XJPX1436
Market cap59mUSD
Jan 16, Last price
2,285.00JPY
1D
2.05%
1Q
-16.91%
Jan 2017
141.54%
IPO
62.63%
Name
Fit Corp
Chart & Performance
P/E
28.18
P/S
0.96
EPS
81.07
Div Yield, %
0.52%
Shrs. gr., 5y
—
Rev. gr., 5y
-6.38%
Revenues
9.68b
+9.28%
Net income
330m
+2.11%
CFO
570m
+48.97%
Dividend
Apr 28, 20250 JPY/sh
Profile
GreenEnergy & Company engages in the energy businesses primarily. The company is involved in solar power plant investment, agricultural power plant, grid storage battery, net zero energy house, smart agriculture, and maintenance business. The company was formerly known as Fit Corporation and changed its name to GreenEnergy & Company in May 2024. The company was incorporated in 2009 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑04 | 2023‑04 | 2022‑04 | 2021‑04 | 2020‑04 | |
| Income | |||||
Revenues | 9,676,010 9.28% | 8,853,977 23.20% | 7,186,591 19.96% | ||
Cost of revenue | 9,140,702 | 8,301,326 | 6,688,846 | ||
Unusual Expense (Income) | |||||
NOPBT | 535,308 | 552,651 | 497,745 | ||
NOPBT Margin | 5.53% | 6.24% | 6.93% | ||
Operating Taxes | 172,395 | 181,421 | 178,128 | ||
Tax Rate | 32.20% | 32.83% | 35.79% | ||
NOPAT | 362,913 | 371,230 | 319,617 | ||
Net income | 330,434 2.11% | 323,610 14.58% | 282,421 77.28% | ||
Dividends | (48,812) | (40,718) | (41,777) | ||
Dividend yield | 1.30% | 1.22% | 1.21% | ||
Proceeds from repurchase of equity | 580 | (109,304) | |||
BB yield | -0.02% | 3.18% | |||
| Debt | |||||
Debt current | 1,143,463 | 1,897,300 | 1,759,307 | ||
Long-term debt | 5,235,000 | 1,841,585 | 2,301,379 | ||
Deferred revenue | 11,846 | 11,799 | |||
Other long-term liabilities | 320,184 | 287,153 | 295,764 | ||
Net debt | 4,735,047 | 1,654,521 | 1,942,981 | ||
| Cash flow | |||||
Cash from operating activities | 570,493 | 382,947 | (1,639,240) | ||
CAPEX | (112,000) | (39,009) | (43,240) | ||
Cash from investing activities | (310,278) | (101,384) | (168,908) | ||
Cash from financing activities | (728,349) | (361,816) | 1,368,959 | ||
FCF | (2,151,554) | 466,861 | (276,380) | ||
| Balance | |||||
Cash | 2,528,799 | 3,785,370 | 3,722,962 | ||
Long term investments | (885,383) | (1,701,006) | (1,605,257) | ||
Excess cash | 1,159,616 | 1,641,665 | 1,758,375 | ||
Stockholders' equity | 3,297,405 | 3,976,289 | 3,697,282 | ||
Invested Capital | 8,912,050 | 7,032,457 | 6,828,173 | ||
ROIC | 4.55% | 5.36% | 5.83% | ||
ROCE | 5.31% | 6.37% | 5.80% | ||
| EV | |||||
Common stock shares outstanding | 4,103 | 4,078 | 4,154 | ||
Price | 916.00 12.25% | 816.00 -1.45% | 828.00 -25.14% | ||
Market cap | 3,758,602 12.94% | 3,327,861 -3.24% | 3,439,397 -26.10% | ||
EV | 8,493,649 | 4,982,382 | 5,386,646 | ||
EBITDA | 710,147 | 659,682 | 597,763 | ||
EV/EBITDA | 11.96 | 7.55 | 9.01 | ||
Interest | 37,355 | 38,403 | 25,317 | ||
Interest/NOPBT | 6.98% | 6.95% | 5.09% | ||