XJPX3352
Market cap18mUSD
Dec 30, Last price
1,264.00JPY
1D
0.40%
1Q
-2.99%
Jan 2017
59.39%
Name
Buffalo Co Ltd
Chart & Performance
P/E
25.76
P/S
0.26
EPS
49.07
Div Yield, %
3.96%
Shrs. gr., 5y
—
Rev. gr., 5y
1.03%
Revenues
11.22b
+3.90%
Net income
115m
-64.63%
CFO
544m
+0.67%
Dividend
Mar 28, 20250 JPY/sh
Profile
Buffalo Co.,Ltd. operates as a franchisee of AUTOBACS stores in Japan. The company sells car accessories, such as tires and car navigation systems. It also purchases and sells new and used cars, as well as provides installation, vehicle inspection, maintenance, and sheet metal services; and operates Yakiniku-like franchisee restaurant. In addition, the company is involved in the food service business. It operates 15 AUTOBACS stores and 5 Yakiniku-like stores. The company was incorporated in 1983 and is headquartered in Kawaguchi, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 11,216,804 3.90% | 10,795,636 7.95% | 10,000,866 5.82% | ||
Cost of revenue | 5,890,274 | 5,537,762 | 5,187,204 | ||
Unusual Expense (Income) | |||||
NOPBT | 5,326,530 | 5,257,874 | 4,813,662 | ||
NOPBT Margin | 47.49% | 48.70% | 48.13% | ||
Operating Taxes | 141,363 | 209,053 | 175,648 | ||
Tax Rate | 2.65% | 3.98% | 3.65% | ||
NOPAT | 5,185,167 | 5,048,821 | 4,638,014 | ||
Net income | 114,988 -64.63% | 325,116 -7.54% | 351,617 21.72% | ||
Dividends | (117,171) | (90,922) | (90,928) | ||
Dividend yield | 3.67% | 3.55% | 3.84% | ||
Proceeds from repurchase of equity | 76,774 | ||||
BB yield | -3.00% | ||||
| Debt | |||||
Debt current | 37,115 | 25,659 | 44,741 | ||
Long-term debt | 159,187 | 128,531 | 139,793 | ||
Deferred revenue | (19,583) | (19,278) | |||
Other long-term liabilities | 812,964 | 778,110 | 677,366 | ||
Net debt | (2,855,285) | (3,311,258) | (2,957,890) | ||
| Cash flow | |||||
Cash from operating activities | 543,877 | 540,272 | 637,519 | ||
CAPEX | (142,661) | (112,867) | (184,657) | ||
Cash from investing activities | (131,238) | (117,535) | (191,221) | ||
Cash from financing activities | (138,028) | (60,059) | (100,013) | ||
FCF | 5,269,701 | 4,994,643 | 4,630,741 | ||
| Balance | |||||
Cash | 3,051,587 | 2,776,476 | 2,414,299 | ||
Long term investments | 688,972 | 728,125 | |||
Excess cash | 2,490,747 | 2,925,666 | 2,642,381 | ||
Stockholders' equity | 5,366,646 | 5,369,830 | 5,097,213 | ||
Invested Capital | 4,421,462 | 3,760,615 | 3,703,808 | ||
ROIC | 126.74% | 135.28% | 125.40% | ||
ROCE | 77.06% | 78.41% | 75.62% | ||
| EV | |||||
Common stock shares outstanding | 2,343 | 2,297 | 2,273 | ||
Price | 1,362.00 22.26% | 1,114.00 6.81% | 1,043.00 -15.89% | ||
Market cap | 3,191,752 24.76% | 2,558,354 7.90% | 2,370,966 -15.42% | ||
EV | 336,467 | (752,904) | (586,924) | ||
EBITDA | 5,496,039 | 5,414,927 | 4,963,408 | ||
EV/EBITDA | 0.06 | ||||
Interest | 9,640 | 8,728 | 6,470 | ||
Interest/NOPBT | 0.18% | 0.17% | 0.13% | ||