Yoshinoya Holdings Co Ltd
TSE:9861
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Yoshinoya Holdings Co Ltd
TSE:9861
|
JP |
|
Doosan Corp
KRX:000150
|
KR |
Balance Sheet
Balance Sheet Decomposition
Yoshinoya Holdings Co Ltd
Yoshinoya Holdings Co Ltd
Balance Sheet
Yoshinoya Holdings Co Ltd
| 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 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
27 196
|
23 764
|
25 808
|
26 264
|
25 994
|
23 791
|
19 981
|
14 087
|
15 576
|
17 299
|
14 244
|
18 174
|
27 087
|
21 287
|
25 474
|
21 913
|
16 971
|
22 604
|
37 900
|
35 179
|
24 234
|
27 346
|
20 571
|
21 638
|
|
| Cash Equivalents |
27 196
|
23 764
|
25 808
|
26 264
|
25 994
|
23 791
|
19 981
|
14 087
|
15 576
|
17 299
|
14 244
|
18 174
|
27 087
|
21 287
|
25 474
|
21 913
|
16 971
|
22 604
|
37 900
|
35 179
|
24 234
|
27 346
|
20 571
|
21 638
|
|
| Short-Term Investments |
0
|
0
|
19
|
0
|
501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4 155
|
3 784
|
3 437
|
3 495
|
3 836
|
4 085
|
4 386
|
3 944
|
3 672
|
3 222
|
2 752
|
3 409
|
4 018
|
3 360
|
3 726
|
5 760
|
5 822
|
7 997
|
6 374
|
5 655
|
5 965
|
4 865
|
5 603
|
6 584
|
|
| Accounts Receivables |
4 155
|
3 784
|
3 437
|
3 495
|
3 836
|
4 085
|
4 386
|
3 944
|
3 672
|
3 222
|
2 752
|
3 409
|
4 018
|
3 360
|
3 726
|
5 760
|
5 822
|
7 997
|
6 374
|
5 655
|
5 965
|
4 865
|
5 603
|
6 584
|
|
| 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 |
4 050
|
2 432
|
2 853
|
4 732
|
6 169
|
7 191
|
4 596
|
8 501
|
4 100
|
3 631
|
4 587
|
5 749
|
5 140
|
8 839
|
5 771
|
5 743
|
6 345
|
6 985
|
7 125
|
6 015
|
7 387
|
7 463
|
7 266
|
8 866
|
|
| Other Current Assets |
1 684
|
3 749
|
2 299
|
2 039
|
2 084
|
2 508
|
3 234
|
3 469
|
3 008
|
2 652
|
2 659
|
2 747
|
3 258
|
3 498
|
3 629
|
3 708
|
4 286
|
3 717
|
5 746
|
2 882
|
6 077
|
4 077
|
4 861
|
4 783
|
|
| Total Current Assets |
37 085
|
33 729
|
34 416
|
36 530
|
38 584
|
37 575
|
32 197
|
30 001
|
26 356
|
26 804
|
24 242
|
30 079
|
39 503
|
36 984
|
38 600
|
37 124
|
33 424
|
41 303
|
57 145
|
49 731
|
43 663
|
43 751
|
38 301
|
41 871
|
|
| PP&E Net |
38 297
|
31 110
|
28 672
|
28 585
|
29 654
|
32 680
|
40 907
|
39 765
|
39 999
|
38 851
|
38 737
|
38 236
|
39 857
|
44 521
|
45 178
|
46 611
|
46 234
|
51 595
|
42 396
|
34 798
|
39 125
|
44 965
|
55 723
|
58 849
|
|
| PP&E Gross |
38 297
|
31 110
|
28 672
|
28 585
|
29 654
|
32 680
|
40 907
|
39 765
|
39 999
|
38 851
|
38 737
|
38 236
|
39 857
|
44 521
|
45 178
|
46 611
|
46 234
|
51 595
|
42 396
|
34 798
|
39 125
|
44 965
|
55 723
|
58 849
|
|
| Accumulated Depreciation |
37 773
|
29 820
|
31 194
|
33 234
|
34 921
|
34 620
|
43 756
|
47 149
|
45 998
|
48 346
|
50 405
|
53 725
|
53 725
|
57 473
|
60 679
|
63 361
|
65 154
|
67 650
|
59 730
|
58 900
|
60 097
|
61 990
|
66 004
|
70 765
|
|
| Intangible Assets |
3 066
|
3 372
|
2 339
|
2 327
|
1 958
|
2 044
|
3 531
|
3 474
|
3 081
|
2 806
|
2 391
|
2 026
|
1 854
|
2 012
|
2 338
|
2 697
|
2 911
|
3 436
|
2 992
|
2 271
|
1 944
|
1 657
|
1 604
|
1 822
|
|
| Goodwill |
177
|
88
|
0
|
725
|
2 617
|
723
|
3 994
|
636
|
267
|
214
|
1 685
|
1 471
|
1 242
|
1 055
|
1 537
|
1 405
|
1 244
|
1 797
|
1 536
|
1 385
|
1 222
|
1 131
|
2 104
|
1 949
|
|
| Note Receivable |
1 265
|
1 120
|
1 246
|
1 108
|
1 097
|
971
|
1 280
|
726
|
640
|
568
|
505
|
546
|
546
|
511
|
477
|
467
|
289
|
346
|
2 230
|
1 929
|
1 756
|
1 510
|
1 815
|
619
|
|
| Long-Term Investments |
6 822
|
11 437
|
10 828
|
9 090
|
5 361
|
5 488
|
4 625
|
5 423
|
4 879
|
4 148
|
3 468
|
3 723
|
6 723
|
6 468
|
6 674
|
7 133
|
7 912
|
5 809
|
6 453
|
6 728
|
4 050
|
3 815
|
3 989
|
3 600
|
|
| Other Long-Term Assets |
20 257
|
18 292
|
20 017
|
19 757
|
20 535
|
21 369
|
25 867
|
25 169
|
21 860
|
20 974
|
20 310
|
19 443
|
18 902
|
19 741
|
20 143
|
20 176
|
20 671
|
21 881
|
19 169
|
15 372
|
16 470
|
16 107
|
15 577
|
16 114
|
|
| Other Assets |
177
|
88
|
0
|
725
|
2 617
|
723
|
3 994
|
636
|
267
|
214
|
1 685
|
1 471
|
1 242
|
1 055
|
1 537
|
1 405
|
1 244
|
1 797
|
1 536
|
1 385
|
1 222
|
1 131
|
2 104
|
1 949
|
|
| Total Assets |
106 969
N/A
|
99 148
-7%
|
97 518
-2%
|
98 122
+1%
|
99 806
+2%
|
100 850
+1%
|
112 401
+11%
|
105 194
-6%
|
97 082
-8%
|
94 365
-3%
|
91 338
-3%
|
95 524
+5%
|
108 658
+14%
|
111 292
+2%
|
114 947
+3%
|
115 613
+1%
|
112 685
-3%
|
126 167
+12%
|
131 921
+5%
|
112 214
-15%
|
108 230
-4%
|
112 936
+4%
|
119 113
+5%
|
124 824
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 172
|
4 936
|
3 957
|
4 337
|
4 969
|
4 944
|
6 321
|
5 818
|
4 373
|
3 865
|
4 116
|
4 776
|
6 753
|
5 741
|
5 053
|
5 985
|
5 607
|
6 313
|
4 140
|
4 081
|
4 756
|
5 522
|
7 222
|
6 331
|
|
| Accrued Liabilities |
1 020
|
991
|
972
|
1 115
|
1 159
|
1 230
|
1 443
|
1 390
|
1 534
|
1 567
|
1 328
|
1 471
|
1 510
|
1 413
|
1 433
|
1 517
|
1 343
|
1 415
|
1 313
|
1 120
|
1 092
|
1 215
|
1 157
|
1 240
|
|
| Short-Term Debt |
2 422
|
2 400
|
2 916
|
2 578
|
2 090
|
2 094
|
2 032
|
4 595
|
13 527
|
14 831
|
11 630
|
17 698
|
5 162
|
5 224
|
5 321
|
5 805
|
6 087
|
6 265
|
18 687
|
2 233
|
1 650
|
1 655
|
4 050
|
7 050
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3 545
|
3 770
|
5 387
|
5 327
|
6 035
|
5 220
|
5 254
|
8 528
|
9 172
|
7 502
|
6 383
|
8 426
|
9 051
|
12 432
|
11 295
|
9 401
|
8 990
|
5 936
|
|
| Other Current Liabilities |
8 837
|
8 692
|
6 021
|
6 944
|
8 362
|
10 756
|
11 916
|
10 720
|
9 747
|
8 437
|
8 006
|
9 508
|
12 854
|
10 657
|
11 551
|
12 872
|
11 835
|
15 544
|
13 497
|
12 344
|
9 601
|
13 054
|
13 424
|
15 422
|
|
| Total Current Liabilities |
16 451
|
17 019
|
13 866
|
14 974
|
16 580
|
19 024
|
25 257
|
26 293
|
34 568
|
34 027
|
31 115
|
38 673
|
31 533
|
31 563
|
32 530
|
33 681
|
31 255
|
37 963
|
46 688
|
32 210
|
28 394
|
30 847
|
34 843
|
35 979
|
|
| Long-Term Debt |
6 524
|
5 029
|
9 178
|
3 331
|
2 383
|
1 707
|
9 270
|
12 876
|
11 941
|
9 036
|
11 375
|
8 571
|
13 824
|
17 577
|
20 807
|
19 754
|
27 057
|
35 373
|
40 603
|
27 445
|
20 662
|
17 560
|
15 239
|
15 832
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
28
|
27
|
76
|
98
|
12
|
12
|
86
|
0
|
2
|
2
|
2
|
64
|
0
|
18
|
31
|
138
|
125
|
|
| Minority Interest |
2 048
|
1 594
|
3 460
|
4 975
|
5 371
|
5 535
|
4 851
|
3 670
|
3 806
|
1 469
|
675
|
663
|
602
|
240
|
464
|
544
|
579
|
588
|
550
|
638
|
491
|
489
|
634
|
720
|
|
| Other Liabilities |
11 473
|
11 781
|
6 014
|
5 815
|
5 511
|
5 026
|
5 171
|
4 800
|
4 375
|
5 640
|
5 360
|
4 856
|
4 338
|
4 333
|
4 401
|
4 369
|
4 346
|
4 444
|
4 424
|
3 818
|
3 553
|
3 649
|
4 080
|
4 176
|
|
| Total Liabilities |
36 496
N/A
|
35 423
-3%
|
32 518
-8%
|
29 095
-11%
|
29 845
+3%
|
31 292
+5%
|
44 573
+42%
|
47 667
+7%
|
54 717
+15%
|
50 248
-8%
|
48 623
-3%
|
52 775
+9%
|
50 322
-5%
|
53 799
+7%
|
58 202
+8%
|
58 350
+0%
|
63 239
+8%
|
78 370
+24%
|
92 329
+18%
|
64 111
-31%
|
53 118
-17%
|
52 576
-1%
|
54 934
+4%
|
56 832
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
10 265
|
|
| Retained Earnings |
57 510
|
61 099
|
57 237
|
54 904
|
55 962
|
55 076
|
53 959
|
43 659
|
42 780
|
42 689
|
41 105
|
40 776
|
38 532
|
38 077
|
38 035
|
38 236
|
30 944
|
29 332
|
21 183
|
28 976
|
35 548
|
40 260
|
42 769
|
46 444
|
|
| Additional Paid In Capital |
11 139
|
11 139
|
11 139
|
11 139
|
11 141
|
11 153
|
11 153
|
11 153
|
11 153
|
11 139
|
11 139
|
11 139
|
11 139
|
11 560
|
11 551
|
11 534
|
11 497
|
11 504
|
11 519
|
11 540
|
11 365
|
11 357
|
11 385
|
11 419
|
|
| Unrealized Security Profit/Loss |
0
|
720
|
285
|
212
|
381
|
26
|
10
|
12
|
4
|
11
|
4
|
3
|
6
|
3
|
4
|
7
|
6
|
10
|
1
|
4
|
10
|
18
|
21
|
28
|
|
| Treasury Stock |
7 542
|
18 377
|
12 199
|
6 144
|
6 124
|
5 945
|
5 946
|
5 946
|
20 015
|
18 089
|
18 089
|
18 089
|
733
|
741
|
744
|
712
|
682
|
639
|
604
|
572
|
548
|
531
|
517
|
499
|
|
| Other Equity |
899
|
1 124
|
1 157
|
928
|
901
|
1 017
|
1 595
|
1 592
|
1 815
|
1 879
|
1 701
|
1 339
|
873
|
1 665
|
2 366
|
2 067
|
2 572
|
2 655
|
2 772
|
2 110
|
1 528
|
1 009
|
256
|
335
|
|
| Total Equity |
70 473
N/A
|
63 722
-10%
|
65 000
+2%
|
69 024
+6%
|
69 962
+1%
|
69 558
-1%
|
67 826
-2%
|
57 527
-15%
|
42 364
-26%
|
44 114
+4%
|
42 715
-3%
|
42 749
+0%
|
58 336
+36%
|
57 493
-1%
|
56 745
-1%
|
57 263
+1%
|
49 446
-14%
|
47 797
-3%
|
39 592
-17%
|
48 103
+21%
|
55 112
+15%
|
60 360
+10%
|
64 179
+6%
|
67 992
+6%
|
|
| Total Liabilities & Equity |
106 969
N/A
|
99 145
-7%
|
97 518
-2%
|
98 119
+1%
|
99 807
+2%
|
100 850
+1%
|
112 399
+11%
|
105 194
-6%
|
97 081
-8%
|
94 362
-3%
|
91 338
-3%
|
95 524
+5%
|
108 658
+14%
|
111 292
+2%
|
114 947
+3%
|
115 613
+1%
|
112 685
-3%
|
126 167
+12%
|
131 921
+5%
|
112 214
-15%
|
108 230
-4%
|
112 936
+4%
|
119 113
+5%
|
124 824
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
63
|
57
|
60
|
63
|
63
|
63
|
63
|
63
|
50
|
51
|
51
|
51
|
63
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
|