- JP-listed companies
- MBK Co.,Ltd.
- Balance sheet
MBK Co.,Ltd.JP:3121
Market cap
¥6.3B
P/E ratio
26.5x
| 2014/03 | 2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2023/10 | 2024/10 | 2025/10 | |
| Cash and cash equivalents | - | 581 | 1,240 | 1,244 | 502 | 580 | 291 | 524 | 1,057 | 1,552 | 1,292 | 1,267 | 1,595 |
| Marketable securities, current | - | 399 | 373 | 315 | 291 | 304 | 403 | 303 | - | 30 | - | 31 | 12 |
| Total cash & short-term investments | - | 979 | 1,614 | 1,559 | 794 | 884 | 694 | 827 | 1,057 | 1,582 | 1,292 | 1,297 | 1,607 |
| Accounts receivable, net | - | 195 | 209 | 112 | 77 | 99 | 67 | 68 | 70 | 88 | 4 | 9 | 4 |
| Inventories | - | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 3 | - | - |
| Total current assets | - | 1,469 | 2,013 | 1,822 | 1,176 | 1,119 | 986 | 1,021 | 1,349 | 1,914 | 1,516 | 2,379 | 2,261 |
| Property, plant and equipment, net | - | 2,836 | 2,929 | 4,000 | 8,150 | 9,551 | 9,425 | 9,262 | 8,872 | 7,768 | 11,801 | 13,346 | 12,709 |
| Marketable securities, non-current | - | 142 | 25 | 240 | 234 | 56 | 151 | 98 | 186 | 91 | 34 | 69 | 64 |
| Total non-current assets | - | 3,438 | 3,326 | 4,576 | 8,760 | 9,996 | 9,873 | 9,496 | 9,499 | 8,273 | 12,449 | 13,996 | 13,179 |
| Total assets | - | 4,907 | 5,339 | 6,399 | 9,936 | 11,115 | 10,859 | 10,518 | 10,848 | 10,187 | 13,965 | 16,375 | 15,440 |
| Accounts payable | - | 106 | 97 | 62 | 39 | 45 | 35 | 32 | 35 | 30 | 9 | 0 | 0 |
| Short-term debt | - | 150 | - | - | 100 | - | - | - | - | - | - | - | - |
| Long-term debt, current | - | 105 | 116 | 1,149 | 295 | 334 | 327 | 308 | 754 | 233 | 378 | 444 | 390 |
| Total current liabilities | - | 676 | 629 | 1,403 | 606 | 540 | 537 | 486 | 925 | 549 | 518 | 669 | 550 |
| Long-term debt, non-current | - | 1,703 | 1,725 | 1,737 | 5,929 | 6,917 | 6,699 | 6,487 | 5,723 | 5,649 | 9,307 | 11,386 | 10,105 |
| Total non-current liabilities | - | 1,938 | 1,913 | 1,858 | 6,090 | 7,067 | 6,793 | 6,558 | 5,795 | 5,700 | 9,417 | 11,529 | 10,237 |
| Total liabilities | - | 2,614 | 2,542 | 3,261 | 6,696 | 7,607 | 7,329 | 7,044 | 6,720 | 6,250 | 9,936 | 12,198 | 10,787 |
| Common stock and paid-in capital | - | 2,787 | 2,971 | 3,091 | 3,385 | 3,358 | 3,358 | 3,358 | 4,002 | 4,002 | 4,002 | 4,002 | 4,768 |
| Retained earnings | - | -452 | -84 | 64 | -125 | 158 | 186 | 114 | 122 | -0 | 93 | 241 | 97 |
| Stockholders' equity | 2,914 | 2,293 | 2,797 | 3,138 | 3,240 | 3,508 | 3,529 | 3,473 | 4,127 | 3,937 | 4,028 | 4,177 | 4,652 |
| Total debt | - | 1,958 | 1,841 | 2,887 | 6,324 | 7,250 | 7,026 | 6,794 | 6,477 | 5,883 | 9,684 | 11,830 | 10,495 |
| Net debt | - | 979 | 227 | 1,328 | 5,530 | 6,366 | 6,332 | 5,967 | 5,421 | 4,300 | 8,392 | 10,533 | 8,887 |
| D/E ratio (%) | - | 85.4 | 65.8 | 92 | 195.2 | 206.7 | 199.1 | 195.6 | 157 | 149.4 | 240.4 | 283.2 | 225.6 |
| Working capital | - | - | - |