XJPX2372
Market cap215mUSD
Jan 17, Last price
2,788.00JPY
1D
0.07%
1Q
0.25%
Jan 2017
100.00%
Name
I'rom Group Co Ltd
Chart & Performance
Profile
I'rom Group Co., Ltd. engages in the advanced medicinal treatment, site management organization, contract research organization, and medical support businesses in Japan. The company engages in the development of medical technologies, such as regenerative medicine and gene therapy for obstructive arteriosclerosis, retinitis pigmentosa, and human immunodeficiency virus infection and acquired immune deficiency syndrome, as well as Sendai virus vector and CytoTune-iPS, a kit for generating iPS cells. It also supports medical institutions in conducting clinical trials; provides clinical trial support services for new drug development and medical equipment for cancer, and rare and intractable diseases; and establishes and operates clinic malls. The company was formerly known as I'Rom Holdings Co., Ltd. and changed its name to I'rom Group Co., Ltd. in July 2015. I'rom Group Co., Ltd. was founded in 1997 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 | 17,740,000 -3.33% | 18,351,000 16.94% | 15,693,000 21.59% | |||||||
Cost of revenue | 16,605,000 | 10,322,000 | 9,211,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,135,000 | 8,029,000 | 6,482,000 | |||||||
NOPBT Margin | 6.40% | 43.75% | 41.31% | |||||||
Operating Taxes | 551,000 | 789,000 | 630,000 | |||||||
Tax Rate | 48.55% | 9.83% | 9.72% | |||||||
NOPAT | 584,000 | 7,240,000 | 5,852,000 | |||||||
Net income | 1,415,000 -44.34% | 2,542,000 29.63% | 1,961,000 42.83% | |||||||
Dividends | (845,000) | (603,000) | (480,000) | |||||||
Dividend yield | 3.69% | 2.63% | 2.06% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,914,000 | 8,680,000 | 5,126,000 | |||||||
Long-term debt | 12,546,000 | 11,160,000 | 9,481,000 | |||||||
Deferred revenue | 320,000 | 321,000 | ||||||||
Other long-term liabilities | 815,000 | 439,000 | 403,000 | |||||||
Net debt | 11,752,000 | 5,273,000 | 4,580,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 446,000 | 3,561,000 | 2,630,000 | |||||||
CAPEX | (4,025,000) | (4,167,000) | (2,042,000) | |||||||
Cash from investing activities | (2,783,000) | (4,842,000) | (2,918,000) | |||||||
Cash from financing activities | 163,000 | 4,256,000 | 2,677,000 | |||||||
FCF | (5,907,000) | 4,462,000 | 3,955,000 | |||||||
Balance | ||||||||||
Cash | 7,236,000 | 9,386,000 | 6,400,000 | |||||||
Long term investments | 2,472,000 | 5,181,000 | 3,627,000 | |||||||
Excess cash | 8,821,000 | 13,649,450 | 9,242,350 | |||||||
Stockholders' equity | 11,700,000 | 11,081,000 | 9,117,000 | |||||||
Invested Capital | 24,726,000 | 19,945,000 | 14,805,000 | |||||||
ROIC | 2.61% | 41.67% | 42.92% | |||||||
ROCE | 3.38% | 25.88% | 27.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,108 | 12,104 | 12,096 | |||||||
Price | 1,889.00 -0.16% | 1,892.00 -1.82% | 1,927.00 -21.15% | |||||||
Market cap | 22,871,124 -0.13% | 22,899,877 -1.75% | 23,308,684 -20.86% | |||||||
EV | 34,623,124 | 28,178,877 | 27,904,684 | |||||||
EBITDA | 2,271,000 | 8,826,000 | 7,089,000 | |||||||
EV/EBITDA | 15.25 | 3.19 | 3.94 | |||||||
Interest | 178,000 | 146,000 | 103,000 | |||||||
Interest/NOPBT | 15.68% | 1.82% | 1.59% |