XJPX2437
Market cap19mUSD
Dec 30, Last price
300.00JPY
1D
-2.60%
1Q
4.53%
Jan 2017
-10.98%
IPO
-93.16%
Name
Shinwa Wise Holdings Co Ltd
Chart & Performance
P/E
—
P/S
1.48
EPS
—
Div Yield, %
2.33%
Shrs. gr., 5y
—
Rev. gr., 5y
-8.60%
Revenues
2.04b
-44.18%
Net income
-1.01b
L
CFO
-810m
L
Dividend
Nov 29, 20231.5 JPY/sh
Profile
Shinwa Wise Holdings Co.,Ltd., together with its subsidiaries, operates as an auction company in Japan. The company operates an art dealing and gallery management business; sells asset defense diamonds; microfinance; medical and cultural support; and real estate business. It also sells electricity, as well as involved in solar power generation facilities business. The company was formerly known as Shinwa Art Auction Co.,Ltd. and changed its name to Shinwa Wise Holdings Co.,Ltd. in December 2017. Shinwa Wise Holdings Co.,Ltd. was incorporated in 1989 and is based in Chuo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | |
| Income | |||||
Revenues | 2,035,999 -44.18% | 3,647,215 38.71% | 2,629,466 -6.53% | ||
Cost of revenue | 972,664 | 3,103,280 | 2,219,555 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,063,335 | 543,935 | 409,911 | ||
NOPBT Margin | 52.23% | 14.91% | 15.59% | ||
Operating Taxes | 84,434 | 213,338 | 178,435 | ||
Tax Rate | 7.94% | 39.22% | 43.53% | ||
NOPAT | 978,901 | 330,597 | 231,476 | ||
Net income | (1,010,510) -370.39% | 373,722 158.75% | 144,436 518.12% | ||
Dividends | (70,376) | (16) | |||
Dividend yield | 1.27% | 0.00% | |||
Proceeds from repurchase of equity | 251,100 | 155,625 | 19,684 | ||
BB yield | -4.55% | -2.67% | -0.35% | ||
| Debt | |||||
Debt current | 125,548 | 35,308 | 136,228 | ||
Long-term debt | 202,573 | 238,121 | 273,429 | ||
Deferred revenue | (3) | ||||
Other long-term liabilities | 50,298 | 51,480 | 99,381 | ||
Net debt | (1,127,322) | (2,157,871) | (1,143,107) | ||
| Cash flow | |||||
Cash from operating activities | (809,783) | 852,442 | 554,699 | ||
CAPEX | (110,926) | (4,908) | (6,976) | ||
Cash from investing activities | (250,750) | 221,701 | 42,996 | ||
Cash from financing activities | 143,903 | 16,899 | (103,209) | ||
FCF | 611,015 | 794,002 | 575,001 | ||
| Balance | |||||
Cash | 1,341,996 | 2,273,123 | 1,312,473 | ||
Long term investments | 113,447 | 158,177 | 240,291 | ||
Excess cash | 1,353,643 | 2,248,939 | 1,421,291 | ||
Stockholders' equity | (568,487) | 2,158,827 | 1,707,802 | ||
Invested Capital | 3,352,059 | 1,545,802 | 1,933,783 | ||
ROIC | 39.97% | 19.00% | 12.73% | ||
ROCE | 38.20% | 14.68% | 12.22% | ||
| EV | |||||
Common stock shares outstanding | 10,224 | 10,666 | 9,016 | ||
Price | 540.00 -1.10% | 546.00 -11.36% | 616.00 49.15% | ||
Market cap | 5,520,835 -5.20% | 5,823,408 4.85% | 5,553,844 89.22% | ||
EV | 4,393,513 | 3,665,537 | 4,410,737 | ||
EBITDA | 1,147,793 | 636,305 | 489,050 | ||
EV/EBITDA | 3.83 | 5.76 | 9.02 | ||
Interest | 15,210 | 3,806 | 5,674 | ||
Interest/NOPBT | 1.43% | 0.70% | 1.38% | ||