Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
May'24
May'23
May'22
May'21
May'20
May'19
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
6,069.05
5,406.38
4,247.61
4,348.72
4,766.93
4,700.14
Shareholder's Funds
6,069.05
5,406.38
4,247.61
4,348.72
4,766.93
4,700.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
7,062.44
4,978.19
4,741.75
4,415.62
4,567.85
4,964.13
Secured Loans
7,062.44
4,978.19
4,741.75
4,415.62
4,567.85
4,964.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-570.65
-260.21
-259.39
-234.55
-484.49
-456.51
Other Long Term Liabilities
1818.46
1829.44
1721.98
1745.36
1707.39
1581.55
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1,269.27
1,245.53
1,211.93
1,188.04
1,109.83
1,062.61
Total Non-Current Liabilities
5,992.55
3,726.66
3,671.99
3,662.27
3,439.88
2,880.70
Current Liabilities
Trade Payables
7,237.31
6,665.26
5,890.37
4,622.70
4,284.67
6,298.78
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1,269.27
1,245.53
1,211.93
1,188.04
1,109.83
1,062.61
Total Current Liabilities
11,832.33
11,464.86
10,091.26
8,262.30
8,430.29
11,292.31
Total Liabilities
23,893.93
20,597.90
18,010.86
16,273.30
16,637.10
18,873.15
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
15,481.14
12,780.05
11,934.81
11,681.00
11,407.26
11,367.53
Less: Accumulated Depreciation
8,149.52
7,758.89
7,557.64
7,198.30
6,974.34
6,567.13
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
7,331.62
5,021.16
4,377.18
4,482.70
4,432.92
4,800.40
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
1,080.05
1,055.61
878.14
895.47
1,197.33
1,106.96
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1,924.45
1,580.57
1,590.92
1,417.56
1,405.22
1,421.45
Total Non-Current Assets
11,044.15
8,039.17
7,221.62
7,150.11
7,631.09
7,904.14
Current Assets Loans & Advances
Current Investments
100.01
121.88
50.17
180.80
97.83
0.00
Inventories
4,835.08
4,692.95
4,331.90
3,535.37
4,068.15
4,322.44
Sundry Debtors
6,238.27
5,979.55
5,010.40
3,797.49
3,251.67
5,389.09
Cash and Bank
585.29
629.74
282.76
288.04
419.14
379.83
Other Current Assets
11,758.65
11,424.12
9,675.24
7,801.70
7,836.79
10,091.37
Short Term Loans and Advances
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Assets
12,849.79
12,558.74
10,789.24
9,123.19
9,006.01
10,969.01
Net Current Assets (Including Current Investments)
1,017.45
1,093.88
697.98
860.89
575.73
-323.30
Total Current Assets Excluding Current Investments
12,849.79
12,558.74
10,789.24
9,123.19
9,006.01
10,969.01
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
23,893.94
20,597.90
18,010.86
16,273.30
16,637.10
18,873.15
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
7,062.44
4,978.19
4,741.75
4,415.62
4,567.85
4,964.13
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended May 2024 is 120.01% vs -2.71% in May 2023
Other Long Term Liabilities
YoY Growth in year ended May 2024 is -0.60% vs 6.24% in May 2023
Fixed Assets
YoY Growth in year ended May 2024 is 46.01% vs 14.71% in May 2023
Investments
YoY Growth in year ended May 2024 is 2.32% vs 20.21% in May 2023
Current Assets
YoY Growth in year ended May 2024 is 2.32% vs 16.40% in May 2023
Compare Balance Sheet Results of Oomitsu Co., Ltd.
Figures in Million
Consolidated - Balance Sheet Results
Change(JPY)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
6,069.05
32,037.00
-25,967.95
-81.06%
Shareholder's Funds
6,069.05
32,037.00
-25,967.95
-81.06%
Minority Interest
0
1,774.00
-1,774.00
-100.00%
Long-Term Borrowings
7,062.44
19,236.00
-12,173.56
-63.29%
Secured Loans
7,062.44
19,236.00
-12,173.56
-63.29%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-570.65
2,268.00
-2,838.65
-125.16%
Other Long Term Liabilities
1,818.46
5,882.00
-4,063.54
-69.08%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
1,269.27
1,472.00
-202.73
-13.77%
Total Non-Current Liabilities
5,992.55
19,496.00
-13,503.45
-69.26%
Current Liabilities
Trade Payables
7,237.31
11,434.00
-4,196.69
-36.70%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
1,269.27
1,472.00
-202.73
-13.77%
Total Current Liabilities
11,832.33
21,449.00
-9,616.67
-44.84%
Total Liabilities
23,893.93
74,760.00
-50,866.07
-68.04%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
15,481.14
54,976.00
-39,494.86
-71.84%
Less: Accumulated Depreciation
8,149.52
27,591.00
-19,441.48
-70.46%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
7,331.62
27,385.00
-20,053.38
-73.23%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
1,080.05
12,555.00
-11,474.95
-91.40%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
1,924.45
361.00
1,563.45
433.09%
Total Non-Current Assets
11,044.15
45,170.00
-34,125.85
-75.55%
Current Assets Loans & Advances
Current Investments
100.01
0
100.01
0.00%
Inventories
4,835.08
11,475.00
-6,639.92
-57.86%
Sundry Debtors
6,238.27
12,283.00
-6,044.73
-49.21%
Cash and Bank
585.29
5,529.00
-4,943.71
-89.41%
Other Current Assets
11,758.65
29,289.00
-17,530.35
-59.85%
Short Term Loans and Advances
0
0
0.00
0.00%
Total Current Assets
12,849.79
29,590.00
-16,740.21
-56.57%
Net Current Assets (Including Current Investments)
1,017.45
8,141.00
-7,123.55
-87.50%
Total Current Assets Excluding Current Investments
12,849.79
29,590.00
-16,740.21
-56.57%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
23,893.94
74,760.00
-50,866.06
-68.04%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
7,062.44
19,236.00
-12,173.56
-63.29%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 4,174.09 Million
in May 2024Figures in Million
YoY Growth in year ended May 2024 is 120.01% vs -2.71% in May 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 1,818.46 Million
in May 2024Figures in Million
YoY Growth in year ended May 2024 is -0.60% vs 6.24% in May 2023
Annual - Fixed Assets
Fixed Assets 7,331.62 Million
in May 2024Figures in Million
YoY Growth in year ended May 2024 is 46.01% vs 14.71% in May 2023
Annual - Investments
Investments 1,080.05 Million
in May 2024Figures in Million
YoY Growth in year ended May 2024 is 2.32% vs 20.21% in May 2023
Annual - Current Assets
Current Assets 12,849.79 Million
in May 2024Figures in Million
YoY Growth in year ended May 2024 is 2.32% vs 16.40% in May 2023






