XJPX2666
Market cap11mUSD
Dec 24, Last price
124.00JPY
1D
-0.80%
1Q
-2.36%
Jan 2017
6.90%
Name
Autowave Co Ltd
Chart & Performance
P/E
6.81
P/S
0.21
EPS
18.21
Div Yield, %
1.60%
Shrs. gr., 5y
—
Rev. gr., 5y
-2.61%
Revenues
8.42b
+5.36%
Net income
263m
+1.37%
CFO
538m
+46.16%
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 07, 2025
Profile
AUTOWAVE Co., Ltd. engages in the sales of automobile supplies and related services in Japan. The company offers tires and wheels, vehicle inspection/sheet metal, oil batteries, and other car supplies. It also offers car navigation, rear monitor, back camera, and terrestrial digital tuner. In addition, the company sells and installs speakers, woofers, and power amplifiers. Further, it provides body coat, car film, window glass water repellent coat, wheel coat, headlight coat, and safety products, as well as purchases and sells new and used cars. AUTOWAVE Co., Ltd. was incorporated in 1960 and is headquartered in Chiba, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 8,422,889 5.36% | 7,994,236 7.71% | 7,422,277 5.07% | ||
Cost of revenue | 5,824,213 | 5,319,040 | 5,014,046 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,598,676 | 2,675,196 | 2,408,231 | ||
NOPBT Margin | 30.85% | 33.46% | 32.45% | ||
Operating Taxes | 162,681 | 145,063 | 99,417 | ||
Tax Rate | 6.26% | 5.42% | 4.13% | ||
NOPAT | 2,435,995 | 2,530,133 | 2,308,814 | ||
Net income | 263,134 1.37% | 259,574 84.02% | 141,061 -0.69% | ||
Dividends | (28,583) | (28,549) | (28,458) | ||
Dividend yield | 1.23% | 0.92% | 1.91% | ||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 700,000 | 600,000 | 651,000 | ||
Long-term debt | 1,080,000 | 1,384,000 | 1,584,000 | ||
Deferred revenue | 391,835 | 9,754 | |||
Other long-term liabilities | 782,037 | 455,517 | 910,255 | ||
Net debt | 1,129,305 | 1,407,878 | 628,815 | ||
| Cash flow | |||||
Cash from operating activities | 537,511 | 367,752 | 560,334 | ||
CAPEX | (140,560) | (159,784) | (192,785) | ||
Cash from investing activities | (260,968) | (245,651) | (292,092) | ||
Cash from financing activities | (232,583) | (279,549) | (628,458) | ||
FCF | 2,421,186 | 2,466,032 | 2,529,236 | ||
| Balance | |||||
Cash | 650,695 | 606,736 | 764,185 | ||
Long term investments | (30,614) | 842,000 | |||
Excess cash | 229,551 | 176,410 | 1,235,071 | ||
Stockholders' equity | 1,408,281 | 1,174,049 | 943,851 | ||
Invested Capital | 6,246,489 | 6,207,019 | 5,516,473 | ||
ROIC | 39.12% | 43.16% | 39.05% | ||
ROCE | 40.12% | 41.83% | 37.17% | ||
| EV | |||||
Common stock shares outstanding | 14,451 | 14,451 | 14,451 | ||
Price | 161.00 -25.12% | 215.00 108.74% | 103.00 -16.94% | ||
Market cap | 2,326,577 -25.12% | 3,106,920 108.74% | 1,488,431 -16.94% | ||
EV | 3,455,882 | 4,514,798 | 2,117,246 | ||
EBITDA | 2,822,760 | 2,889,643 | 2,629,760 | ||
EV/EBITDA | 1.22 | 1.56 | 0.81 | ||
Interest | 21,165 | 24,879 | 30,135 | ||
Interest/NOPBT | 0.81% | 0.93% | 1.25% | ||