XJPX2266
Market cap165mUSD
Dec 26, Last price
1,397.00JPY
1D
-1.26%
1Q
-17.18%
Jan 2017
-47.17%
Name
Rokko Butter Co Ltd
Chart & Performance
Profile
Rokko Butter Co., Ltd. manufactures and sells food products in Japan. It offers cheese, nuts, desserts, and chocolate products under the QBB brand. The company was formerly known as peace Oil Industries Co., Ltd. and changed its name to Rokko Butter Co., Ltd. in July 1954. Rokko Butter Co., Ltd. was incorporated in 1948 and is headquartered in Kobe, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 44,296,190 5.66% | 41,924,133 -23.88% | 55,073,597 0.23% | |||||||
Cost of revenue | 37,990,002 | 35,758,426 | 32,486,755 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,306,188 | 6,165,707 | 22,586,842 | |||||||
NOPBT Margin | 14.24% | 14.71% | 41.01% | |||||||
Operating Taxes | 165,513 | 114,184 | 1,266,545 | |||||||
Tax Rate | 2.62% | 1.85% | 5.61% | |||||||
NOPAT | 6,140,675 | 6,051,523 | 21,320,297 | |||||||
Net income | 446,306 102.90% | 219,963 -90.32% | 2,271,560 137.42% | |||||||
Dividends | (389,329) | (389,881) | (388,499) | |||||||
Dividend yield | 1.51% | 1.56% | 1.28% | |||||||
Proceeds from repurchase of equity | (455) | 1,999,682 | 4,999,757 | |||||||
BB yield | 0.00% | -7.98% | -16.51% | |||||||
Debt | ||||||||||
Debt current | 5,013,320 | 3,013,320 | 11,013,693 | |||||||
Long-term debt | 3,301,932 | 6,328,572 | 355,587 | |||||||
Deferred revenue | (1,273,770) | (973,394) | ||||||||
Other long-term liabilities | 1,610,754 | 1,605,289 | 1,580,406 | |||||||
Net debt | (1,861,269) | 949,665 | (100,074) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,238,560 | 1,093,691 | 5,731,752 | |||||||
CAPEX | (504,145) | (822,428) | (1,974,692) | |||||||
Cash from investing activities | (995,545) | (1,250,497) | (363,075) | |||||||
Cash from financing activities | (1,403,105) | (2,403,894) | (5,403,515) | |||||||
FCF | 7,614,608 | 6,579,188 | 23,561,023 | |||||||
Balance | ||||||||||
Cash | 6,327,601 | 5,290,368 | 7,682,785 | |||||||
Long term investments | 3,848,920 | 3,101,859 | 3,786,569 | |||||||
Excess cash | 7,961,712 | 6,296,020 | 8,715,674 | |||||||
Stockholders' equity | 8,266,406 | 29,027,156 | 29,490,384 | |||||||
Invested Capital | 31,903,314 | 32,439,657 | 31,837,840 | |||||||
ROIC | 19.09% | 18.83% | 62.90% | |||||||
ROCE | 15.78% | 15.41% | 54.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,483 | 19,483 | 19,483 | |||||||
Price | 1,326.00 3.11% | 1,286.00 -17.25% | 1,554.00 -14.14% | |||||||
Market cap | 25,834,458 3.11% | 25,055,138 -17.25% | 30,276,582 -14.14% | |||||||
EV | 23,973,189 | 26,004,803 | 30,176,508 | |||||||
EBITDA | 8,551,236 | 8,656,566 | 25,394,984 | |||||||
EV/EBITDA | 2.80 | 3.00 | 1.19 | |||||||
Interest | 20,599 | 21,628 | 35,983 | |||||||
Interest/NOPBT | 0.33% | 0.35% | 0.16% |