XJPX2112
Market cap54mUSD
Jan 15, Last price
311.00JPY
1D
-0.96%
1Q
13.50%
Jan 2017
26.42%
Name
Ensuiko Sugar Refining Co Ltd
Chart & Performance
Profile
Ensuiko Sugar Refining Co., Ltd. manufactures and sells refined sugar in Japan. The company offers granular, white, stick, and liquid sugar; lactose fructose oligosaccharide; and cyclodextrin, as well as salacia granules. It also provides sugar cubes and gum syrup for the household and commercial use. The company offers its products under the Pearl Ace Mark brand. Ensuiko Sugar Refining Co., Ltd. was founded in 1904 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 | 31,550,000 12.88% | 27,950,000 11.20% | 25,134,000 6.11% | |||||||
Cost of revenue | 30,055,000 | 27,370,000 | 24,378,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,495,000 | 580,000 | 756,000 | |||||||
NOPBT Margin | 4.74% | 2.08% | 3.01% | |||||||
Operating Taxes | 590,000 | 233,000 | 296,000 | |||||||
Tax Rate | 39.46% | 40.17% | 39.15% | |||||||
NOPAT | 905,000 | 347,000 | 460,000 | |||||||
Net income | 1,475,000 196.18% | 498,000 -18.23% | 609,000 -21.42% | |||||||
Dividends | (136,000) | (136,000) | (135,000) | |||||||
Dividend yield | 1.64% | 2.51% | 2.35% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,300,000 | 6,672,000 | 7,548,000 | |||||||
Long-term debt | 3,873,000 | 5,156,000 | 5,528,000 | |||||||
Deferred revenue | (16,000) | (13,000) | ||||||||
Other long-term liabilities | 420,000 | 533,000 | 606,000 | |||||||
Net debt | (507,000) | 4,302,000 | 4,688,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,108,000 | 447,000 | 1,082,000 | |||||||
CAPEX | (273,000) | (306,000) | (495,000) | |||||||
Cash from investing activities | (227,000) | (374,000) | (711,000) | |||||||
Cash from financing activities | (1,791,000) | (1,395,000) | (1,738,000) | |||||||
FCF | 780,000 | 51,000 | 419,000 | |||||||
Balance | ||||||||||
Cash | 2,305,000 | 2,212,000 | 3,533,000 | |||||||
Long term investments | 8,375,000 | 5,314,000 | 4,855,000 | |||||||
Excess cash | 9,102,500 | 6,128,500 | 7,131,300 | |||||||
Stockholders' equity | 16,385,000 | 25,227,000 | 24,227,000 | |||||||
Invested Capital | 15,200,500 | 17,063,500 | 16,748,700 | |||||||
ROIC | 5.61% | 2.05% | 2.76% | |||||||
ROCE | 6.10% | 2.50% | 3.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 27,350 | 27,274 | 27,199 | |||||||
Price | 304.00 52.76% | 199.00 -5.69% | 211.00 -18.85% | |||||||
Market cap | 8,314,540 53.19% | 5,427,526 -5.43% | 5,738,969 -18.66% | |||||||
EV | 7,807,540 | 21,222,526 | 21,539,969 | |||||||
EBITDA | 2,073,000 | 1,210,000 | 1,411,000 | |||||||
EV/EBITDA | 3.77 | 17.54 | 15.27 | |||||||
Interest | 93,000 | 89,000 | 100,000 | |||||||
Interest/NOPBT | 6.22% | 15.34% | 13.23% |