XJPX1963
Market cap1.96bUSD
Dec 26, Last price
1,276.50JPY
1D
1.51%
1Q
-0.20%
Jan 2017
-39.90%
Name
JGC Holdings Corp
Chart & Performance
Profile
JGC Holdings Corporation, together with its subsidiaries, provides engineering, procurement, and construction services for various plants and facilities. It operates in two segments, Total Engineering and Functional Materials Manufacturing. The company is involved in the design, procurement, construction, and performance test services of plant and machinery for petroleum, petroleum refining, petrochemicals, gas, LNG, chemicals, nuclear energy, metal refining, biochemical, food, pharmaceuticals, procurement, logistics, information technology, environment protection, and pollution control. It also manufactures and distributes chemicals and catalyst products, including FCC catalysts, hydro treating catalysts, deNOx catalysts, petrochemical catalysts, etc.; functional material products, such as colloidal silica, coating materials for surface treatment on cathode ray tubes, material for semiconductors, cosmetic products, etc.; and fine ceramic products. It serves in Japan, East and Southeast Asia, the Middle East, Africa, North America, and internationally. The company was formerly known as JGC Corporation and changed its name to JGC Holdings Corporation in October 2019. JGC Holdings Corporation was incorporated in 1928 and is headquartered in Yokohama, 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 | 832,595,000 37.19% | 606,890,000 41.66% | 428,401,000 -1.28% | |||||||
Cost of revenue | 832,385,000 | 548,026,000 | 390,016,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 210,000 | 58,864,000 | 38,385,000 | |||||||
NOPBT Margin | 0.03% | 9.70% | 8.96% | |||||||
Operating Taxes | 10,662,000 | 18,763,000 | 8,236,000 | |||||||
Tax Rate | 5,077.14% | 31.88% | 21.46% | |||||||
NOPAT | (10,452,000) | 40,101,000 | 30,149,000 | |||||||
Net income | (7,830,000) -125.53% | 30,665,000 -186.26% | (35,551,000) -791.52% | |||||||
Dividends | (9,136,000) | (3,789,000) | (3,031,000) | |||||||
Dividend yield | 2.54% | 0.92% | 0.82% | |||||||
Proceeds from repurchase of equity | (17,664,000) | |||||||||
BB yield | 4.29% | |||||||||
Debt | ||||||||||
Debt current | 4,558,000 | 12,880,000 | 40,827,000 | |||||||
Long-term debt | 36,190,000 | 25,902,000 | 31,801,000 | |||||||
Deferred revenue | 13,036,000 | 16,094,000 | ||||||||
Other long-term liabilities | 15,714,000 | 3,562,000 | 3,084,000 | |||||||
Net debt | (343,524,000) | (357,985,000) | (275,054,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,090,000 | 110,769,000 | 19,311,000 | |||||||
CAPEX | (13,520,000) | (12,138,000) | (9,806,000) | |||||||
Cash from investing activities | (20,201,000) | (11,471,000) | (7,695,000) | |||||||
Cash from financing activities | (8,894,000) | (61,288,000) | (148,000) | |||||||
FCF | (22,629,000) | 37,401,000 | 27,269,000 | |||||||
Balance | ||||||||||
Cash | 324,964,000 | 332,951,000 | 288,159,000 | |||||||
Long term investments | 59,308,000 | 63,816,000 | 59,523,000 | |||||||
Excess cash | 342,642,250 | 366,422,500 | 326,261,950 | |||||||
Stockholders' equity | 387,990,000 | 398,889,000 | 368,631,000 | |||||||
Invested Capital | 100,230,750 | 80,132,500 | 147,656,050 | |||||||
ROIC | 35.21% | 17.39% | ||||||||
ROCE | 0.05% | 13.11% | 8.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 241,107 | 250,794 | 252,540 | |||||||
Price | 1,490.00 -9.20% | 1,641.00 12.09% | 1,464.00 7.96% | |||||||
Market cap | 359,249,430 -12.71% | 411,552,954 11.32% | 369,718,560 8.01% | |||||||
EV | 17,455,430 | 54,204,954 | 95,181,560 | |||||||
EBITDA | 9,912,000 | 66,703,000 | 45,587,000 | |||||||
EV/EBITDA | 1.76 | 0.81 | 2.09 | |||||||
Interest | 1,364,000 | 1,162,000 | 419,000 | |||||||
Interest/NOPBT | 649.52% | 1.97% | 1.09% |