XJPX1377
Market cap1.03bUSD
Jan 21, Last price
3,650.00JPY
1D
0.83%
1Q
2.96%
Jan 2017
10.44%
Name
Sakata Seed Corp
Chart & Performance
Profile
Sakata Seed Corporation produces and sells vegetable and flower seeds, bulbs, plants, and agricultural and horticultural materials in Japan and internationally. It also engages in the publication of gardening literature; plant breeding; research and development, and technical consultation of consigned seed production; and designing, management, and contract construction of landscaping, greenhouse, and horticultural facilities. The company was formerly known as T. Sakata & Company and changed its name to Sakata Seed Corporation in January 1986. Sakata Seed Corporation was founded in 1913 and is headquartered in Yokohama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 88,677,000 14.77% | 77,263,000 5.77% | 73,049,000 5.53% | |||||||
Cost of revenue | 83,392,000 | 72,498,000 | 67,360,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,285,000 | 4,765,000 | 5,689,000 | |||||||
NOPBT Margin | 5.96% | 6.17% | 7.79% | |||||||
Operating Taxes | 6,326,000 | 2,913,000 | 4,272,000 | |||||||
Tax Rate | 119.70% | 61.13% | 75.09% | |||||||
NOPAT | (1,041,000) | 1,852,000 | 1,417,000 | |||||||
Net income | 16,162,000 70.32% | 9,489,000 -22.58% | 12,256,000 60.50% | |||||||
Dividends | (2,662,000) | (2,084,000) | (1,824,000) | |||||||
Dividend yield | 1.78% | 1.20% | 0.93% | |||||||
Proceeds from repurchase of equity | (1,826,000) | (620,000) | (1,660,000) | |||||||
BB yield | 1.22% | 0.36% | 0.84% | |||||||
Debt | ||||||||||
Debt current | 2,559,000 | 929,000 | 937,000 | |||||||
Long-term debt | 3,189,000 | 2,361,000 | 1,885,000 | |||||||
Deferred revenue | 1,805,000 | 1,753,000 | ||||||||
Other long-term liabilities | 4,870,000 | 2,768,000 | 2,352,000 | |||||||
Net debt | (51,120,000) | (43,194,000) | (40,406,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,966,000 | 8,351,000 | 10,039,000 | |||||||
CAPEX | (6,325,000) | (6,205,000) | (4,791,000) | |||||||
Cash from investing activities | (4,248,000) | (8,107,000) | 468,000 | |||||||
Cash from financing activities | (4,218,000) | (2,828,000) | (4,581,000) | |||||||
FCF | (18,363,000) | (8,765,000) | (3,685,000) | |||||||
Balance | ||||||||||
Cash | 37,132,000 | 28,942,000 | 28,069,000 | |||||||
Long term investments | 19,736,000 | 17,542,000 | 15,159,000 | |||||||
Excess cash | 52,434,150 | 42,620,850 | 39,575,550 | |||||||
Stockholders' equity | 156,951,000 | 132,673,000 | 120,066,000 | |||||||
Invested Capital | 116,602,850 | 100,342,150 | 88,997,450 | |||||||
ROIC | 1.96% | 1.63% | ||||||||
ROCE | 3.07% | 3.28% | 4.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 44,253 | 44,350 | 44,402 | |||||||
Price | 3,375.00 -13.46% | 3,900.00 -11.96% | 4,430.00 19.25% | |||||||
Market cap | 149,353,875 -13.65% | 172,965,000 -12.07% | 196,700,860 18.72% | |||||||
EV | 98,684,875 | 130,172,000 | 156,630,860 | |||||||
EBITDA | 9,846,000 | 8,575,000 | 9,156,000 | |||||||
EV/EBITDA | 10.02 | 15.18 | 17.11 | |||||||
Interest | 216,000 | 77,000 | 105,000 | |||||||
Interest/NOPBT | 4.09% | 1.62% | 1.85% |