XJPX3501
Market cap90mUSD
Jan 23, Last price
2,114.00JPY
1D
-0.47%
1Q
4.21%
Jan 2017
-15.48%
Name
Suminoe Textile Co Ltd
Chart & Performance
Profile
Suminoe Textile Co., Ltd. manufactures and sells interior fittings, automotive textile and traffic facilities, and functional materials in Japan, North and Central America, Asia, and internationally. The company offers curtains, carpet tiles, rugs and mats, and wall papers for use in various buildings; seat covering and ceiling materials, floor carpets, exterior fabric components, and car mats for automobile manufacturers; and cushion materials for use in public transportation vehicles comprising trains, buses, ships, and aircraft. It also provides stationary deodorizers for home use; deodorizing filters; electric carpets for home appliance manufacturers; floor materials for bathrooms; polyester high-mesh for screen doors; and water shielding/thermal insulation sheets. In addition, the company offers art and craft textiles, including plush hand-woven curtains, hand-woven carpets, and hooked rugs, as well as brocades and flags; and processes silicon wafers for solar cells. Suminoe Textile Co., Ltd. was founded in 1883 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 103,478,000 9.12% | 94,828,000 16.05% | 81,713,000 2.52% | |||||||
Cost of revenue | 99,155,000 | 80,608,000 | 69,456,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,323,000 | 14,220,000 | 12,257,000 | |||||||
NOPBT Margin | 4.18% | 15.00% | 15.00% | |||||||
Operating Taxes | 1,168,000 | 662,000 | 803,000 | |||||||
Tax Rate | 27.02% | 4.66% | 6.55% | |||||||
NOPAT | 3,155,000 | 13,558,000 | 11,454,000 | |||||||
Net income | 874,000 173.13% | 320,000 13.88% | 281,000 -31.30% | |||||||
Dividends | (361,000) | (445,000) | (348,000) | |||||||
Dividend yield | 2.19% | 3.20% | 3.27% | |||||||
Proceeds from repurchase of equity | 781,000 | |||||||||
BB yield | -4.74% | |||||||||
Debt | ||||||||||
Debt current | 9,049,000 | 13,527,000 | 13,076,000 | |||||||
Long-term debt | 13,068,000 | 11,534,000 | 9,523,000 | |||||||
Deferred revenue | 6,000 | 4,207,000 | 4,334,000 | |||||||
Other long-term liabilities | 4,573,000 | 494,000 | 567,000 | |||||||
Net debt | 7,343,000 | 11,950,000 | 9,153,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,450,000 | 1,803,000 | 375,000 | |||||||
CAPEX | (2,974,000) | (3,037,000) | (4,416,000) | |||||||
Cash from investing activities | (2,323,000) | (2,834,000) | (1,191,000) | |||||||
Cash from financing activities | (4,204,000) | (52,000) | (2,074,000) | |||||||
FCF | 4,518,000 | 10,449,000 | 7,515,000 | |||||||
Balance | ||||||||||
Cash | 8,375,000 | 7,142,000 | 8,208,000 | |||||||
Long term investments | 6,399,000 | 5,969,000 | 5,238,000 | |||||||
Excess cash | 9,600,100 | 8,369,600 | 9,360,350 | |||||||
Stockholders' equity | 38,008,000 | 54,874,000 | 54,482,000 | |||||||
Invested Capital | 52,762,900 | 53,121,400 | 49,280,650 | |||||||
ROIC | 5.96% | 26.48% | 24.40% | |||||||
ROCE | 6.57% | 21.82% | 19.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,613 | 6,339 | 6,327 | |||||||
Price | 2,492.00 13.53% | 2,195.00 30.65% | 1,680.00 -11.58% | |||||||
Market cap | 16,479,596 18.44% | 13,914,105 30.90% | 10,629,360 -11.41% | |||||||
EV | 29,471,596 | 50,575,105 | 44,639,360 | |||||||
EBITDA | 6,580,000 | 16,449,000 | 14,172,000 | |||||||
EV/EBITDA | 4.48 | 3.07 | 3.15 | |||||||
Interest | 269,000 | 431,000 | 212,000 | |||||||
Interest/NOPBT | 6.22% | 3.03% | 1.73% |