Matsuya Co Ltd
TSE:8237
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Matsuya Co Ltd
TSE:8237
|
JP |
|
Dunelm Group PLC
LSE:DNLM
|
UK |
Balance Sheet
Balance Sheet Decomposition
Matsuya Co Ltd
Matsuya Co Ltd
Balance Sheet
Matsuya Co Ltd
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3 557
|
2 583
|
3 181
|
1 502
|
2 281
|
3 104
|
3 295
|
2 636
|
2 555
|
2 510
|
2 771
|
2 348
|
2 565
|
2 422
|
2 336
|
2 360
|
3 264
|
2 666
|
2 164
|
2 965
|
2 441
|
6 309
|
3 246
|
3 911
|
|
| Cash Equivalents |
3 557
|
2 583
|
3 181
|
1 502
|
2 281
|
3 104
|
3 295
|
2 636
|
2 555
|
2 510
|
2 771
|
2 348
|
2 565
|
2 422
|
2 336
|
2 360
|
3 264
|
2 666
|
2 164
|
2 965
|
2 441
|
6 309
|
3 246
|
3 911
|
|
| Short-Term Investments |
310
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7 099
|
6 497
|
6 801
|
6 464
|
6 819
|
6 983
|
6 245
|
5 542
|
5 273
|
4 682
|
4 373
|
4 446
|
5 010
|
6 420
|
5 440
|
5 454
|
5 468
|
5 106
|
3 642
|
3 510
|
3 435
|
5 722
|
7 385
|
7 190
|
|
| Accounts Receivables |
7 099
|
6 497
|
6 801
|
6 464
|
6 819
|
6 983
|
6 245
|
5 542
|
5 273
|
4 682
|
4 373
|
4 446
|
5 010
|
6 420
|
5 440
|
5 454
|
5 468
|
5 106
|
3 642
|
3 510
|
3 435
|
5 722
|
7 385
|
7 190
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
6 880
|
5 415
|
4 899
|
4 819
|
4 923
|
4 516
|
4 672
|
4 840
|
3 400
|
2 967
|
2 403
|
2 361
|
2 515
|
2 582
|
2 732
|
2 515
|
2 394
|
2 138
|
2 080
|
2 022
|
1 742
|
1 538
|
1 762
|
2 132
|
|
| Other Current Assets |
1 709
|
2 061
|
2 077
|
2 101
|
1 940
|
2 370
|
1 984
|
1 788
|
1 097
|
1 039
|
1 028
|
1 098
|
1 061
|
1 140
|
1 996
|
1 503
|
1 709
|
1 323
|
1 588
|
834
|
633
|
921
|
2 788
|
5 318
|
|
| Total Current Assets |
19 555
|
16 556
|
16 958
|
14 886
|
15 963
|
16 983
|
16 196
|
14 806
|
12 325
|
11 198
|
10 575
|
10 253
|
11 151
|
12 564
|
12 504
|
11 832
|
12 835
|
11 233
|
9 474
|
9 331
|
8 251
|
14 490
|
15 181
|
18 551
|
|
| PP&E Net |
24 904
|
29 601
|
29 837
|
29 890
|
30 659
|
29 997
|
28 029
|
28 858
|
28 246
|
27 346
|
25 186
|
24 909
|
25 522
|
25 774
|
25 779
|
26 285
|
28 803
|
28 165
|
29 436
|
29 144
|
28 746
|
31 596
|
32 350
|
35 271
|
|
| PP&E Gross |
24 904
|
29 601
|
29 837
|
29 890
|
30 659
|
29 997
|
28 029
|
28 858
|
28 246
|
27 346
|
25 186
|
24 909
|
25 522
|
25 774
|
25 779
|
26 285
|
28 803
|
28 165
|
29 436
|
29 144
|
28 746
|
31 596
|
32 350
|
35 271
|
|
| Accumulated Depreciation |
20 732
|
21 020
|
21 854
|
22 342
|
23 232
|
23 133
|
23 690
|
24 353
|
25 122
|
24 275
|
24 441
|
24 350
|
24 338
|
24 338
|
25 794
|
25 965
|
26 758
|
27 974
|
29 061
|
30 105
|
31 250
|
32 207
|
33 056
|
33 569
|
|
| Intangible Assets |
3 083
|
707
|
701
|
520
|
555
|
532
|
716
|
685
|
691
|
633
|
585
|
484
|
407
|
501
|
1 429
|
1 265
|
9 873
|
9 784
|
9 769
|
9 975
|
10 034
|
9 952
|
10 413
|
10 312
|
|
| Goodwill |
54
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
735
|
|
| Note Receivable |
577
|
551
|
551
|
543
|
1 169
|
59
|
260
|
259
|
8
|
7
|
8
|
8
|
213
|
213
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Long-Term Investments |
3 371
|
3 115
|
4 277
|
4 591
|
5 640
|
6 922
|
5 369
|
4 507
|
4 966
|
5 023
|
4 657
|
5 560
|
6 273
|
8 456
|
7 593
|
7 786
|
8 713
|
8 889
|
7 395
|
6 233
|
5 622
|
6 430
|
8 948
|
9 233
|
|
| Other Long-Term Assets |
8 468
|
7 786
|
6 911
|
6 595
|
5 759
|
6 030
|
5 037
|
4 627
|
3 441
|
2 301
|
2 202
|
2 120
|
2 038
|
2 172
|
2 220
|
2 252
|
1 853
|
1 839
|
1 747
|
1 764
|
1 607
|
1 418
|
1 982
|
2 005
|
|
| Other Assets |
54
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
735
|
|
| Total Assets |
60 012
N/A
|
58 325
-3%
|
59 235
+2%
|
57 025
-4%
|
59 745
+5%
|
60 523
+1%
|
55 607
-8%
|
53 742
-3%
|
49 677
-8%
|
46 508
-6%
|
43 213
-7%
|
43 334
+0%
|
45 604
+5%
|
49 679
+9%
|
49 529
0%
|
49 423
0%
|
62 080
+26%
|
59 912
-3%
|
57 823
-3%
|
56 449
-2%
|
54 262
-4%
|
63 888
+18%
|
68 874
+8%
|
76 107
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 750
|
8 112
|
8 111
|
7 697
|
8 307
|
8 315
|
8 420
|
7 255
|
6 855
|
6 124
|
6 056
|
6 534
|
6 565
|
7 740
|
8 367
|
7 915
|
8 438
|
8 296
|
6 550
|
4 983
|
5 713
|
9 668
|
11 528
|
11 434
|
|
| Accrued Liabilities |
384
|
328
|
318
|
304
|
289
|
285
|
282
|
238
|
101
|
128
|
122
|
119
|
120
|
145
|
141
|
155
|
164
|
174
|
179
|
153
|
108
|
148
|
145
|
187
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 173
|
7 488
|
7 384
|
6 908
|
5 946
|
5 946
|
4 946
|
7 060
|
11 150
|
7 910
|
7 870
|
7 870
|
9 869
|
|
| Current Portion of Long-Term Debt |
18 619
|
14 527
|
13 592
|
12 814
|
13 252
|
15 014
|
14 468
|
14 482
|
16 805
|
16 670
|
11 099
|
1 030
|
2 279
|
2 538
|
834
|
1 782
|
1 366
|
1 925
|
998
|
1 000
|
912
|
909
|
2 604
|
1 955
|
|
| Other Current Liabilities |
6 000
|
6 061
|
6 647
|
5 725
|
6 728
|
7 033
|
7 426
|
6 615
|
9 564
|
5 889
|
5 170
|
4 943
|
5 280
|
6 380
|
6 217
|
6 255
|
7 264
|
6 930
|
5 758
|
7 369
|
6 143
|
7 498
|
7 436
|
8 640
|
|
| Total Current Liabilities |
33 753
|
29 028
|
28 668
|
26 540
|
28 576
|
30 647
|
30 596
|
28 590
|
33 325
|
28 811
|
22 447
|
20 799
|
21 732
|
24 187
|
22 467
|
22 053
|
23 178
|
22 271
|
20 545
|
24 655
|
20 786
|
26 093
|
29 583
|
32 085
|
|
| Long-Term Debt |
7 900
|
10 123
|
9 856
|
9 268
|
8 630
|
8 542
|
5 554
|
8 614
|
5 433
|
5 932
|
5 357
|
5 886
|
5 091
|
3 600
|
5 114
|
4 861
|
14 692
|
12 786
|
13 492
|
12 633
|
11 305
|
10 401
|
7 650
|
9 994
|
|
| Deferred Income Tax |
0
|
108
|
642
|
776
|
1 535
|
903
|
276
|
11
|
533
|
477
|
629
|
412
|
671
|
671
|
973
|
986
|
1 187
|
889
|
663
|
935
|
1 318
|
2 004
|
2 163
|
1 988
|
|
| Minority Interest |
317
|
149
|
170
|
240
|
131
|
391
|
336
|
244
|
269
|
290
|
164
|
170
|
187
|
127
|
17
|
42
|
27
|
3
|
20
|
0
|
759
|
785
|
863
|
937
|
|
| Other Liabilities |
2 735
|
3 465
|
3 367
|
3 155
|
3 211
|
3 510
|
3 072
|
2 840
|
2 539
|
2 238
|
2 001
|
2 021
|
1 966
|
2 451
|
2 757
|
2 527
|
2 424
|
2 296
|
2 226
|
1 985
|
2 846
|
2 541
|
2 662
|
2 840
|
|
| Total Liabilities |
44 705
N/A
|
42 873
-4%
|
42 703
0%
|
39 979
-6%
|
42 083
+5%
|
43 993
+5%
|
39 834
-9%
|
40 299
+1%
|
42 099
+4%
|
37 748
-10%
|
30 598
-19%
|
29 288
-4%
|
29 647
+1%
|
31 728
+7%
|
31 328
-1%
|
30 469
-3%
|
41 508
+36%
|
38 245
-8%
|
36 946
-3%
|
40 208
+9%
|
37 014
-8%
|
41 824
+13%
|
42 921
+3%
|
47 844
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
7 132
|
|
| Retained Earnings |
2 411
|
2 560
|
2 902
|
3 235
|
3 618
|
2 952
|
3 129
|
1 134
|
5 200
|
3 881
|
245
|
846
|
2 181
|
3 220
|
4 037
|
4 466
|
5 405
|
6 461
|
6 973
|
2 253
|
3 253
|
7 429
|
9 795
|
11 620
|
|
| Additional Paid In Capital |
5 660
|
5 660
|
5 660
|
5 661
|
5 661
|
5 693
|
5 781
|
5 725
|
5 695
|
5 639
|
5 639
|
5 639
|
5 639
|
5 639
|
5 639
|
5 534
|
5 534
|
5 539
|
5 482
|
5 411
|
5 411
|
5 411
|
5 411
|
5 411
|
|
| Unrealized Security Profit/Loss |
104
|
121
|
863
|
1 050
|
1 661
|
1 445
|
170
|
61
|
406
|
387
|
81
|
886
|
1 406
|
2 786
|
2 203
|
2 542
|
3 170
|
3 167
|
2 013
|
1 990
|
1 991
|
2 597
|
3 942
|
4 203
|
|
| Treasury Stock |
1
|
22
|
26
|
33
|
411
|
688
|
508
|
417
|
417
|
417
|
417
|
427
|
427
|
427
|
427
|
427
|
427
|
428
|
428
|
252
|
297
|
297
|
297
|
298
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
4
|
69
|
193
|
41
|
103
|
66
|
30
|
26
|
399
|
383
|
293
|
242
|
204
|
295
|
293
|
242
|
208
|
30
|
195
|
|
| Total Equity |
15 306
N/A
|
15 451
+1%
|
16 531
+7%
|
17 045
+3%
|
17 661
+4%
|
16 530
-6%
|
15 773
-5%
|
13 442
-15%
|
7 575
-44%
|
8 757
+16%
|
12 614
+44%
|
14 046
+11%
|
15 957
+14%
|
17 951
+12%
|
18 201
+1%
|
18 954
+4%
|
20 572
+9%
|
21 667
+5%
|
20 877
-4%
|
16 241
-22%
|
17 248
+6%
|
22 064
+28%
|
25 953
+18%
|
28 263
+9%
|
|
| Total Liabilities & Equity |
60 011
N/A
|
58 324
-3%
|
59 234
+2%
|
57 024
-4%
|
59 744
+5%
|
60 523
+1%
|
55 607
-8%
|
53 741
-3%
|
49 674
-8%
|
46 505
-6%
|
43 212
-7%
|
43 334
+0%
|
45 604
+5%
|
49 679
+9%
|
49 529
0%
|
49 423
0%
|
62 080
+26%
|
59 912
-3%
|
57 823
-3%
|
56 449
-2%
|
54 262
-4%
|
63 888
+18%
|
68 874
+8%
|
76 107
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
|