Nitori Holdings Co., Ltd.
TSE:9843.T
17585 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 117,313 | 125,116 | 130,435 | 158,577 | 159,190 | 102,345 | 63,339 | 70,560 | 42,327 | 26,409 | 21,973 | 17,612 | 18,768 | 16,271 | 11,268 | 11,109 | 8,381 | 7,657 | 6,373 | 3,421 |
Short Term Investments
| 20,630 | 6,812 | -62,177 | 7,791 | -48,157 | -48,559 | -15,617 | -16,576 | -15,902 | -17,684 | -18,490 | -19,111 | -333 | -316 | -167 | -204 | -230 | -257 | -325 | -1,168 |
Cash and Short Term Investments
| 137,943 | 131,928 | 130,435 | 166,368 | 159,190 | 102,345 | 63,339 | 70,560 | 42,327 | 26,409 | 21,973 | 17,612 | 18,768 | 16,271 | 11,268 | 11,109 | 8,381 | 7,657 | 6,373 | 3,421 |
Net Receivables
| 79,245 | 57,407 | 39,206 | 37,806 | 27,880 | 30,336 | 27,767 | 34,489 | 26,020 | 39,767 | 14,785 | 12,900 | 12,865 | 12,770 | 9,788 | 10,919 | 9,103 | 7,332 | 6,290 | 4,524 |
Inventory
| 108,528 | 120,376 | 85,938 | 80,736 | 65,512 | 62,907 | 52,731 | 48,966 | 45,416 | 44,487 | 37,013 | 30,735 | 25,516 | 24,343 | 23,017 | 20,856 | 19,726 | 15,920 | 14,510 | 13,469 |
Other Current Assets
| 22,020 | 20,642 | 22,788 | 17,840 | 11,007 | 20,973 | 20,194 | 16,167 | 16,226 | 13,331 | 15,228 | 11,315 | 10,764 | 7,387 | 6,361 | 3,197 | 4,663 | 6,101 | 6,621 | 4,427 |
Total Current Assets
| 347,736 | 330,353 | 278,367 | 302,750 | 263,589 | 216,561 | 164,031 | 170,182 | 129,989 | 123,994 | 88,999 | 72,562 | 67,913 | 60,771 | 50,434 | 46,081 | 41,873 | 37,010 | 33,794 | 25,841 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 736,897 | 649,479 | 589,465 | 488,978 | 331,142 | 324,948 | 313,196 | 268,608 | 242,942 | 227,990 | 193,134 | 175,512 | 146,985 | 133,859 | 118,585 | 103,591 | 94,259 | 77,836 | 63,939 | 50,655 |
Goodwill
| 17,060 | 19,619 | 22,391 | 31,665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 14,102 | 13,386 | 15,725 | 17,083 | 24,599 | 18,857 | 13,887 | 13,732 | 11,209 | 10,460 | 9,678 | 6,731 | 6,544 | 6,755 | 6,723 | 5,963 | 4,527 | 4,504 | 4,002 | 558 |
Goodwill and Intangible Assets
| 31,162 | 33,005 | 38,116 | 48,748 | 24,599 | 18,857 | 13,887 | 13,732 | 11,209 | 10,460 | 9,678 | 6,731 | 6,544 | 6,755 | 6,723 | 5,963 | 4,527 | 4,504 | 4,002 | 558 |
Long Term Investments
| 42,887 | 39,579 | 88,762 | 89,460 | 73,692 | 74,662 | 42,089 | 20,107 | 18,665 | 19,253 | 19,537 | 20,122 | 1,158 | 1,115 | 890 | 849 | 1,031 | 1,457 | 1,272 | 2,369 |
Tax Assets
| 21,513 | 21,765 | 17,495 | 25,389 | 13,246 | 6,386 | 5,447 | 2,952 | 2,821 | 1,030 | 2,487 | 2,389 | 3,536 | 3,795 | 3,451 | 2,583 | 1,682 | 1,165 | 890 | 678 |
Other Non-Current Assets
| 58,484 | 59,590 | -28,372 | -28,283 | -23,027 | -22,133 | 11,854 | 12,230 | 8,912 | 22,061 | 7,865 | 6,969 | 41,017 | 39,892 | 38,303 | 37,540 | 36,242 | 34,248 | 32,959 | 29,464 |
Total Non-Current Assets
| 890,943 | 803,418 | 705,466 | 624,292 | 419,652 | 402,720 | 386,473 | 317,629 | 284,549 | 280,794 | 232,701 | 211,723 | 199,240 | 185,416 | 167,952 | 150,526 | 137,741 | 119,210 | 103,062 | 83,724 |
Total Assets
| 1,238,679 | 1,133,771 | 983,840 | 927,048 | 683,247 | 619,286 | 550,504 | 487,811 | 414,538 | 404,790 | 321,700 | 284,290 | 267,153 | 246,187 | 218,386 | 196,607 | 179,614 | 156,220 | 136,856 | 109,565 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 48,294 | 38,459 | 39,765 | 44,554 | 19,774 | 20,956 | 19,607 | 16,001 | 15,356 | 16,473 | 13,412 | 12,929 | 20,662 | 24,066 | 24,006 | 21,400 | 7,110 | 6,000 | 16,208 | 13,218 |
Short Term Debt
| 109,452 | 84,670 | 36,731 | 50,285 | 4,341 | 2,826 | 2,187 | 812 | 1,692 | 4,580 | 4,292 | 6,666 | 26,183 | 36,175 | 12,594 | 12,163 | 19,539 | 10,200 | 15,922 | 14,883 |
Tax Payables
| 20,366 | 28,351 | 20,330 | 30,351 | 20,224 | 19,472 | 17,399 | 15,630 | 14,929 | 13,961 | 12,635 | 13,248 | 15,374 | 11,386 | 13,813 | 7,887 | 6,604 | 5,953 | 4,850 | 3,980 |
Deferred Revenue
| 29,091 | 23,774 | 56,947 | 72,115 | 49,525 | 49,787 | 17,399 | 40,795 | 35,370 | 40,709 | 28,541 | 26,402 | 18,729 | 15,103 | 16,553 | 9,326 | 21,154 | 18,624 | 5,808 | 4,799 |
Other Current Liabilities
| 89,499 | 74,866 | 29,738 | 39,391 | 23,423 | 21,447 | 44,232 | 18,116 | 15,179 | 14,245 | 11,646 | 9,297 | 10,859 | 10,547 | 8,345 | 7,299 | 7,353 | 6,335 | 6,920 | 4,159 |
Total Current Liabilities
| 276,336 | 221,769 | 163,181 | 206,345 | 97,063 | 95,016 | 83,425 | 75,724 | 67,597 | 76,007 | 57,891 | 55,294 | 76,433 | 85,891 | 61,498 | 50,188 | 55,156 | 41,159 | 44,858 | 37,059 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 30,000 | 57,330 | 56,003 | 7,875 | 10,714 | 7,984 | 10,143 | 2,330 | 3,143 | 4,835 | 6,453 | 10,246 | 7,240 | 7,708 | 16,113 | 25,877 | 20,433 | 26,605 | 16,627 | 6,932 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 7,891 | 7,427 | 6,409 | 4,839 | 0 | 3,871 | 3,540 | 2,881 | 0 | 0 | 0 | 1,588 | 1,446 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 1 | 3,020 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 10 | 10 | 0 |
Other Non-Current Liabilities
| 36,031 | 36,572 | 31,843 | 30,971 | 14,609 | 16,094 | 7,376 | 7,552 | 6,423 | 5,561 | 9,461 | 5,114 | 4,990 | 3,668 | 6,611 | 6,164 | 5,486 | 3,040 | 2,737 | 5,204 |
Total Non-Current Liabilities
| 66,031 | 93,902 | 87,846 | 38,846 | 25,323 | 24,078 | 25,414 | 17,312 | 15,976 | 18,255 | 15,914 | 19,232 | 15,771 | 14,258 | 22,724 | 32,041 | 25,919 | 31,243 | 20,820 | 12,136 |
Total Liabilities
| 342,367 | 315,671 | 251,027 | 245,191 | 122,386 | 119,094 | 108,839 | 93,036 | 83,573 | 94,262 | 73,805 | 74,526 | 92,204 | 100,149 | 84,222 | 82,229 | 81,075 | 72,402 | 65,678 | 49,195 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 725,181 | 642,736 | 560,040 | 498,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 13,370 | 12,928 | 12,812 | 12,694 | 12,648 |
Retained Earnings
| 841,541 | 771,743 | 692,768 | 612,082 | 532,471 | 472,755 | 415,108 | 361,103 | 308,854 | 267,963 | 232,398 | 198,909 | 167,764 | 138,677 | 110,689 | 89,425 | 72,611 | 58,112 | 45,359 | 35,039 |
Accumulated Other Comprehensive Income/Loss
| 20,789 | 12,383 | 7,631 | -640 | 818 | 1,951 | 3,595 | 14,040 | 7,624 | 30,043 | 4,355 | 486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 20,604 | 20,600 | -706,138 | -625,452 | -545,841 | -486,125 | 9,592 | 6,118 | 1,019 | -914 | -2,268 | -3,037 | -6,185 | -6,009 | 10,105 | 11,583 | 13,000 | 12,894 | 13,125 | 12,683 |
Total Shareholders Equity
| 896,304 | 818,096 | 732,812 | 642,096 | 560,858 | 500,190 | 441,665 | 394,631 | 330,867 | 310,462 | 247,855 | 209,728 | 174,949 | 146,038 | 134,164 | 114,378 | 98,539 | 83,818 | 71,178 | 60,370 |
Total Equity
| 896,308 | 818,096 | 732,812 | 681,856 | 560,858 | 500,190 | 441,665 | 394,775 | 330,965 | 310,528 | 247,895 | 209,764 | 174,949 | 146,038 | 134,164 | 114,378 | 98,539 | 83,818 | 71,178 | 60,370 |
Total Liabilities & Shareholders Equity
| 1,238,679 | 1,133,767 | 983,839 | 887,287 | 683,244 | 619,284 | 550,504 | 487,811 | 414,538 | 404,790 | 321,700 | 284,290 | 267,153 | 246,187 | 218,386 | 196,607 | 179,614 | 156,220 | 136,856 | 109,565 |