XJPX2726
Market cap1.73bUSD
Dec 27, Last price
3,140.00JPY
1D
1.29%
1Q
31.33%
Jan 2017
352.45%
Name
PAL Group Holdings Co Ltd
Chart & Performance
Profile
PAL GROUP Holdings CO., LTD. engages in the apparel, and miscellaneous goods and accessories businesses primarily in Japan. The company engages in the manufacture, wholesale, and retail of apparel products, including men's and women's clothing and accessories. It also offers miscellaneous daily goods. As of February 28, 2022, the company operated through a network of 902 stores. The company was formerly known as Pal Co., Ltd. and changed its name to PAL GROUP Holdings CO., LTD. in September 2016. PAL GROUP Holdings CO., LTD. was incorporated in 1973 and is headquartered in Osaka, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 192,544,000 17.06% | 164,482,000 22.56% | 134,200,000 23.66% | |||||||
Cost of revenue | 173,905,000 | 83,805,000 | 70,638,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,639,000 | 80,677,000 | 63,562,000 | |||||||
NOPBT Margin | 9.68% | 49.05% | 47.36% | |||||||
Operating Taxes | 5,402,000 | 5,326,000 | 2,097,000 | |||||||
Tax Rate | 28.98% | 6.60% | 3.30% | |||||||
NOPAT | 13,237,000 | 75,351,000 | 61,465,000 | |||||||
Net income | 12,845,000 29.03% | 9,955,000 148.81% | 4,001,000 1,381.85% | |||||||
Dividends | (3,295,000) | (2,194,000) | (1,098,000) | |||||||
Dividend yield | 1.66% | 1.80% | 1.57% | |||||||
Proceeds from repurchase of equity | (1,528,000) | 169,000 | ||||||||
BB yield | 0.77% | -0.14% | ||||||||
Debt | ||||||||||
Debt current | 250,000 | 3,314,000 | 5,632,000 | |||||||
Long-term debt | 13,158,000 | 10,196,000 | 7,742,000 | |||||||
Deferred revenue | 4,877,000 | 3,210,000 | ||||||||
Other long-term liabilities | 7,128,000 | 48,000 | 27,000 | |||||||
Net debt | (56,161,000) | (64,581,000) | (53,053,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,460,000 | 17,029,000 | 7,970,000 | |||||||
CAPEX | (2,969,000) | (2,479,000) | (1,639,000) | |||||||
Cash from investing activities | (4,404,000) | (2,599,000) | (679,000) | |||||||
Cash from financing activities | (5,672,000) | (2,835,000) | (18,128,000) | |||||||
FCF | 11,452,000 | 72,839,000 | 62,534,000 | |||||||
Balance | ||||||||||
Cash | 67,228,000 | 63,845,000 | 52,250,000 | |||||||
Long term investments | 2,341,000 | 14,246,000 | 14,177,000 | |||||||
Excess cash | 59,941,800 | 69,866,900 | 59,717,000 | |||||||
Stockholders' equity | 62,638,000 | 108,074,000 | 92,512,000 | |||||||
Invested Capital | 22,207,200 | (2,108,900) | 1,368,000 | |||||||
ROIC | 131.72% | 2,649.30% | ||||||||
ROCE | 22.69% | 119.06% | 104.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 87,208 | 87,851 | 87,852 | |||||||
Price | 2,271.00 63.26% | 1,391.00 74.31% | 798.00 -1.66% | |||||||
Market cap | 198,050,088 62.07% | 122,200,424 74.31% | 70,105,524 -1.67% | |||||||
EV | 141,889,088 | 112,815,424 | 64,541,524 | |||||||
EBITDA | 20,901,000 | 82,709,000 | 65,318,000 | |||||||
EV/EBITDA | 6.79 | 1.36 | 0.99 | |||||||
Interest | 87,000 | 89,000 | 106,000 | |||||||
Interest/NOPBT | 0.47% | 0.11% | 0.17% |