XJPX2053
Market cap235mUSD
Jan 14, Last price
1,258.00JPY
1D
-1.26%
1Q
-10.84%
Jan 2017
23.82%
Name
Chubushiryo Co Ltd
Chart & Performance
Profile
Chubu Shiryo Co., Ltd. manufactures and sells mixed feed for livestock and fisheries in Japan. The company offers feed for poultry production, pigs, cattle, fish farming; and sells livestock and marine products to supermarkets, department stores, the restaurant industry, etc. It also manufactures and sells organic compound fertilizers; sells and maintains livestock equipment; and provides livestock non-life insurance. In addition, the company offers medical support services, such as hygiene management, pathological examination, and technical guidance for breeding. The company was founded in 1949 and is headquartered in Nagoya, 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 | 234,227,000 -3.80% | 243,476,000 25.90% | 193,392,000 6.64% | |||||||
Cost of revenue | 230,607,000 | 242,130,000 | 189,576,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,620,000 | 1,346,000 | 3,816,000 | |||||||
NOPBT Margin | 1.55% | 0.55% | 1.97% | |||||||
Operating Taxes | 1,133,000 | 250,000 | 1,360,000 | |||||||
Tax Rate | 31.30% | 18.57% | 35.64% | |||||||
NOPAT | 2,487,000 | 1,096,000 | 2,456,000 | |||||||
Net income | 3,327,000 302.30% | 827,000 -74.24% | 3,211,000 -15.10% | |||||||
Dividends | (1,008,000) | (1,007,000) | (899,000) | |||||||
Dividend yield | 2.87% | 3.26% | 3.04% | |||||||
Proceeds from repurchase of equity | (1,021,000) | |||||||||
BB yield | 3.45% | |||||||||
Debt | ||||||||||
Debt current | 3,371,000 | 8,209,000 | 3,082,000 | |||||||
Long-term debt | 4,267,000 | 4,160,000 | 1,036,000 | |||||||
Deferred revenue | 4,000 | 606,000 | 611,000 | |||||||
Other long-term liabilities | 3,325,000 | 2,472,000 | 2,197,000 | |||||||
Net debt | (3,341,000) | 4,613,000 | (6,296,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,370,000 | (6,478,000) | (2,466,000) | |||||||
CAPEX | (3,828,000) | (3,609,000) | (2,679,000) | |||||||
Cash from investing activities | (4,567,000) | (3,562,000) | 468,000 | |||||||
Cash from financing activities | (4,761,000) | 7,242,000 | (5,028,000) | |||||||
FCF | 5,185,000 | (8,921,000) | (3,509,000) | |||||||
Balance | ||||||||||
Cash | 3,006,000 | 1,963,000 | 4,751,000 | |||||||
Long term investments | 7,973,000 | 5,793,000 | 5,663,000 | |||||||
Excess cash | 744,400 | |||||||||
Stockholders' equity | 62,291,000 | 117,936,000 | 118,864,000 | |||||||
Invested Capital | 76,615,000 | 76,755,000 | 67,565,600 | |||||||
ROIC | 3.24% | 1.52% | 3.82% | |||||||
ROCE | 4.67% | 1.75% | 5.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 29,557 | 29,567 | 29,998 | |||||||
Price | 1,187.00 13.70% | 1,044.00 5.88% | 986.00 -31.29% | |||||||
Market cap | 35,084,263 13.66% | 30,868,151 4.36% | 29,577,821 -31.33% | |||||||
EV | 31,836,263 | 95,598,151 | 83,789,821 | |||||||
EBITDA | 6,555,000 | 4,367,000 | 6,889,000 | |||||||
EV/EBITDA | 4.86 | 21.89 | 12.16 | |||||||
Interest | 41,000 | 39,000 | 21,000 | |||||||
Interest/NOPBT | 1.13% | 2.90% | 0.55% |