- JP-listed companies
- Balance sheet
JP:3418
Market cap
¥11.6B
P/E ratio
25.8x
| 2013/07 | 2014/07 | 2015/07 | 2016/07 | 2017/07 | 2018/07 | 2019/07 | 2020/07 | 2021/07 | 2022/07 | 2023/07 | 2024/07 | 2025/07 | |
| Cash and cash equivalents | - | 528 | 829 | 1,255 | 1,181 | 1,406 | 1,624 | 1,776 | 2,302 | 2,681 | 1,585 | 1,852 | 3,394 |
| Total cash & short-term investments | - | 528 | 829 | 1,255 | 1,181 | 1,406 | 1,624 | 1,776 | 2,302 | 2,681 | 1,585 | 1,852 | 3,394 |
| Inventories | - | 50 | 60 | 77 | 91 | 105 | 125 | 144 | 144 | 148 | 166 | 173 | 210 |
| Total current assets | - | 857 | 1,293 | 1,786 | 1,816 | 2,101 | 2,344 | 2,539 | 4,097 | 5,237 | 4,845 | 4,470 | 7,065 |
| Property, plant and equipment, net | - | 1,786 | 2,042 | 2,903 | 3,497 | 4,648 | 5,126 | 5,015 | 2,787 | 1,879 | 2,202 | 3,863 | 4,872 |
| Marketable securities, non-current | - | - | - | 1 | 17 | 17 | 17 | 3 | 3 | 3 | 173 | 171 | 2 |
| Total non-current assets | - | 2,271 | 2,640 | 3,503 | 4,471 | 5,842 | 6,409 | 6,597 | 4,270 | 3,656 | 3,981 | 5,701 | 6,458 |
| Total assets | - | 3,128 | 3,933 | 5,289 | 6,287 | 7,943 | 8,752 | 9,136 | 8,367 | 8,893 | 8,826 | 10,172 | 13,537 |
| Short-term debt | - | - | - | - | - | - | - | 800 | 1,250 | 1,850 | - | 866 | 538 |
| Long-term debt, current | - | 318 | 422 | 443 | 594 | 480 | 524 | 601 | 741 | 780 | 930 | 942 | 1,003 |
| Total current liabilities | - | 1,167 | 1,449 | 1,685 | 1,851 | 1,741 | 1,903 | 2,692 | 3,255 | 4,230 | 2,567 | 3,567 | 3,146 |
| Long-term debt, non-current | - | 810 | 1,081 | 1,272 | 1,704 | 3,020 | 3,351 | 3,910 | 2,375 | 1,423 | 2,506 | 2,386 | 3,556 |
| Total non-current liabilities | - | 1,229 | 1,545 | 1,722 | 2,212 | 3,494 | 3,871 | 4,451 | 2,890 | 2,295 | 3,283 | 3,176 | 4,319 |
| Total liabilities | - | 2,396 | 2,994 | 3,407 | 4,063 | 5,235 | 5,774 | 7,143 | 6,144 | 6,525 | 5,849 | 6,743 | 7,465 |
| Common stock and paid-in capital | - | 249 | 249 | 836 | 856 | 1,178 | 1,187 | 1,184 | 1,199 | 1,282 | 1,282 | 1,282 | 3,564 |
| Retained earnings | - | 394 | 689 | 1,046 | 1,368 | 1,530 | 1,769 | 784 | 1,078 | 1,137 | 1,744 | 2,194 | 2,552 |
| Stockholders' equity | 474 | 732 | 939 | 1,882 | 2,224 | 2,708 | 2,979 | 1,992 | 2,222 | 2,367 | 2,976 | 3,428 | 6,071 |
| Total debt | - | 1,128 | 1,503 | 1,715 | 2,298 | 3,500 | 3,875 | 5,311 | 4,366 | 4,053 | 3,435 | 4,194 | 5,097 |
| Net debt | - | 600 | 674 | 460 | 1,117 | 2,094 | 2,251 | 3,534 | 2,065 | 1,371 | 1,850 | 2,342 | 1,703 |
| D/E ratio (%) | - | 154.1 | 160.1 | 91.1 | 103.3 | 129.2 | 130.1 | 266.6 | 196.5 | 171.2 | 115.4 | 122.3 | 84 |