NARITA INTERNATIONAL AIRPORT CORPORATION【JP:E04367】
Market cap
P/E ratio
| Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | |
| Profit (loss) before income taxes | 19,888 | 26,726 | 25,347 | 29,388 | 29,245 | 42,767 | 40,902 | 27,203 | -54,080 | -46,739 | -52,597 |
| Depreciation | 46,223 | 44,538 | 41,770 | 41,052 | 40,686 | 39,834 | 38,079 | 37,635 | 38,762 | 37,842 | 37,937 |
| Increase (decrease) in provision for bonuses | -122 | 10 | -10 | 74 | 65 | 252 | 56 | 83 | -301 | -43 | 158 |
| Increase (decrease) in retirement benefit liability | - | -1,541 | -520 | -430 | 1,389 | -3,103 | 145 | 2,861 | 964 | -821 | 942 |
| Increase (decrease) in provision for environmental measures | - | - | - | - | - | - | - | - | - | -31 | 13,796 |
| Interest and dividend income | -85 | -91 | -99 | -96 | -95 | -94 | -92 | -92 | -53 | -17 | -16 |
| Interest expenses on borrowings and bonds | 7,435 | 6,864 | 6,303 | 5,560 | 4,543 | 3,837 | 3,320 | 2,361 | 2,895 | 4,271 | 4,130 |
| Share of loss (profit) of entities accounted for using equity method | -10 | -3 | 13 | 260 | -32 | -36 | -33 | -10 | 103 | 8 | -11 |
| Losses on disposal of fixed assets | 2,357 | 1,951 | 1,735 | 1,056 | 848 | 2,110 | 1,999 | 2,043 | 3,547 | 2,120 | 1,440 |
| Loss (gain) on sale of non-current assets | - | 5 | -208 | -122 | -44 | -3 | -8 | -48 | - | -6 | 213 |
| Decrease (increase) in trade receivables | -336 | 894 | -428 | 531 | -562 | -3,288 | -633 | 9,247 | -10,975 | -1,129 | -9,150 |
| Decrease (increase) in inventories | -229 | -1,062 | -1,008 | -2,405 | -73 | -415 | -981 | -1,322 | 1,798 | 2,704 | -1,762 |
| Increase (decrease) in trade payables | 629 | 1,230 | 4,363 | -3,444 | -557 | 717 | 1,690 | 437 | -6,827 | 4,163 | 3,701 |
| Increase (decrease) in leasehold and guarantee deposits received | -470 | -127 | -62 | -268 | -38 | 32 | 511 | 50 | -389 | -418 | 23 |
| Increase (decrease) in accounts payable - other | -55 | 224 | 790 | -885 | -301 | 1,153 | -835 | 95 | -796 | -623 | 770 |
| Increase (decrease) in accrued consumption taxes | 273 | 83 | -94 | -334 | 1,321 | -1,130 | -1,329 | -895 | -3,043 | 1,659 | 698 |
| Increase (decrease) in advances received | 182 | 124 | 40 | 38 | -26 | -431 | 57 | 263 | -173 | -1,188 | 64 |
| Decrease (increase) in accounts receivable - other | - | - | - | - | - | - | 79 | -8,860 | 8,724 | -1,507 | 636 |
| Other, net | 493 | 426 | -1,691 | 2,507 | 980 | 1,281 | 775 | 2,421 | 840 | 2,915 | -325 |
| Subtotal | 80,111 | 84,409 | 82,559 | 80,844 | 85,342 | 81,347 | 94,459 | 82,248 | -26,224 | -2,430 | 2,751 |
| Interest and dividends received | 88 | 94 | 101 | 101 | 98 | 97 | 95 | 96 | 52 | 20 | 6 |
| Interest paid | -7,402 | -6,844 | -6,462 | -5,657 | -4,730 | -3,962 | -3,388 | -2,399 | -2,145 | -4,306 | -4,083 |
| Income taxes paid | -3,143 | -10,897 | -13,686 | -9,050 | -12,898 | -11,279 | -12,771 | -18,373 | -1,294 | -1,909 | -380 |
| Net cash provided by (used in) operating activities | 69,653 | 69,961 | 62,511 | 66,237 | 67,813 | 66,203 | 78,394 | 61,571 | -29,612 | -8,626 | -1,705 |
| Purchase of non-current assets | -26,886 | -26,565 | -24,262 | -47,558 | -25,560 | -20,969 | -40,100 | -26,538 | -76,223 | -44,409 | -111,052 |
| Proceeds from sale of non-current assets | 83 | 3 | 1,333 | 315 | 146 | 3 | 23 | 62 | - | 159 | 404 |
| Payments into Negotiable certificates of deposit | - | - | - | - | - | - | - | - | -260,000 | -240,000 | -60,000 |
| Proceeds from withdrawal of Negotiable certificates of deposit | - | - | - | - | - | - | - | - | - | 260,000 | 140,000 |
| Payments into time deposits | -30 | -60 | -3,050 | -1,060 | - | - | - | - | - | - | -35,000 |
| Other, net | -48 | -11 | 56 | -257 | 3 | 15 | 4 | 13 | 9 | 17 | -251 |
| Net cash provided by (used in) investing activities | -27,065 | -26,777 | -26,422 | -44,613 | -25,879 | -21,198 | -40,206 | -26,990 | -336,236 | -24,784 | -65,899 |
| Net increase (decrease) in short-term borrowings | - | -100 | - | - | - | - | - | - | 40,000 | 20,000 | - |
| Proceeds from long-term borrowings | 13,000 | 15,000 | 10,000 | 8,000 | - | - | 9,978 | - | 400,000 | 5,000 | 15,400 |
| Repayments of long-term borrowings | -27,756 | -35,557 | -12,358 | -17,547 | -36,994 | -36,617 | -26,827 | -11,000 | -23,700 | -700 | -1,000 |
| Proceeds from issuance of bonds | 29,906 | 29,906 | 44,862 | 35,886 | 34,868 | 32,885 | 39,870 | 29,894 | 49,815 | 65,835 | 100,351 |
| Redemption of bonds | -54,652 | -50,000 | -67,111 | -44,800 | -30,000 | -30,000 | -50,000 | -40,000 | -10,000 | -40,000 | -45,000 |
| Other, net | -158 | -183 | -89 | -95 | -89 | -87 | -93 | -96 | -97 | -152 | -242 |
| Net cash provided by (used in) financing activities | -40,549 | -44,768 | -30,678 | -24,710 | -41,262 | -41,427 | -37,846 | -31,929 | 485,879 | 49,983 | 69,508 |
| Effect of exchange rate change on cash and cash equivalents | 28 | 33 | 28 | 22 | 17 | 24 | -3 | -1 | 73 | -9 | 25 |
| Net increase (decrease) in cash and cash equivalents | 2,066 | -1,552 | 5,439 | -3,063 | 687 | 3,601 | 337 | 2,649 | 120,104 | 16,562 | 1,929 |