Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'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
11,695.55
11,010.45
11,288.31
10,980.57
9,469.42
9,221.95
Shareholder's Funds
11,695.55
11,010.45
11,288.31
10,980.57
9,469.42
9,221.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
2,254.87
2,917.72
3,649.76
3,943.71
4,258.61
4,248.29
Secured Loans
2,254.87
2,917.72
3,649.76
3,943.71
4,258.61
4,248.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
12.68
-6.72
2.35
-156.35
-160.40
-210.49
Other Long Term Liabilities
599.65
371.4
393
505.35
508.49
344.09
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
361.96
366.23
364.48
371.78
352.09
331.02
Total Non-Current Liabilities
2,297.13
2,626.27
3,310.73
3,663.44
4,068.20
4,047.13
Current Liabilities
Trade Payables
2,491.14
2,387.15
2,326.96
2,296.91
2,024.92
1,929.64
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
361.96
366.23
364.48
371.78
352.09
331.02
Total Current Liabilities
4,457.55
4,282.76
4,019.36
4,466.41
4,331.17
3,609.18
Total Liabilities
18,450.22
17,919.48
18,618.39
19,110.42
17,868.79
16,878.26
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
20,333.07
19,442.71
18,308.15
17,525.86
16,769.22
17,280.67
Less: Accumulated Depreciation
13,766.74
12,672.39
11,981.18
11,090.95
10,102.29
9,451.67
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
6,566.33
6,770.32
6,326.98
6,434.91
6,666.94
7,829.00
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
7.38
7.30
7.45
8.75
7.47
6.84
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
173.42
178.09
178.81
153.36
173.41
210.31
Total Non-Current Assets
7,329.84
7,338.45
6,900.18
7,289.76
7,590.23
8,680.15
Current Assets Loans & Advances
Current Investments
3.29
2.87
2.56
17.86
2.75
149.00
Inventories
1,912.66
1,821.94
1,774.17
1,704.32
1,380.71
1,473.52
Sundry Debtors
2,985.32
3,032.64
3,361.08
3,433.67
3,189.83
3,095.75
Cash and Bank
6,023.66
5,481.57
6,368.63
6,412.77
5,504.51
3,264.16
Other Current Assets
10,924.93
10,339.01
11,511.97
11,568.62
10,077.82
7,982.43
Short Term Loans and Advances
0.00
0.00
5.53
0.00
0.00
0.00
Total Current Assets
11,120.39
10,581.03
11,718.21
11,820.67
10,278.57
8,198.11
Net Current Assets (Including Current Investments)
6,662.84
6,298.27
7,698.86
7,354.25
5,947.40
4,588.93
Total Current Assets Excluding Current Investments
11,120.39
10,581.03
11,718.21
11,820.67
10,278.57
8,198.11
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
18,450.23
17,919.49
18,618.39
19,110.42
17,868.80
16,878.27
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
2,254.87
2,917.72
3,649.76
3,943.71
4,258.61
4,248.29
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -24.72% vs -22.72% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 61.46% vs -5.50% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is -3.01% vs 7.01% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 1.10% vs -2.01% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 5.10% vs -9.70% in Dec 2023
Compare Balance Sheet Results of Takemoto Yohki 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
11,695.55
10,837.83
857.72
7.91%
Shareholder's Funds
11,695.55
10,837.83
857.72
7.91%
Minority Interest
0
279.40
-279.40
-100.00%
Long-Term Borrowings
2,254.87
5,655.55
-3,400.68
-60.13%
Secured Loans
2,254.87
5,655.55
-3,400.68
-60.13%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
12.68
8.81
3.87
43.93%
Other Long Term Liabilities
599.65
539.56
60.09
11.14%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
361.96
527.75
-165.79
-31.41%
Total Non-Current Liabilities
2,297.13
680.08
1,617.05
237.77%
Current Liabilities
Trade Payables
2,491.14
426.97
2,064.17
483.45%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
361.96
527.75
-165.79
-31.41%
Total Current Liabilities
4,457.55
6,838.38
-2,380.83
-34.82%
Total Liabilities
18,450.22
18,635.69
-185.47
-1.00%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
20,333.07
20,731.25
-398.18
-1.92%
Less: Accumulated Depreciation
13,766.74
9,429.10
4,337.64
46.00%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
6,566.33
11,302.15
-4,735.82
-41.90%
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
7.38
969.54
-962.16
-99.24%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
173.42
106.79
66.63
62.39%
Total Non-Current Assets
7,329.84
12,384.74
-5,054.90
-40.82%
Current Assets Loans & Advances
Current Investments
3.29
0
3.29
0.00%
Inventories
1,912.66
2,434.93
-522.27
-21.45%
Sundry Debtors
2,985.32
1,818.73
1,166.59
64.14%
Cash and Bank
6,023.66
1,932.39
4,091.27
211.72%
Other Current Assets
10,924.93
6,186.06
4,738.87
76.61%
Short Term Loans and Advances
0
0
0.00
0.00%
Total Current Assets
11,120.39
6,250.94
4,869.45
77.90%
Net Current Assets (Including Current Investments)
6,662.84
-587.44
7,250.28
1,234.22%
Total Current Assets Excluding Current Investments
11,120.39
6,250.94
4,869.45
77.90%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
18,450.23
18,635.69
-185.46
-1.00%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
2,254.87
5,655.55
-3,400.68
-60.13%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 1,697.48 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -24.72% vs -22.72% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 599.65 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 61.46% vs -5.50% in Dec 2023
Annual - Fixed Assets
Fixed Assets 6,566.33 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -3.01% vs 7.01% in Dec 2023
Annual - Investments
Investments 7.38 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 1.10% vs -2.01% in Dec 2023
Annual - Current Assets
Current Assets 11,120.39 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 5.10% vs -9.70% in Dec 2023






