | 141,096 | 132,822 | 123,465 | 117,732 | 110,752 | 103,530 | 95,938 | 88,366 | 82,038 | 9,076 | 7,898 | 69,999 | 67,069 | 64,868 | 64,196 | 61,941 | 57,899 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,119 | 252 | 192 | -161 | 88 | 1,490 | 1,742 | 1,486 | 9,669 | -799 | 0 | -1,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,277 | 4,632 | 4,633 | 4,473 | 4,636 | 3,382 | 3,383 | 3,387 | -5,283 | 4,656 | 72,939 | 69,362 | 3,520 | 3,632 | 3,664 | 3,185 | 3,358 | 3,996 | 58,661 | 54,794 |
Total Shareholders Equity
| 160,716 | 151,002 | 142,669 | 132,960 | 127,478 | 120,646 | 113,677 | 105,833 | 97,774 | 90,917 | 87,037 | 82,282 | 78,541 | 75,723 | 73,554 | 72,403 | 70,321 | 66,917 | 63,683 | 59,816 |
Total Equity
| 160,716 | 151,002 | 142,669 | 132,960 | 127,478 | 120,646 | 113,677 | 105,833 | 97,774 | 90,917 | 87,037 | 82,282 | 78,541 | 75,723 | 73,554 | 72,403 | 70,321 | 66,917 | 63,649 | 59,798 |
Total Liabilities & Shareholders Equity
| 244,878 | 225,207 | 223,072 | 208,854 | 196,094 | 170,216 | 147,363 | 128,044 | 120,141 | 107,577 | 109,738 | 100,032 | 97,459 | 92,857 | 88,687 | 85,342 | 87,968 | 85,229 | 82,435 | 76,758 |