OTCMTHKLY
Market cap2.97bUSD
Jan 22, Last price
12.07USD
1D
-1.39%
1Q
51.54%
Jan 2017
9.13%
Name
THK Co Ltd
Chart & Performance
Profile
THK Co., Ltd. manufactures and supplies machine components in Japan, the Americas, Europe, China, and internationally. The company provides linear motion (LM) guides, ball screws, ball splines, LM guide actuators, cross roller rings and tables, electric actuators and linear motor actuators, cam followers, roller followers, linear bushes, slide packs, slide rails, cross roller guides, linear ball slides, LM and flat rollers, spline nuts, LM strokes, screw nuts, change nuts, precision linear packs, link balls, rod ends, spherical plain bearings, lubrication accessories, and seismic isolation products. Its products are used in various applications, including machine tools, general industrial machinery, precision instruments, semiconductor and LCD manufacturing equipment, industrial robots, electronic devices, and transport systems, as well as in construction, aerospace, medical and assistive, and other manufacturing industries. The company was incorporated in 1946 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 351,939,000 -10.60% | 393,687,000 23.73% | ||||||||
Cost of revenue | 329,266,000 | 363,292,000 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,673,000 | 30,395,000 | ||||||||
NOPBT Margin | 6.44% | 7.72% | ||||||||
Operating Taxes | 6,550,000 | 14,785,000 | ||||||||
Tax Rate | 28.89% | 48.64% | ||||||||
NOPAT | 16,123,000 | 15,610,000 | ||||||||
Net income | 18,398,000 -13.21% | 21,198,000 -7.86% | ||||||||
Dividends | (9,795,000) | (9,582,000) | ||||||||
Dividend yield | 2.89% | 3.10% | ||||||||
Proceeds from repurchase of equity | (2,000) | (5,958,000) | ||||||||
BB yield | 0.00% | 1.93% | ||||||||
Debt | ||||||||||
Debt current | 13,123,000 | 22,961,000 | ||||||||
Long-term debt | 110,625,000 | 106,127,000 | ||||||||
Deferred revenue | 480,000 | 500,000 | ||||||||
Other long-term liabilities | 9,711,000 | 15,506,000 | ||||||||
Net debt | (50,422,000) | (52,132,000) | ||||||||
Cash flow | ||||||||||
Cash from operating activities | 39,332,000 | 37,561,000 | ||||||||
CAPEX | (27,045,000) | (29,407,000) | ||||||||
Cash from investing activities | (27,094,000) | (30,081,000) | ||||||||
Cash from financing activities | (24,266,000) | (3,649,000) | ||||||||
FCF | (7,990,000) | (19,565,000) | ||||||||
Balance | ||||||||||
Cash | 156,486,000 | 165,335,000 | ||||||||
Long term investments | 17,684,000 | 15,885,000 | ||||||||
Excess cash | 156,573,050 | 161,535,650 | ||||||||
Stockholders' equity | 339,923,000 | 314,346,000 | ||||||||
Invested Capital | 332,769,950 | 305,459,350 | ||||||||
ROIC | 5.05% | 5.41% | ||||||||
ROCE | 4.57% | 6.43% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 122,589 | 122,765 | ||||||||
Price | 2,764.50 9.92% | 2,515.00 -9.30% | ||||||||
Market cap | 338,897,290 9.76% | 308,753,975 -11.94% | ||||||||
EV | 294,108,290 | 262,014,975 | ||||||||
EBITDA | 44,476,000 | 51,229,000 | ||||||||
EV/EBITDA | 6.61 | 5.11 | ||||||||
Interest | 864,000 | 2,199,000 | ||||||||
Interest/NOPBT | 3.81% | 7.23% |