XJPX3104
Market cap386mUSD
Dec 24, Last price
5,350.00JPY
1D
-1.11%
1Q
17.71%
Jan 2017
61.14%
Name
Fujibo Holdings Inc
Chart & Performance
Profile
Fujibo Holdings, Inc. engages in polishing pads, industrial chemical products, and lifestyle apparel businesses in Japan. It provides POLYPAS polishing pads for precision polishing of silicon wafers, as well as for various types of semiconductor materials, metals, and glasses; and functional non-woven fabrics, functional films, as well as non-woven polyester fabrics. The company also offers fine chemical intermediates for the production of raw materials for medicines, agricultural chemicals, electronic materials, and functional chemicals; and various fiber materials, functional fibers, yarns, and fabrics. In addition, it is involved in the injection molding of components for digital cameras, medical devices, and other high precision products. The company was incorporated in 1896 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 | 36,108,000 -4.14% | 37,669,000 4.88% | 35,916,000 -2.75% | |||||||
Cost of revenue | 27,001,000 | 28,164,000 | 25,761,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,107,000 | 9,505,000 | 10,155,000 | |||||||
NOPBT Margin | 25.22% | 25.23% | 28.27% | |||||||
Operating Taxes | 1,133,000 | 1,557,000 | 1,461,000 | |||||||
Tax Rate | 12.44% | 16.38% | 14.39% | |||||||
NOPAT | 7,974,000 | 7,948,000 | 8,694,000 | |||||||
Net income | 2,117,000 -37.72% | 3,399,000 -23.70% | 4,455,000 3.24% | |||||||
Dividends | (1,258,000) | (1,256,000) | (1,256,000) | |||||||
Dividend yield | 2.46% | 3.31% | 3.17% | |||||||
Proceeds from repurchase of equity | (501,000) | |||||||||
BB yield | 0.98% | |||||||||
Debt | ||||||||||
Debt current | 1,271,000 | 1,346,000 | 1,362,000 | |||||||
Long-term debt | 406,000 | 290,000 | 376,000 | |||||||
Deferred revenue | 7,000 | 4,766,000 | 4,700,000 | |||||||
Other long-term liabilities | 4,762,000 | 121,000 | 134,000 | |||||||
Net debt | (9,358,000) | (9,075,000) | (8,958,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,987,000 | 5,175,000 | 9,107,000 | |||||||
CAPEX | (3,326,000) | (2,670,000) | (3,982,000) | |||||||
Cash from investing activities | (3,094,000) | (3,554,000) | (3,928,000) | |||||||
Cash from financing activities | (1,786,000) | (1,899,000) | (1,456,000) | |||||||
FCF | 6,916,000 | 6,277,000 | 9,184,000 | |||||||
Balance | ||||||||||
Cash | 8,262,000 | 8,105,000 | 8,330,000 | |||||||
Long term investments | 2,773,000 | 2,606,000 | 2,366,000 | |||||||
Excess cash | 9,229,600 | 8,827,550 | 8,900,200 | |||||||
Stockholders' equity | 42,759,000 | 81,407,000 | 76,845,000 | |||||||
Invested Capital | 41,058,400 | 39,746,450 | 37,227,800 | |||||||
ROIC | 19.74% | 20.65% | 23.31% | |||||||
ROCE | 17.50% | 18.96% | 21.31% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,433 | 11,465 | 11,457 | |||||||
Price | 4,465.00 35.10% | 3,305.00 -4.48% | 3,460.00 -13.50% | |||||||
Market cap | 51,048,345 34.72% | 37,891,825 -4.41% | 39,641,220 -13.45% | |||||||
EV | 41,690,345 | 68,996,825 | 68,699,220 | |||||||
EBITDA | 12,576,000 | 12,748,000 | 13,571,000 | |||||||
EV/EBITDA | 3.32 | 5.41 | 5.06 | |||||||
Interest | 24,000 | 14,000 | 11,000 | |||||||
Interest/NOPBT | 0.26% | 0.15% | 0.11% |