Loading...
XJPX2127
Market cap1.32bUSD
Jan 20, Last price  
660.70JPY
1D
0.06%
1Q
6.42%
Jan 2017
-20.25%
IPO
911.51%
Name

Nihon M&A Center Holdings Inc

Chart & Performance

D1W1MN
XJPX:2127 chart
P/E
19.54
P/S
4.75
EPS
33.82
Div Yield, %
3.55%
Shrs. gr., 5y
-0.20%
Rev. gr., 5y
9.17%
Revenues
44.14b
+6.83%
2,099,487,0002,631,757,0003,423,052,0004,009,611,0003,655,284,0005,008,810,0006,005,664,0007,214,599,00010,547,519,00012,227,539,00014,778,050,00019,069,837,00024,625,469,00028,463,098,00032,009,882,00036,130,466,00040,401,573,00041,315,716,00044,136,889,000
Net income
10.73b
+8.99%
390,261,000568,409,000902,058,000877,521,000782,881,0001,200,357,0001,609,834,0002,074,056,0003,344,321,0003,950,236,0004,840,000,0006,174,075,0008,146,090,0008,867,814,00010,273,878,00010,678,940,00011,437,560,0009,842,935,00010,727,735,000
CFO
10.55b
+29.36%
498,534,000949,553,000720,900,000463,728,000523,722,0002,343,396,0001,348,228,0002,707,866,0004,278,560,0003,654,979,0004,440,787,0007,769,246,0009,813,805,0006,914,182,00010,313,522,00011,458,711,00011,099,984,0008,153,399,00010,547,257,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 30, 2025

Profile

Nihon M&A Center Holdings Inc. provides mergers and acquisition (M&A) related services in Japan and internationally. The company offers M&A support services, such as reorganization, capital policies, and MBO for small and medium-sized enterprises. It is also involved in marketing research and consulting activities. Nihon M&A Center Holdings Inc. was incorporated in 1991 and is headquartered in Tokyo, Japan.
URL
https://www.nihon-ma.co.jp/
IPO date
Oct 10, 2006
Employees
1,083
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
44,136,889
6.83%
41,315,716
2.26%
40,401,573
11.82%
Cost of revenue
20,826,556
19,509,776
18,441,217
Unusual Expense (Income)
NOPBT
23,310,333
21,805,940
21,960,356
NOPBT Margin
52.81%
52.78%
54.36%
Operating Taxes
5,776,017
5,621,700
5,172,974
Tax Rate
24.78%
25.78%
23.56%
NOPAT
17,534,316
16,184,240
16,787,382
Net income
10,727,735
8.99%
9,842,935
-13.94%
11,437,560
7.10%
Dividends
(7,537,179)
(6,613,147)
(5,453,956)
Dividend yield
2.35%
2.03%
0.95%
Proceeds from repurchase of equity
(13,999,980)
518,859
10,156
BB yield
4.37%
-0.16%
0.00%
Debt
Debt current
1,400,000
(297,975)
(433,610)
Long-term debt
4,900,000
Deferred revenue
Other long-term liabilities
168,792
177,162
125,594
Net debt
(42,990,332)
(57,097,980)
(55,368,018)
Cash flow
Cash from operating activities
10,547,257
8,153,399
11,099,984
CAPEX
(87,000)
(318,572)
(254,787)
Cash from investing activities
(19,429,269)
(3,999,003)
270,480
Cash from financing activities
(15,232,804)
(6,093,808)
(5,943,800)
FCF
17,609,013
16,173,590
16,744,328
Balance
Cash
37,439,818
45,575,005
47,303,408
Long term investments
11,850,514
11,225,000
7,631,000
Excess cash
47,083,488
54,734,219
52,914,329
Stockholders' equity
58,943,100
55,774,970
52,340,409
Invested Capital
3,358,917
(4,816,935)
(3,790,984)
ROIC
ROCE
46.11%
43.52%
45.01%
EV
Common stock shares outstanding
324,676
331,303
334,169
Price
987.00
0.30%
984.00
-43.02%
1,727.00
-42.30%
Market cap
320,455,124
-1.70%
326,002,149
-43.51%
577,110,264
-42.00%
EV
277,529,185
269,179,143
522,008,975
EBITDA
23,485,038
22,033,119
22,124,976
EV/EBITDA
11.82
12.22
23.59
Interest
14,679
593
Interest/NOPBT
0.06%
0.00%