XJPX2281
Market cap703mUSD
Jan 21, Last price
2,181.00JPY
1D
0.14%
1Q
-1.22%
Jan 2017
4.86%
Name
Prima Meat Packers Ltd
Chart & Performance
Profile
Prima Meat Packers, Ltd. produces and markets hams and sausages, fresh meats, processed foods, and other products in Japan. It operates through Processed Foods Business and Fresh Meat Business segments. The company is also involved in live hog operation, slaughtering, facility cleaning, environmental protection, information security management, and food inspection activities, as well as system development, management, and operation activities. In addition, it engages in the wholesale of livestock products; development, manufacture, and sale of scientific instruments; processing, distribution, and sale of meat; manufacture of products for convenience stores; and provision of staffing, wage accounting, and insurance services. The company was founded in 1931 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 | 448,429,000 4.11% | 430,740,000 2.66% | 419,591,000 -3.22% | |||||||
Cost of revenue | 436,975,000 | 421,447,000 | 406,959,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,454,000 | 9,293,000 | 12,632,000 | |||||||
NOPBT Margin | 2.55% | 2.16% | 3.01% | |||||||
Operating Taxes | 5,053,000 | 2,056,000 | 4,234,000 | |||||||
Tax Rate | 44.12% | 22.12% | 33.52% | |||||||
NOPAT | 6,401,000 | 7,237,000 | 8,398,000 | |||||||
Net income | 7,489,000 66.24% | 4,505,000 -53.64% | 9,718,000 -31.39% | |||||||
Dividends | (3,270,000) | (3,268,000) | (4,270,000) | |||||||
Dividend yield | 2.83% | 2.95% | 3.86% | |||||||
Proceeds from repurchase of equity | (2,000) | 8,396,000 | 1,509,000 | |||||||
BB yield | 0.00% | -7.59% | -1.36% | |||||||
Debt | ||||||||||
Debt current | 4,683,000 | 4,556,000 | 4,454,000 | |||||||
Long-term debt | 18,594,000 | 22,378,000 | 18,038,000 | |||||||
Deferred revenue | 6,000 | 5,212,000 | 5,309,000 | |||||||
Other long-term liabilities | 5,368,000 | 200,000 | 288,000 | |||||||
Net debt | (942,000) | (5,557,000) | (12,033,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,542,000 | 11,719,000 | 16,739,000 | |||||||
CAPEX | (18,438,000) | (20,571,000) | (15,610,000) | |||||||
Cash from investing activities | (19,420,000) | (15,089,000) | (23,713,000) | |||||||
Cash from financing activities | (7,574,000) | 1,206,000 | (6,616,000) | |||||||
FCF | 13,980,000 | 4,060,000 | 4,766,000 | |||||||
Balance | ||||||||||
Cash | 15,358,000 | 10,861,000 | 12,556,000 | |||||||
Long term investments | 8,861,000 | 21,630,000 | 21,969,000 | |||||||
Excess cash | 1,797,550 | 10,954,000 | 13,545,450 | |||||||
Stockholders' equity | 120,408,000 | 217,424,000 | 215,556,000 | |||||||
Invested Capital | 155,492,450 | 140,897,000 | 134,494,550 | |||||||
ROIC | 4.32% | 5.26% | 6.44% | |||||||
ROCE | 6.97% | 5.90% | 8.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 50,253 | 50,250 | 50,249 | |||||||
Price | 2,303.00 4.63% | 2,201.00 -0.05% | 2,202.00 -36.91% | |||||||
Market cap | 115,732,659 4.64% | 110,600,250 -0.04% | 110,648,298 -36.90% | |||||||
EV | 125,689,659 | 219,092,250 | 212,090,298 | |||||||
EBITDA | 22,965,000 | 20,588,000 | 23,271,000 | |||||||
EV/EBITDA | 5.47 | 10.64 | 9.11 | |||||||
Interest | 192,000 | 148,000 | 120,000 | |||||||
Interest/NOPBT | 1.68% | 1.59% | 0.95% |