XJPX1941
Market cap1.08bUSD
Jan 14, Last price
3,160.00JPY
1D
0.16%
1Q
-5.11%
Jan 2017
22.43%
Name
Chudenko Corp
Chart & Performance
Profile
Chudenko Corporation operates as an equipment engineering company in Japan. It undertakes electrical works, such as light/outlet, image/sound/TV/broadcast, power receiving/transforming, and plant equipment works; energy-related works comprising wind/solar power generation, cogeneration, energy-saving power, and private power generation system works; and environment-related works, including recycling and heat storage system works. The company also undertakes electric line/distribution line/leading wire/underground line works; and office/household water and sewerage, and industrial water and sewerage facilities works, as well as constructs, maintains, and repairs roads and architecture. In addition, it is involved in the Internet/Intranet, CATV/community wireless system/telephone, LAN, optical and mobile communication, and OA floor equipment, as well as system integration and integrated information wiring works; air-conditioning/cooling, heating/water supply, drainage/sanitation/environment equipment, and clean room system works; and fire-alarm, theft monitoring/alarm, and firefighting/evacuation guidance equipment works. Further, the company engages in building equipment renewal and housing renovation works, as well as pylon works; designs, produces, sells, repairs, installs, and maintains electrical equipment, such as distribution boards, supervisory panels, control boards, power source equipment, communication devices, heavy current devices, various measuring devices, and others; and plans, develops, sells, rents, operates, and maintains software and information processing systems. Additionally, it provides consulting and maintenance services consisting of energy saving diagnosis/support services, as well as disaster prevention and firefighting equipment inspection services. The company was founded in 1944 and is headquartered in Hiroshima, 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 | 201,025,000 6.34% | 189,031,000 -0.87% | 190,689,000 3.36% | |||||||
Cost of revenue | 172,729,000 | 165,190,000 | 165,338,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 28,296,000 | 23,841,000 | 25,351,000 | |||||||
NOPBT Margin | 14.08% | 12.61% | 13.29% | |||||||
Operating Taxes | 4,464,000 | 3,498,000 | 4,024,000 | |||||||
Tax Rate | 15.78% | 14.67% | 15.87% | |||||||
NOPAT | 23,832,000 | 20,343,000 | 21,327,000 | |||||||
Net income | 7,937,000 -214.81% | (6,913,000) -203.46% | 6,682,000 -17.70% | |||||||
Dividends | (5,699,000) | (5,737,000) | (5,764,000) | |||||||
Dividend yield | 3.40% | 4.88% | 5.04% | |||||||
Proceeds from repurchase of equity | (1,462,000) | (711,000) | (977,000) | |||||||
BB yield | 0.87% | 0.61% | 0.85% | |||||||
Debt | ||||||||||
Debt current | 103,000 | 122,000 | 277,000 | |||||||
Long-term debt | 541,000 | 642,000 | 678,000 | |||||||
Deferred revenue | 14,791,000 | 13,118,000 | ||||||||
Other long-term liabilities | 11,833,000 | 7,035,000 | 90,000 | |||||||
Net debt | (140,880,000) | (134,647,000) | (146,294,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,721,000 | 6,181,000 | 7,968,000 | |||||||
CAPEX | (3,377,000) | (4,080,000) | (1,666,000) | |||||||
Cash from investing activities | (6,098,000) | 4,843,000 | (4,326,000) | |||||||
Cash from financing activities | (7,316,000) | (7,512,000) | (8,516,000) | |||||||
FCF | 20,694,000 | 14,506,000 | 16,571,000 | |||||||
Balance | ||||||||||
Cash | 36,335,000 | 37,030,000 | 35,058,000 | |||||||
Long term investments | 105,189,000 | 98,381,000 | 112,191,000 | |||||||
Excess cash | 131,472,750 | 125,959,450 | 137,714,550 | |||||||
Stockholders' equity | 204,120,000 | 401,128,000 | 428,076,000 | |||||||
Invested Capital | 94,599,250 | 96,484,550 | 90,286,450 | |||||||
ROIC | 24.94% | 21.78% | 24.29% | |||||||
ROCE | 12.40% | 10.67% | 11.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 54,634 | 55,036 | 55,294 | |||||||
Price | 3,065.00 43.63% | 2,134.00 3.24% | 2,067.00 -12.45% | |||||||
Market cap | 167,453,210 42.58% | 117,446,824 2.76% | 114,292,698 -13.01% | |||||||
EV | 29,394,210 | 177,981,824 | 176,938,698 | |||||||
EBITDA | 32,294,000 | 27,436,000 | 28,915,000 | |||||||
EV/EBITDA | 0.91 | 6.49 | 6.12 | |||||||
Interest | 7,000 | 533,000 | ||||||||
Interest/NOPBT | 0.03% | 2.10% |