XJPX3426
Market cap34mUSD
Jan 09, Last price
1,349.00JPY
1D
-0.81%
1Q
-3.64%
Jan 2017
43.51%
Name
Atom Livin Tech Co Ltd
Chart & Performance
P/E
21.13
P/S
0.53
EPS
63.84
Div Yield, %
2.60%
Shrs. gr., 5y
—
Rev. gr., 5y
1.87%
Revenues
10.16b
-2.43%
Net income
255m
-26.57%
CFO
540m
+107.69%
Dividend
Jun 27, 20250 JPY/sh
Earnings
Jan 30, 2025
Profile
Atom Livin Tech Co., Ltd. plans, develops, and sells general interior hardware for housing under the ATOM brand name in Japan. It offers door locks, hinges, slide hinges, hinged door fittings, sliding door locks and hardware, hanging sliding door fittings, moving partition and folding door fittings, indoor aluminum fittings, handles, slide rails and wire baskets, storage and hanging and other furniture hardware, and clothesline and various metal fittings, as well as brass/antiques. It sells its products to furniture manufacturers, architectural hardware stores, house builders, and housing equipment application. Atom Livin Tech Co., Ltd. was founded in 1903 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
| Income | |||||
Revenues | 10,162,479 -2.43% | 10,415,647 4.25% | 9,990,863 3.78% | ||
Cost of revenue | 9,646,261 | 8,426,926 | 7,872,300 | ||
Unusual Expense (Income) | |||||
NOPBT | 516,218 | 1,988,721 | 2,118,563 | ||
NOPBT Margin | 5.08% | 19.09% | 21.21% | ||
Operating Taxes | 117,227 | 60,442 | 194,306 | ||
Tax Rate | 22.71% | 3.04% | 9.17% | ||
NOPAT | 398,991 | 1,928,279 | 1,924,257 | ||
Net income | 254,702 -26.57% | 346,863 -15.84% | 412,135 -6.58% | ||
Dividends | (139,688) | (131,568) | (131,743) | ||
Dividend yield | 2.56% | 2.84% | 2.28% | ||
Proceeds from repurchase of equity | (58) | (30) | |||
BB yield | 0.00% | 0.00% | |||
| Debt | |||||
Debt current | |||||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 223,000 | 126,939 | 373,238 | ||
Net debt | (4,557,447) | (3,956,782) | (4,610,517) | ||
| Cash flow | |||||
Cash from operating activities | 540,473 | 260,226 | 545,575 | ||
CAPEX | (141,000) | (120,071) | (145,627) | ||
Cash from investing activities | (289,782) | (215,052) | (151,467) | ||
Cash from financing activities | (139,746) | (131,568) | (131,774) | ||
FCF | 473,350 | 1,901,138 | 1,893,670 | ||
| Balance | |||||
Cash | 5,114,608 | 5,003,962 | 5,089,918 | ||
Long term investments | (557,161) | (1,047,180) | (479,401) | ||
Excess cash | 4,049,323 | 3,436,000 | 4,110,974 | ||
Stockholders' equity | 3,846,665 | 3,742,606 | 3,506,406 | ||
Invested Capital | 6,526,102 | 6,698,732 | 6,558,449 | ||
ROIC | 6.03% | 29.09% | 29.48% | ||
ROCE | 4.98% | 19.51% | 21.05% | ||
| EV | |||||
Common stock shares outstanding | 3,989 | 3,989 | 3,989 | ||
Price | 1,366.00 17.66% | 1,161.00 -19.93% | 1,450.00 -1.49% | ||
Market cap | 5,448,974 17.66% | 4,631,229 -19.93% | 5,784,050 -1.49% | ||
EV | 891,527 | 674,447 | 1,173,533 | ||
EBITDA | 700,701 | 2,178,347 | 2,315,039 | ||
EV/EBITDA | 1.27 | 0.31 | 0.51 | ||
Interest | |||||
Interest/NOPBT | |||||