OTCMFRCOY
Market cap103bUSD
Dec 20, Last price
33.80USD
1D
0.90%
1Q
0.66%
Jan 2017
-5.45%
Name
Fast Retailing Co Ltd
Chart & Performance
Profile
Fast Retailing Co., Ltd., through its subsidiaries, operates as an apparel designer and retailer in Japan and internationally. The company operates through four segments: UNIQLO Japan, UNIQLO International, GU, and Global Brands. It manufactures and retails clothing for men, women, children, and babies; and lingerie, as well as other goods and items. The company operates stores and franchises under the UNIQLO, GU, PLST, Theory, COMPTOIR DES COTONNIERS, J Brand, and PRINCESSE TAM.TAM brand names. It also sells its products through online; and provides real estate leasing services. The company was formerly known as Ogori Shoji Co., Ltd. and changed its name to Fast Retailing Co., Ltd. in September 1991. Fast Retailing Co., Ltd. was founded in 1949 and is headquartered in Yamaguchi, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 3,103,836,000 12.19% | 2,766,557,000 20.23% | 2,301,122,000 7.88% | |||||||
Cost of revenue | 2,618,477,000 | 2,476,876,000 | 2,073,684,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 485,359,000 | 289,681,000 | 227,438,000 | |||||||
NOPBT Margin | 15.64% | 10.47% | 9.88% | |||||||
Operating Taxes | 163,596,000 | 122,746,000 | 128,834,000 | |||||||
Tax Rate | 33.71% | 42.37% | 56.65% | |||||||
NOPAT | 321,763,000 | 166,935,000 | 98,604,000 | |||||||
Net income | 372,000,000 25.58% | 296,230,000 8.38% | 273,335,000 60.93% | |||||||
Dividends | (104,263,000) | (73,064,000) | (53,091,000) | |||||||
Dividend yield | 0.73% | 0.71% | 0.63% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 126,992,000 | 123,885,000 | ||||||||
Long-term debt | 825,380,000 | 804,306,000 | 837,565,000 | |||||||
Deferred revenue | 293,366,000 | 3,385,000 | ||||||||
Other long-term liabilities | 287,708,000 | 2,012,000 | 287,635,000 | |||||||
Net debt | (791,036,000) | (231,319,000) | (800,855,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 651,521,000 | 463,216,000 | 430,817,000 | |||||||
CAPEX | (106,003,000) | (97,157,000) | (80,402,000) | |||||||
Cash from investing activities | (82,231,000) | (574,402,000) | (212,226,000) | |||||||
Cash from financing activities | (269,003,000) | (364,562,000) | (213,050,000) | |||||||
FCF | (85,679,000) | 119,937,000 | 93,310,000 | |||||||
Balance | ||||||||||
Cash | 1,193,560,000 | 1,479,474,000 | 1,481,738,000 | |||||||
Long term investments | 422,856,000 | (316,857,000) | 280,567,000 | |||||||
Excess cash | 1,461,224,200 | 1,024,289,150 | 1,647,248,900 | |||||||
Stockholders' equity | 2,053,168,000 | 1,859,539,000 | 1,602,379,000 | |||||||
Invested Capital | 1,242,054,800 | 1,476,514,850 | 744,756,000 | |||||||
ROIC | 23.67% | 15.03% | 12.40% | |||||||
ROCE | 17.75% | 11.28% | 9.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 307,232 | 307,139 | 306,970 | |||||||
Price | 46,650.00 39.34% | 33,480.00 22.56% | 27,316.67 13.00% | |||||||
Market cap | 14,332,363,657 39.38% | 10,283,009,368 22.63% | 8,385,396,278 13.04% | |||||||
EV | 13,593,045,657 | 10,103,645,368 | 7,638,291,278 | |||||||
EBITDA | 689,747,000 | 476,553,000 | 407,713,000 | |||||||
EV/EBITDA | 19.71 | 21.20 | 18.73 | |||||||
Interest | 11,078,000 | 9,888,000 | 7,560,000 | |||||||
Interest/NOPBT | 2.28% | 3.41% | 3.32% |