MIMASU SEMICONDUCTOR INDUSTRY CO., LTD.【JP:E02677】
Market cap
P/E ratio
| May 31, 2013 | May 31, 2014 | May 31, 2015 | May 31, 2016 | May 31, 2017 | May 31, 2018 | May 31, 2019 | May 31, 2020 | May 31, 2021 | May 31, 2022 | May 31, 2023 | May 31, 2024 | |
| Profit (loss) before income taxes | 2,081 | 2,330 | 2,723 | 3,191 | 3,441 | 4,445 | 5,474 | 5,626 | 6,027 | 7,503 | 11,001 | 10,310 |
| Depreciation | 2,690 | 2,568 | 2,696 | 3,675 | 3,671 | 8,335 | 17,808 | 18,585 | 16,505 | 13,219 | 8,239 | 9,983 |
| Increase (decrease) in allowance for doubtful accounts | -11 | - | -2 | - | 5 | 4 | -7 | -7 | -1 | 1 | - | - |
| Increase (decrease) in provision for bonuses for directors (and other officers) | - | - | 1 | - | 1 | 1 | 21 | - | 1 | 2 | 4 | -27 |
| Increase (decrease) in provision for product warranties | - | - | - | - | - | 47 | 17 | 1 | 2 | 3 | -56 | -4 |
| Increase (decrease) in provision for retirement benefits | -46 | 11 | 46 | 369 | -303 | -90 | -21 | -478 | -150 | -313 | -343 | -41 |
| Decrease (increase) in prepaid pension costs | - | - | - | - | - | - | - | - | - | - | - | -316 |
| Interest and dividend income | -16 | -16 | -19 | -17 | -12 | -11 | -12 | -15 | -11 | -14 | -14 | -17 |
| Interest expenses | 2 | 1 | 1 | - | - | - | - | - | - | - | - | 10 |
| Foreign exchange losses (gains) | -5 | - | -163 | 131 | 81 | 1 | - | - | - | -4 | 1 | -9 |
| Loss on retirement of property, plant and equipment | 7 | 23 | 43 | 5 | 28 | 42 | 65 | 70 | 49 | 30 | 56 | 13 |
| Compensation income | - | - | - | - | - | - | - | - | - | - | - | -42 |
| Subsidy income | - | - | - | - | - | - | - | - | - | - | - | -100 |
| Decrease (increase) in trade receivables | 1,233 | -1,530 | -4,106 | -2,483 | 863 | -8,891 | 2,950 | -855 | 3,098 | -12,875 | -3,002 | 4,877 |
| Decrease (increase) in inventories | 206 | 74 | -648 | -2,531 | 1,824 | -1,430 | -1,188 | 952 | -343 | -838 | -4,751 | -1,134 |
| Increase (decrease) in trade payables | -151 | 307 | 3,935 | 2,046 | -1,165 | 4,254 | 1,896 | -470 | -2,018 | 5,855 | 6,797 | -316 |
| Other, net | -2,190 | 2,960 | 962 | -1,184 | 698 | 98 | 1,145 | 830 | 497 | -782 | 814 | 524 |
| Subtotal | 3,811 | 6,798 | 5,554 | 3,293 | 9,284 | 6,810 | 28,153 | 24,240 | 23,655 | 11,833 | 18,745 | 23,709 |
| Interest and dividends received | 14 | 16 | 19 | 17 | 13 | 11 | 12 | 15 | 12 | 14 | 14 | 17 |
| Interest paid | -2 | -1 | -1 | - | -1 | - | - | - | - | - | - | -8 |
| Income taxes paid | -88 | -947 | -1,076 | -1,028 | -496 | -1,313 | -2,072 | -1,992 | -834 | -2,253 | -4,487 | -5,293 |
| Proceeds from compensation | - | - | - | - | - | - | - | - | - | - | - | 42 |
| Subsidies received | - | - | - | - | - | - | - | - | - | - | - | 100 |
| Net cash provided by (used in) operating activities | 4,079 | 5,877 | 4,512 | 2,297 | 8,838 | 5,537 | 26,093 | 22,261 | 22,833 | 9,595 | 14,272 | 18,567 |
| Payments into time deposits | -13,000 | -12,000 | -12,200 | -12,200 | -12,000 | -12,000 | -12,000 | -12,000 | -12,000 | -12,000 | -12,000 | -4,000 |
| Proceeds from withdrawal of time deposits | 6,500 | 12,500 | 12,100 | 12,200 | 12,100 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 9,000 |
| Purchase of property, plant and equipment | -479 | -1,189 | -1,612 | -3,525 | -4,635 | -10,706 | -28,797 | -19,507 | -16,568 | -5,969 | -10,119 | -22,932 |
| Proceeds from sale of property, plant and equipment | 2 | 16 | 45 | 5 | 1,717 | 968 | 453 | 13 | 20 | 15 | 9 | 12 |
| Purchase of intangible assets | -24 | -33 | -40 | -127 | -98 | -41 | -220 | -475 | -266 | -196 | -142 | -196 |
| Purchase of investment securities | -10 | -11 | -12 | -13 | -13 | -13 | -14 | -15 | -15 | -15 | -14 | -13 |
| Proceeds from sale of investment securities | - | - | - | - | - | - | - | - | - | 29 | - | 43 |
| Other, net | -9 | -54 | -171 | -40 | -38 | -57 | -189 | -261 | -86 | -101 | -227 | -174 |
| Net cash provided by (used in) investing activities | -7,021 | -773 | -1,890 | -3,700 | -2,969 | -9,850 | -28,768 | -20,246 | -16,916 | -6,238 | -10,494 | -18,260 |
| Purchase of treasury shares | - | - | - | -1,374 | - | -1 | -1 | -1 | -2 | - | -1 | -1 |
| Dividends paid | -802 | -802 | -802 | -819 | -834 | -866 | -930 | -995 | -1,026 | -1,155 | -1,861 | -2,055 |
| Other, net | - | - | -4 | -22 | -234 | -321 | -13 | - | - | - | - | -21 |
| Net cash provided by (used in) financing activities | -702 | -902 | -907 | -1,965 | -1,169 | -1,290 | -1,046 | -1,097 | -1,129 | -1,156 | -1,862 | -2,078 |
| Effect of exchange rate change on cash and cash equivalents | 5 | - | 163 | -131 | -81 | -1 | - | - | - | 4 | -1 | 9 |
| Net increase (decrease) in cash and cash equivalents | -3,639 | 4,202 | 1,876 | -3,500 | 4,618 | -5,605 | -3,721 | 917 | 4,787 | 2,205 | 1,913 | -1,761 |