XJPX1764
Market cap21mUSD
Jan 07, Last price
2,721.00JPY
1D
0.18%
1Q
13.85%
Jan 2017
16.78%
Name
Kudo Corp
Chart & Performance
P/E
16.50
P/S
0.17
EPS
164.93
Div Yield, %
3.67%
Shrs. gr., 5y
—
Rev. gr., 5y
2.81%
Revenues
20.52b
+4.81%
Net income
207m
+52.14%
CFO
3.07b
+942.75%
Dividend
Jun 27, 20250 JPY/sh
Profile
Kudo Corporation engages in the construction business in Japan. The company engages in the consultation, planning, construction, management, and repair of public and private sector projects. It is also involved in the contracting of architecture and civil engineering works; and renovation, real estate, custom built housing, building management, and nursing care business. The company was founded in 1966 and is headquartered in Yokohama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
| Income | |||||
Revenues | 20,521,369 4.81% | 19,579,875 15.11% | 17,009,361 -14.10% | ||
Cost of revenue | 18,391,423 | 17,554,224 | 15,199,881 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,129,946 | 2,025,651 | 1,809,480 | ||
NOPBT Margin | 10.38% | 10.35% | 10.64% | ||
Operating Taxes | 144,654 | 130,889 | 78,406 | ||
Tax Rate | 6.79% | 6.46% | 4.33% | ||
NOPAT | 1,985,292 | 1,894,762 | 1,731,074 | ||
Net income | 206,760 52.14% | 135,898 12.26% | 121,056 -65.97% | ||
Dividends | (125,042) | (126,144) | (119,760) | ||
Dividend yield | 3.68% | 4.12% | 4.49% | ||
Proceeds from repurchase of equity | (25) | (56) | (21) | ||
BB yield | 0.00% | 0.00% | 0.00% | ||
| Debt | |||||
Debt current | 2,194,866 | 2,642,182 | 2,189,725 | ||
Long-term debt | 4,573,221 | 7,222,007 | 6,938,366 | ||
Deferred revenue | (54,806) | ||||
Other long-term liabilities | 2,484,998 | 103,120 | 144,618 | ||
Net debt | 1,885,848 | 3,008,138 | 2,693,885 | ||
| Cash flow | |||||
Cash from operating activities | 3,065,723 | 294,003 | (1,099,175) | ||
CAPEX | (54,792) | (27,872) | (125,542) | ||
Cash from investing activities | (479,145) | (293,834) | 110,033 | ||
Cash from financing activities | (626,401) | 245,304 | 351,672 | ||
FCF | 3,404,365 | 1,674,976 | 859,689 | ||
| Balance | |||||
Cash | 4,417,757 | 2,160,474 | 1,741,602 | ||
Long term investments | 464,482 | 4,695,577 | 4,692,604 | ||
Excess cash | 3,856,171 | 5,877,057 | 5,583,738 | ||
Stockholders' equity | 4,479,784 | 4,476,871 | 4,450,043 | ||
Invested Capital | 7,283,894 | 7,006,476 | 6,480,649 | ||
ROIC | 27.79% | 28.10% | 29.36% | ||
ROCE | 19.12% | 17.64% | 16.47% | ||
| EV | |||||
Common stock shares outstanding | 1,245 | 1,256 | 1,203 | ||
Price | 2,732.00 12.06% | 2,438.00 10.07% | 2,215.00 -9.03% | ||
Market cap | 3,401,340 11.08% | 3,062,128 14.92% | 2,664,645 -4.09% | ||
EV | 5,287,188 | 6,070,266 | 5,358,530 | ||
EBITDA | 2,396,820 | 2,344,342 | 2,108,043 | ||
EV/EBITDA | 2.21 | 2.59 | 2.54 | ||
Interest | 92,120 | 89,142 | 91,555 | ||
Interest/NOPBT | 4.32% | 4.40% | 5.06% | ||