Loading...
XJPX3169
Market cap32mUSD
Jan 09, Last price  
715.00JPY
1D
-1.65%
1Q
9.33%
Jan 2017
44.15%
IPO
122.28%
Name

Misawa & Co Ltd

Chart & Performance

D1W1MN
XJPX:3169 chart
P/E
412.30
P/S
0.42
EPS
1.73
Div Yield, %
1.40%
Shrs. gr., 5y
-0.09%
Rev. gr., 5y
3.48%
Revenues
12.09b
-0.93%
3,786,998,0004,621,394,0005,136,996,0006,320,092,0007,641,941,0008,079,393,0008,147,738,0009,195,011,00010,186,640,00011,174,999,00010,924,099,00011,626,042,00012,198,492,00012,085,442,000
Net income
12m
-96.40%
58,080,000228,115,000235,541,000234,905,000369,716,000-76,345,000-416,559,000-318,842,000163,626,000510,280,000614,923,000692,531,000341,039,00012,268,000
CFO
825m
+1,003.23%
249,617,00047,157,000181,631,000209,570,000436,056,000145,373,000-3,700,000158,495,000794,547,000269,466,0001,434,886,000251,267,00074,794,000825,149,000
Dividend
Jan 30, 20258 JPY/sh

Profile

Misawa & Co.,Ltd. operates and manages lifestyle shops, restaurants, and cafes in Japan. The company operates lifestyle shops under the unico and unico loom names. As of April 30, 2018, it operated 53 directly managed stores; 4 restaurants and cafes; and an online shop. The company was formerly known as Misawa Seiki Seisakusho Co., Ltd. and changed its name to Misawa & Co.,Ltd. in February 1988. Misawa & Co.,Ltd. was founded in 1959 and is headquartered in Tokyo, Japan.
URL
http://www.unico-fan.co.jp/
IPO date
Dec 22, 2011
Employees
181
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑012023‑012022‑012021‑012020‑012019‑012018‑012017‑012016‑012015‑01
Income
Revenues
12,085,442
-0.93%
12,198,492
4.92%
11,626,042
6.43%
Cost of revenue
6,272,926
6,027,707
4,503,780
Unusual Expense (Income)
NOPBT
5,812,516
6,170,785
7,122,262
NOPBT Margin
48.10%
50.59%
61.26%
Operating Taxes
12,837
165,259
321,640
Tax Rate
0.22%
2.68%
4.52%
NOPAT
5,799,679
6,005,526
6,800,622
Net income
12,268
-96.40%
341,039
-50.75%
692,531
12.62%
Dividends
(71,008)
(71,084)
(56,765)
Dividend yield
1.54%
1.63%
1.21%
Proceeds from repurchase of equity
(52,325)
(10,728)
BB yield
1.14%
0.25%
Debt
Debt current
24,996
86
35,744
Long-term debt
54,174
86
1,257
Deferred revenue
Other long-term liabilities
58,286
50,348
50,101
Net debt
(1,049,881)
(641,087)
(903,247)
Cash flow
Cash from operating activities
825,149
74,794
251,267
CAPEX
(286,200)
(234,209)
(108,017)
Cash from investing activities
(304,880)
(257,286)
(134,320)
Cash from financing activities
(44,250)
(116,497)
(262,356)
FCF
6,765,046
5,506,801
5,898,977
Balance
Cash
1,117,279
641,259
940,248
Long term investments
11,772
Excess cash
524,779
31,334
358,946
Stockholders' equity
2,712,527
2,771,233
2,544,819
Invested Capital
2,655,934
3,082,550
2,525,872
ROIC
202.13%
214.16%
324.81%
ROCE
182.74%
198.16%
246.89%
EV
Common stock shares outstanding
7,084
7,111
7,112
Price
649.00
6.05%
612.00
-6.85%
657.00
-2.09%
Market cap
4,597,468
5.64%
4,352,174
-6.86%
4,672,495
-2.09%
EV
3,547,588
3,711,087
3,769,248
EBITDA
5,947,240
6,293,870
7,260,408
EV/EBITDA
0.60
0.59
0.52
Interest
292
2,097
3,526
Interest/NOPBT
0.01%
0.03%
0.05%