Loading...
XJPX
3549
Market cap2.68bUSD
Jul 14, Last price  
3,910.00JPY
1D
0.03%
1Q
21.35%
Jan 2017
125.58%
IPO
130.91%
Name

Kusuri No Aoki Holdings Co Ltd

Chart & Performance

D1W1MN
P/E
32.12
P/S
0.90
EPS
121.73
Div Yield, %
0.14%
Shrs. gr., 5y
25.21%
Rev. gr., 5y
11.73%
Revenues
436.88b
+15.31%
38,631,609,00044,452,020,00049,421,220,00053,994,013,00064,690,808,00076,135,600,00093,174,542,000114,411,669,000134,994,000,000163,462,000,000188,744,000,000221,286,000,000250,885,000,000300,173,000,000305,880,000,000328,335,000,000378,874,000,000436,875,000,000
Net income
12.31b
-0.15%
777,058,000910,457,000974,046,000932,856,0001,048,249,0002,062,765,0002,894,803,0003,863,542,0005,213,000,0006,503,000,0008,181,000,0008,823,000,00010,648,000,00012,416,000,00012,062,000,0009,839,000,00012,326,000,00012,307,000,000
CFO
26.86b
-14.03%
1,407,429,0001,443,377,0002,050,782,0001,711,082,0002,671,807,0004,083,528,0004,497,591,0006,306,370,0008,307,000,00010,719,000,0008,743,000,00018,200,000,00011,142,000,00021,492,000,00013,850,000,00020,286,000,00031,249,000,00026,864,000,000
Dividend
May 19, 20250 JPY/sh
Earnings
Oct 01, 2025

Profile

Kusuri No Aoki Holdings Co., Ltd. engages in the retail and dispensing pharmaceuticals, cosmetics, and daily goods in Japan. The company was incorporated in 1999 and is based in Hakusan, Japan.
IPO date
Nov 21, 2016
Employees
4,460
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑052023‑052022‑052021‑052020‑052019‑052018‑052017‑052016‑05
Income
Revenues
436,875,000
15.31%
378,874,000
15.39%
Cost of revenue
318,784,000
272,767,000
Unusual Expense (Income)
NOPBT
118,091,000
106,107,000
NOPBT Margin
27.03%
28.01%
Operating Taxes
7,262,000
4,434,000
Tax Rate
6.15%
4.18%
NOPAT
110,829,000
101,673,000
Net income
12,307,000
-0.15%
12,326,000
25.28%
Dividends
(961,000)
(867,000)
Dividend yield
0.31%
0.40%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
18,100,000
11,080,000
Long-term debt
84,710,000
83,070,000
Deferred revenue
(2,026,000)
Other long-term liabilities
9,673,000
9,001,000
Net debt
50,329,000
37,006,000
Cash flow
Cash from operating activities
26,864,000
31,249,000
CAPEX
(19,662,000)
(21,483,000)
Cash from investing activities
(21,104,000)
(22,260,000)
Cash from financing activities
344,000
7,533,000
FCF
106,735,000
91,265,000
Balance
Cash
49,125,000
42,870,000
Long term investments
3,356,000
14,274,000
Excess cash
30,637,250
38,200,300
Stockholders' equity
115,256,000
194,844,000
Invested Capital
192,865,750
150,613,700
ROIC
64.53%
69.50%
ROCE
52.84%
55.60%
EV
Common stock shares outstanding
97,021
94,596
Price
3,180.00
37.86%
2,306.66
26.28%
Market cap
308,525,365
41.39%
218,201,483
278.83%
EV
358,854,365
353,670,483
EBITDA
130,162,000
117,819,000
EV/EBITDA
2.76
3.00
Interest
359,000
268,000
Interest/NOPBT
0.30%
0.25%