XJPX3401
Market cap1.62bUSD
Dec 27, Last price
1,327.00JPY
1D
0.99%
1Q
-8.89%
Jan 2017
-43.98%
Name
Teijin Ltd
Chart & Performance
Profile
Teijin Limited engages in the fibers, films and sheets, composites, healthcare, and IT businesses worldwide. It offers aramid fibers and polyethylene materials; carbon fibers, composite materials, and oxidized PAN fibers; polycarbonate sheets and films; high-density polyethylene porous films and materials; and microporous films. The company also provides PC resins, polyphenylene sulfide resins, molded parts, and additives; lightweight glass and carbon fiber reinforced composites for automotive applications; and polytrimethylene telephthalate products, artificial leather materials, polyester nanofibers, and recycled polyester fibers. In addition, it offers pharmaceuticals for bone and joint, respiratory, cardiovascular and metabolic, and other diseases; home oxygen therapy, non-invasive positive pressure ventilation, rehabilitation, and sleep disordered breathing related devices, as well as sonic accelerated fracture healing system and community-based integrated care system; and orthopedic implantable devices, and functional food ingredients. Further, the company provides Recopic, a radio-frequency identification technology for inventory management. Additionally, it develops and implements engineering solutions for various issues, such as environmental pollution, energy supply stability, and aging-related workforce population decline. Teijin Limited was incorporated in 1918 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 | 1,032,773,000 1.38% | 1,018,751,000 10.01% | 926,054,000 10.70% | |||||||
Cost of revenue | 990,390,000 | 976,516,000 | 852,095,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 42,383,000 | 42,235,000 | 73,959,000 | |||||||
NOPBT Margin | 4.10% | 4.15% | 7.99% | |||||||
Operating Taxes | 14,795,000 | 14,337,000 | 18,099,000 | |||||||
Tax Rate | 34.91% | 33.95% | 24.47% | |||||||
NOPAT | 27,588,000 | 27,898,000 | 55,860,000 | |||||||
Net income | 10,599,000 -159.90% | (17,695,000) -176.41% | 23,158,000 -447.61% | |||||||
Dividends | (5,292,000) | (10,571,000) | (10,082,000) | |||||||
Dividend yield | 1.95% | 3.94% | 3.70% | |||||||
Proceeds from repurchase of equity | (15,000) | 56,403,000 | 121,981,000 | |||||||
BB yield | 0.01% | -21.02% | -44.73% | |||||||
Debt | ||||||||||
Debt current | 207,069,000 | 207,897,000 | 149,709,000 | |||||||
Long-term debt | 306,181,000 | 337,198,000 | 346,898,000 | |||||||
Deferred revenue | 2,000 | 37,402,000 | 38,333,000 | |||||||
Other long-term liabilities | 51,039,000 | 9,745,000 | 9,178,000 | |||||||
Net debt | 285,443,000 | 288,782,000 | 240,065,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,451,000 | 55,086,000 | 89,656,000 | |||||||
CAPEX | (65,042,000) | (57,736,000) | (200,476,000) | |||||||
Cash from investing activities | (46,052,000) | (52,427,000) | (198,375,000) | |||||||
Cash from financing activities | (43,159,000) | 7,180,000 | 71,113,000 | |||||||
FCF | (24,636,000) | (32,598,000) | (25,029,000) | |||||||
Balance | ||||||||||
Cash | 125,921,000 | 142,780,000 | 134,480,000 | |||||||
Long term investments | 101,886,000 | 113,533,000 | 122,062,000 | |||||||
Excess cash | 176,168,350 | 205,375,450 | 210,239,300 | |||||||
Stockholders' equity | 390,494,000 | 736,840,000 | 778,978,000 | |||||||
Invested Capital | 852,525,650 | 813,685,550 | 778,542,700 | |||||||
ROIC | 3.31% | 3.50% | 8.20% | |||||||
ROCE | 4.10% | 4.10% | 7.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 192,550 | 192,243 | 200,066 | |||||||
Price | 1,410.00 1.00% | 1,396.00 2.42% | 1,363.00 -28.53% | |||||||
Market cap | 271,495,500 1.16% | 268,371,228 -1.58% | 272,689,958 -25.51% | |||||||
EV | 584,286,500 | 959,190,228 | 942,375,958 | |||||||
EBITDA | 121,268,000 | 117,153,000 | 142,775,000 | |||||||
EV/EBITDA | 4.82 | 8.19 | 6.60 | |||||||
Interest | 10,782,000 | 7,084,000 | 3,252,000 | |||||||
Interest/NOPBT | 25.44% | 16.77% | 4.40% |