XJPX1893
Market cap1.17bUSD
Jan 21, Last price
646.00JPY
1D
0.62%
1Q
3.00%
Jan 2017
14.34%
Name
Penta-Ocean Construction Co Ltd
Chart & Performance
Profile
Penta-Ocean Construction Co., Ltd. engages in the civil engineering and building construction activities in Japan, Southeast Asia, and internationally. The company operates through three segments: Domestic Civil Engineering, Domestic Building Construction, and Overseas. It constructs ports and harbors, airports, power stations, bridges, offices, commercial buildings and lodges, and residential and education buildings, as well as undertakes water supply and sewerage, railway, environmental facility, recreational, and dam and river work projects. The company is also involved in the development of real estate properties; and shipbuilding, leasing, insurance, and environment businesses. Penta-Ocean Construction Co., Ltd. was founded in 1896 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 617,708,000 23.00% | 502,205,000 9.60% | 458,231,000 -2.72% | |||||||
Cost of revenue | 567,480,000 | 478,581,000 | 423,396,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 50,228,000 | 23,624,000 | 34,835,000 | |||||||
NOPBT Margin | 8.13% | 4.70% | 7.60% | |||||||
Operating Taxes | 9,583,000 | 1,065,000 | 5,353,000 | |||||||
Tax Rate | 19.08% | 4.51% | 15.37% | |||||||
NOPAT | 40,645,000 | 22,559,000 | 29,482,000 | |||||||
Net income | 17,875,000 2,513.30% | 684,000 -93.64% | 10,753,000 -48.78% | |||||||
Dividends | (6,847,000) | (6,562,000) | (7,994,000) | |||||||
Dividend yield | 3.09% | 3.64% | 4.57% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 43,705,000 | 52,428,000 | 39,109,000 | |||||||
Long-term debt | 66,688,000 | 41,357,000 | 53,502,000 | |||||||
Deferred revenue | 1,856,000 | 2,195,000 | ||||||||
Other long-term liabilities | 1,673,000 | 486,000 | 496,000 | |||||||
Net debt | 25,352,000 | 13,703,000 | 20,286,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,139,000 | 19,689,000 | (7,687,000) | |||||||
CAPEX | (10,887,000) | (10,114,000) | (8,657,000) | |||||||
Cash from investing activities | (6,406,000) | (11,701,000) | (11,821,000) | |||||||
Cash from financing activities | 6,710,000 | (6,960,000) | 1,362,000 | |||||||
FCF | 11,916,000 | 33,807,000 | 4,816,000 | |||||||
Balance | ||||||||||
Cash | 60,189,000 | 50,500,000 | 44,856,000 | |||||||
Long term investments | 24,852,000 | 29,582,000 | 27,469,000 | |||||||
Excess cash | 54,155,600 | 54,971,750 | 49,413,450 | |||||||
Stockholders' equity | 155,447,000 | 285,330,000 | 294,216,000 | |||||||
Invested Capital | 230,894,400 | 196,462,250 | 202,778,550 | |||||||
ROIC | 19.02% | 11.30% | 15.57% | |||||||
ROCE | 17.40% | 9.26% | 13.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 284,987 | 285,145 | 285,067 | |||||||
Price | 776.90 22.93% | 632.00 3.10% | 613.00 -29.46% | |||||||
Market cap | 221,406,400 22.86% | 180,211,640 3.13% | 174,746,071 -29.48% | |||||||
EV | 246,813,400 | 340,278,640 | 347,473,071 | |||||||
EBITDA | 58,127,000 | 31,161,000 | 41,584,000 | |||||||
EV/EBITDA | 4.25 | 10.92 | 8.36 | |||||||
Interest | 1,989,000 | 953,000 | 636,000 | |||||||
Interest/NOPBT | 3.96% | 4.03% | 1.83% |