SMN Corp
TSE:6185

Watchlist Manager
SMN Corp Logo
SMN Corp
TSE:6185
Watchlist
Price: 295 JPY -1.99% Market Closed
Updated: May 17, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

6.7B
-11%
Assets
Growth Rates:
1 Year
-18%
3 Years
-21%
5 Years
+19%
7 Years
+67%
10 Years
-
3B
+2%
Liabilities
Growth Rates:
1 Year
-13%
3 Years
-23%
5 Years
+109%
7 Years
+157%
10 Years
-
3.7B
-19%
Equity
Growth Rates:
1 Year
-22%
3 Years
-20%
5 Years
-12%
7 Years
+30%
10 Years
-

Balance Sheet Decomposition
SMN Corp

6.7B
Assets
3B
Liabilities
6.7B
Assets
3B
Liabilities
Current Assets 4.8B
Cash & Short-Term Investments 2.4B
Receivables 2.2B
Other Current Assets 188.3m
Non-Current Assets 1.9B
PP&E 235.6m
Intangibles 1.4B
Other Non-Current Assets 279.3m
Current Liabilities 1.8B
Accounts Payable 1.1B
Accrued Liabilities 61.9m
Other Current Liabilities 638.8m
Non-Current Liabilities 1.2B
Long-Term Debt 1B
Other Non-Current Liabilities 140.2m

Balance Sheet
SMN Corp

Rotate your device to view
Balance Sheet
Currency: JPY
Mar-2015 Mar-2016 Mar-2017 Mar-2018 Mar-2019 Mar-2020 Mar-2021 Mar-2022 Mar-2023 Mar-2024
Assets
Cash & Cash Equivalents
326
1 718
1 759
1 837
2 066
2 110
2 051
2 278
2 598
2 444
Cash Equivalents
326
1 718
1 759
1 837
2 066
2 110
2 051
2 278
2 598
2 444
Total Receivables
589
877
1 132
1 344
1 418
1 670
1 992
2 102
1 892
2 156
Accounts Receivables
589
877
1 132
1 344
1 418
1 670
1 992
2 102
1 892
2 156
Other Receivables
0
0
0
0
0
0
0
0
0
0
Other Current Assets
23
42
81
55
70
153
208
211
207
188
Total Current Assets
948
2 638
2 972
3 236
3 554
3 933
4 250
4 591
4 696
4 788
PP&E Net
130
181
203
285
303
353
384
357
320
236
PP&E Gross
130
0
0
0
0
0
0
0
0
0
Accumulated Depreciation
0
0
0
0
0
0
0
0
0
0
Intangible Assets
269
516
724
994
1 264
1 493
2 256
1 977
1 978
1 372
Goodwill
0
0
0
0
0
337
1 144
972
805
0
Long-Term Investments
0
4
0
0
0
0
0
0
0
0
Other Long-Term Assets
84
101
90
429
477
494
413
424
338
279
Other Assets
0
0
0
0
0
337
1 144
972
805
0
Total Assets
1 434
N/A
3 439
+140%
3 988
+16%
4 945
+24%
5 599
+13%
6 610
+18%
8 448
+28%
8 319
-2%
8 137
-2%
6 675
-18%
Liabilities
Accounts Payable
439
658
794
967
900
1 129
1 342
1 381
1 235
1 144
Accrued Liabilities
143
153
83
80
120
40
79
118
88
62
Short-Term Debt
0
0
0
0
0
0
1 600
0
0
0
Current Portion of Long-Term Debt
0
0
0
2
5
44
30
233
229
227
Other Current Liabilities
114
78
256
338
357
600
450
468
393
412
Total Current Liabilities
697
889
1 133
1 387
1 382
1 813
3 501
2 199
1 945
1 845
Long-Term Debt
0
0
6
7
9
148
124
1 481
1 252
1 024
Deferred Income Tax
0
0
2
0
0
0
173
167
141
33
Minority Interest
0
0
0
0
0
0
10
18
34
34
Other Liabilities
21
31
30
46
46
79
85
77
72
73
Total Liabilities
717
N/A
921
+28%
1 171
+27%
1 439
+23%
1 437
0%
2 040
+42%
3 893
+91%
3 942
+1%
3 444
-13%
3 009
-13%
Equity
Common Stock
100
880
902
928
968
988
1 012
1 037
1 261
1 268
Retained Earnings
514
272
21
616
1 193
1 677
1 639
1 410
1 293
265
Additional Paid In Capital
1 131
1 911
1 933
1 958
1 999
2 018
2 016
2 041
2 265
2 272
Unrealized Security Profit/Loss
0
0
1
1
1
0
0
2
2
2
Treasury Stock
0
0
0
0
1
116
116
116
116
116
Other Equity
0
0
3
3
2
3
4
3
11
25
Total Equity
717
N/A
2 519
+251%
2 817
+12%
3 505
+24%
4 162
+19%
4 570
+10%
4 555
0%
4 378
-4%
4 694
+7%
3 666
-22%
Total Liabilities & Equity
1 434
N/A
3 439
+140%
3 988
+16%
4 945
+24%
5 599
+13%
6 610
+18%
8 448
+28%
8 319
-2%
8 137
-2%
6 675
-18%
Shares Outstanding
Common Shares Outstanding
8
11
12
13
13
13
13
13
15
15

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.