XJPX1787
Market cap77mUSD
Jan 17, Last price
4,935.00JPY
1D
3.46%
1Q
5.22%
Jan 2017
105.80%
Name
Nakabohtec Corrosion Protecting Co Ltd
Chart & Performance
P/E
14.56
P/S
0.88
EPS
339.04
Div Yield, %
4.86%
Shrs. gr., 5y
—
Rev. gr., 5y
-0.09%
Revenues
13.78b
-2.67%
Net income
835m
-7.16%
CFO
1.23b
+49.22%
Dividend
Mar 28, 20250 JPY/sh
Profile
Nakabohtec Corrosion Protecting Co.,Ltd. provides survey, analysis, design, engineering, work supervision, and material supply services for protecting metallic structures from corrosion in Japan. It offers cathodic protection work, painting corrosion protection, coating anti-corrosion work, electrolytic iron ion, antifouling, and corrosive environment survey; and construction services, including civil engineering works, electrical works, scaffolding works, steel structure works, pavement works, dredging works, waterproofing works, and water supply facility works. The company was formerly known as Nakagawa corrosion Industrial Co., Ltd. and changed its name to Nakabohtec Corrosion Protecting Co.,Ltd. in 1991. Nakabohtec Corrosion Protecting Co.,Ltd. was incorporated in 1951 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 13,780,360 -2.67% | 14,158,351 9.67% | 12,909,735 -0.80% | ||
Cost of revenue | 10,814,339 | 10,941,189 | 10,001,434 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,966,021 | 3,217,162 | 2,908,301 | ||
NOPBT Margin | 21.52% | 22.72% | 22.53% | ||
Operating Taxes | 369,480 | 384,162 | 331,921 | ||
Tax Rate | 12.46% | 11.94% | 11.41% | ||
NOPAT | 2,596,541 | 2,833,000 | 2,576,380 | ||
Net income | 834,899 -7.16% | 899,246 17.73% | 763,789 -15.27% | ||
Dividends | (627,245) | (542,006) | (797,943) | ||
Dividend yield | 5.13% | 4.38% | 6.52% | ||
Proceeds from repurchase of equity | (236) | (449) | |||
BB yield | 0.00% | 0.00% | |||
| Debt | |||||
Debt current | (187,720) | (90,083) | |||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 1,026,000 | 1,010,040 | 982,002 | ||
Net debt | (4,369,612) | (2,072,698) | (1,500,798) | ||
| Cash flow | |||||
Cash from operating activities | 1,227,677 | 822,736 | 1,328,750 | ||
CAPEX | (70,000) | (184,662) | (110,009) | ||
Cash from investing activities | (89,356) | (185,321) | (224,244) | ||
Cash from financing activities | (628,152) | (544,419) | (800,569) | ||
FCF | 4,151,607 | 3,003,263 | 2,992,805 | ||
| Balance | |||||
Cash | 3,928,508 | 1,451,964 | 913,259 | ||
Long term investments | 441,104 | 433,014 | 497,456 | ||
Excess cash | 3,680,594 | 1,177,060 | 765,228 | ||
Stockholders' equity | 7,841,424 | 6,999,091 | 6,631,900 | ||
Invested Capital | 5,641,766 | 7,087,859 | 7,414,538 | ||
ROIC | 40.80% | 39.07% | 34.65% | ||
ROCE | 31.82% | 38.58% | 35.25% | ||
| EV | |||||
Common stock shares outstanding | 2,462 | 2,464 | 2,446 | ||
Price | 4,970.00 -1.00% | 5,020.00 0.40% | 5,000.00 -21.88% | ||
Market cap | 12,236,140 -1.06% | 12,367,608 1.13% | 12,230,000 -22.45% | ||
EV | 8,617,524 | 10,294,910 | 10,729,202 | ||
EBITDA | 3,080,136 | 3,364,546 | 3,006,604 | ||
EV/EBITDA | 2.80 | 3.06 | 3.57 | ||
Interest | |||||
Interest/NOPBT | |||||