Loading...
XJPX3150
Market cap365mUSD
Jan 16, Last price  
2,460.00JPY
1D
-1.09%
1Q
-9.46%
Jan 2017
1,044.19%
IPO
1,835.74%
Name

Gremz Inc

Chart & Performance

D1W1MN
XJPX:3150 chart
P/E
16.05
P/S
1.90
EPS
153.26
Div Yield, %
1.29%
Shrs. gr., 5y
-0.24%
Rev. gr., 5y
19.76%
Revenues
29.91b
-4.73%
1,890,440,0002,880,327,0003,389,573,0003,888,053,0004,365,835,0005,220,647,0005,781,912,0006,171,982,0006,739,006,0007,109,786,0008,980,084,00012,137,963,00015,489,683,00019,311,987,00023,252,073,00031,392,100,00029,908,405,000
Net income
3.54b
+43.62%
111,861,000207,956,000278,844,000271,013,00086,805,000228,728,000154,215,000193,940,000399,616,000505,915,000703,303,0001,001,961,0001,483,572,0001,120,664,0002,158,911,0002,465,253,0003,540,502,000
CFO
4.09b
+179.18%
192,323,000174,071,000312,854,00093,625,000263,154,000350,152,000-161,495,000150,477,000820,462,000769,468,000830,574,000852,444,0001,600,791,0002,921,650,000-619,837,0001,464,742,0004,089,318,000
Dividend
Mar 28, 20250 JPY/sh

Profile

gremz,Inc. engages in energy cost solution, smart house, and electricity retailing businesses in Japan. The company sells electronic circuit breakers, LED illumination, and energy-efficient appliances. It also provides photo-voltaic systems, storage batteries, and electric appliances, as well as generates renewable energy. In addition, the company retails electric power to low and high voltage electricity customers. gremz,Inc. was incorporated in 2005 and is headquartered in Tokyo, Japan.
URL
https://www.gremz.co.jp/
IPO date
Mar 13, 2009
Employees
273
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
29,908,405
-4.73%
31,392,100
35.01%
23,252,073
20.40%
Cost of revenue
20,650,654
27,790,357
20,800,952
Unusual Expense (Income)
NOPBT
9,257,751
3,601,743
2,451,121
NOPBT Margin
30.95%
11.47%
10.54%
Operating Taxes
1,677,763
1,216,270
1,059,353
Tax Rate
18.12%
33.77%
43.22%
NOPAT
7,579,988
2,385,473
1,391,768
Net income
3,540,502
43.62%
2,465,253
14.19%
2,158,911
92.65%
Dividends
(735,906)
(432,489)
(386,713)
Dividend yield
1.42%
0.79%
0.74%
Proceeds from repurchase of equity
76,285
57,956
(88)
BB yield
-0.15%
-0.11%
0.00%
Debt
Debt current
1,292,190
909,074
457,700
Long-term debt
2,472,809
2,248,337
1,163,080
Deferred revenue
(14,607)
(15,330)
Other long-term liabilities
338,191
297,566
76,576
Net debt
(9,087,832)
(6,274,206)
(5,762,367)
Cash flow
Cash from operating activities
4,089,318
1,464,742
(619,837)
CAPEX
(145,000)
(650,403)
(286,146)
Cash from investing activities
(1,787,883)
80,629
(1,145,371)
Cash from financing activities
(52,034)
1,162,097
(924,252)
FCF
7,144,569
858,162
362,963
Balance
Cash
10,474,017
8,224,617
5,517,147
Long term investments
2,378,814
1,207,000
1,866,000
Excess cash
11,357,411
7,862,012
6,220,543
Stockholders' equity
12,954,909
10,112,248
8,070,773
Invested Capital
5,736,986
4,816,913
2,328,649
ROIC
143.64%
66.77%
74.71%
ROCE
54.16%
28.37%
28.62%
EV
Common stock shares outstanding
23,093
23,031
23,050
Price
2,238.00
-6.44%
2,392.00
6.22%
2,252.00
18.40%
Market cap
51,681,131
-6.19%
55,089,068
6.13%
51,909,589
18.71%
EV
42,593,299
48,844,394
46,147,222
EBITDA
9,447,448
3,725,927
2,562,815
EV/EBITDA
4.51
13.11
18.01
Interest
13,030
8,524
5,461
Interest/NOPBT
0.14%
0.24%
0.22%