XJPX3252
Market cap285mUSD
Jan 17, Last price
2,169.00JPY
1D
-0.78%
1Q
0.14%
Jan 2017
8.23%
IPO
3.04%
Name
Jinushi Co Ltd
Chart & Performance
P/E
12.24
P/S
0.89
EPS
177.27
Div Yield, %
2.05%
Shrs. gr., 5y
0.30%
Rev. gr., 5y
9.80%
Revenues
49.89b
-11.20%
Net income
3.64b
+16.55%
CFO
19.99b
+75.79%
Dividend
Dec 27, 202442.5 JPY/sh
Profile
JINUSHI Co.,Ltd. engages in the real estate investment and development business in Japan. The company is involved in the subleasing, leasing, and fund fee; and real estate planning and brokerage businesses. It also purchases, leases, and sells land. The company was formerly known as Nippon Commercial Development Co., Ltd. JINUSHI Co.,Ltd. was incorporated in 2000 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2022‑12 | 2021‑12 | 2020‑12 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
| Income | |||||||||
Revenues | 49,887,000 -11.20% | ||||||||
Cost of revenue | 39,030,000 | ||||||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,857,000 | ||||||||
NOPBT Margin | 21.76% | ||||||||
Operating Taxes | 967,000 | ||||||||
Tax Rate | 8.91% | ||||||||
NOPAT | 9,890,000 | ||||||||
Net income | 3,641,000 16.55% | ||||||||
Dividends | (913,000) | ||||||||
Dividend yield | 2.69% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 1,875,000 | ||||||||
Long-term debt | 35,386,000 | ||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 926,000 | ||||||||
Net debt | 14,121,000 | ||||||||
| Cash flow | |||||||||
Cash from operating activities | 19,993,000 | ||||||||
CAPEX | (379,000) | ||||||||
Cash from investing activities | (156,000) | ||||||||
Cash from financing activities | (13,975,000) | ||||||||
FCF | 19,242,000 | ||||||||
| Balance | |||||||||
Cash | 23,140,000 | ||||||||
Long term investments | |||||||||
Excess cash | 20,645,650 | ||||||||
Stockholders' equity | 26,132,000 | ||||||||
Invested Capital | 48,111,350 | ||||||||
ROIC | 18.27% | ||||||||
ROCE | 15.70% | ||||||||
| EV | |||||||||
Common stock shares outstanding | 18,286 | ||||||||
Price | 1,856.00 7.97% | ||||||||
Market cap | 33,938,183 7.97% | ||||||||
EV | 48,113,183 | ||||||||
EBITDA | 11,005,000 | ||||||||
EV/EBITDA | 4.37 | ||||||||
Interest | 598,000 | ||||||||
Interest/NOPBT | 5.51% | ||||||||