Loading...
XJPX1430
Market cap64mUSD
Jan 15, Last price  
837.00JPY
1D
-0.59%
1Q
0.48%
Jan 2017
-6.69%
IPO
87.04%
Name

First-Corporation Inc

Chart & Performance

D1W1MN
XJPX:1430 chart
P/E
10.58
P/S
0.35
EPS
79.10
Div Yield, %
4.27%
Shrs. gr., 5y
-2.19%
Rev. gr., 5y
8.42%
Revenues
28.49b
+11.52%
7,187,586,00013,937,487,00016,270,835,00020,948,319,00020,818,483,00019,015,976,00023,418,848,00020,919,021,00030,178,556,00025,543,522,00028,485,091,000
Net income
945m
-30.76%
162,536,000492,996,0001,029,276,0001,413,715,0001,569,806,0001,275,627,000872,337,0001,125,310,0001,269,124,0001,364,690,000944,916,000
CFO
-1.57b
L+420.87%
601,090,000-272,494,000-3,846,643,0003,982,508,0006,066,798,000-1,588,552,000-5,469,284,0002,814,959,0003,014,173,000-302,149,000-1,573,804,000
Dividend
May 29, 20250 JPY/sh

Profile

First-corporation Inc. operates as a general construction company in Japan. It constructs condominiums and apartments. The company was founded in 2011 and is headquartered in Tokyo, Japan.
URL
https://1st-corp.com/
IPO date
Mar 24, 2015
Employees
157
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑052023‑052022‑052021‑052020‑052019‑052018‑052017‑052016‑052015‑05
Income
Revenues
28,485,091
11.52%
25,543,522
-15.36%
30,178,556
44.26%
Cost of revenue
25,622,248
22,165,609
27,191,599
Unusual Expense (Income)
NOPBT
2,862,843
3,377,913
2,986,957
NOPBT Margin
10.05%
13.22%
9.90%
Operating Taxes
432,407
614,645
585,086
Tax Rate
15.10%
18.20%
19.59%
NOPAT
2,430,436
2,763,268
2,401,871
Net income
944,916
-30.76%
1,364,690
7.53%
1,269,124
12.78%
Dividends
(427,437)
(387,338)
(469,991)
Dividend yield
4.70%
4.10%
5.36%
Proceeds from repurchase of equity
996,080
(166,041)
BB yield
-10.54%
1.89%
Debt
Debt current
2,941,000
945,556
110,000
Long-term debt
2,156,678
2,995,443
2,845,999
Deferred revenue
(5,363)
(4,015)
Other long-term liabilities
226,693
272,785
174,059
Net debt
948,041
(1,320,509)
(1,983,936)
Cash flow
Cash from operating activities
(1,573,804)
(302,149)
3,014,173
CAPEX
(35,919)
(89,354)
(28,571)
Cash from investing activities
(92,068)
(128,829)
(71,138)
Cash from financing activities
720,969
498,741
(2,297,032)
FCF
(248,617)
1,051,514
4,048,642
Balance
Cash
4,117,604
5,062,508
4,922,419
Long term investments
32,033
199,000
17,516
Excess cash
2,725,382
3,984,332
3,431,007
Stockholders' equity
8,771,039
8,252,475
7,313,963
Invested Capital
11,064,830
7,744,116
6,038,382
ROIC
25.84%
40.10%
35.90%
ROCE
20.75%
28.79%
31.53%
EV
Common stock shares outstanding
11,944
11,893
12,005
Price
762.00
-4.15%
795.00
8.76%
731.00
-2.66%
Market cap
9,101,104
-3.74%
9,454,740
7.74%
8,775,886
-6.42%
EV
10,049,145
8,134,231
6,791,950
EBITDA
2,881,152
3,391,151
2,993,393
EV/EBITDA
3.49
2.40
2.27
Interest
38,990
31,504
33,312
Interest/NOPBT
1.36%
0.93%
1.12%