Loading...
XJPX3857
Market cap223mUSD
Jan 17, Last price  
1,157.00JPY
1D
0.35%
1Q
54.68%
Jan 2017
11.79%
IPO
261.56%
Name

LAC Co Ltd

Chart & Performance

D1W1MN
XJPX:3857 chart
P/E
25.31
P/S
0.71
EPS
45.72
Div Yield, %
2.29%
Shrs. gr., 5y
3.38%
Rev. gr., 5y
5.03%
Revenues
49.48b
+12.40%
21,899,131,00032,538,295,00032,215,309,00033,413,148,00031,595,544,00032,577,099,00033,086,968,00032,850,109,00036,896,391,00037,109,690,00038,432,160,00038,719,096,00040,466,028,00043,693,332,00042,660,125,00044,018,530,00049,477,141,000
Net income
1.38b
P
897,185,000240,233,000-412,991,000851,018,000660,694,000912,790,0001,007,407,0001,255,613,0001,444,747,0001,491,354,0001,252,998,0001,547,236,0001,091,657,000304,745,0001,401,240,000-147,247,0001,379,872,000
CFO
2.18b
+1,493.17%
1,975,269,000978,198,0002,493,249,0002,244,645,0002,355,636,0003,082,153,0003,003,022,0003,735,537,0001,812,682,0002,043,487,0003,451,456,000-633,790,0002,671,812,0001,969,216,0002,956,512,000136,679,0002,177,526,000
Dividend
Mar 28, 20250 JPY/sh

Profile

LAC Co., Ltd. provides security solutions and system integration services in Japan. The company offers security services, including consulting, system design, system integration/system development, and operation and maintenance. It also provides network security monitoring, security assessment, and emergency response services, as well as LAC Falcon, a system that gathers and analyzes logs from various security surveillance devices. It also sells and services information system related products. The company was founded in 1986 and is headquartered in Tokyo, Japan.
URL
https://www.lac.co.jp/
IPO date
Oct 01, 2007
Employees
2,129
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
49,477,141
12.40%
44,018,530
3.18%
42,660,125
-2.36%
Cost of revenue
39,661,282
34,668,795
33,497,780
Unusual Expense (Income)
NOPBT
9,815,859
9,349,735
9,162,345
NOPBT Margin
19.84%
21.24%
21.48%
Operating Taxes
624,907
4,663
619,667
Tax Rate
6.37%
0.05%
6.76%
NOPAT
9,190,952
9,345,072
8,542,678
Net income
1,379,872
-1,037.11%
(147,247)
-110.51%
1,401,240
359.81%
Dividends
(798,982)
(764,927)
(622,902)
Dividend yield
3.27%
3.62%
2.59%
Proceeds from repurchase of equity
(23,038)
3,296,122
BB yield
0.11%
-13.72%
Debt
Debt current
64,741
1,376,945
1,357,702
Long-term debt
184,735
208,939
1,467,892
Deferred revenue
(16,399)
(18,320)
Other long-term liabilities
402,016
257,940
190,720
Net debt
(6,886,094)
(7,593,841)
(9,255,958)
Cash flow
Cash from operating activities
2,177,526
136,679
2,956,512
CAPEX
(185,000)
(863,073)
(938,928)
Cash from investing activities
(708,828)
(1,634,200)
(105,872)
Cash from financing activities
(2,134,982)
(2,147,966)
562,592
FCF
9,560,726
7,325,661
9,499,555
Balance
Cash
5,494,909
6,144,725
9,785,552
Long term investments
1,640,661
3,035,000
2,296,000
Excess cash
4,661,713
6,978,798
9,948,546
Stockholders' equity
10,356,507
9,773,882
10,724,854
Invested Capital
11,269,743
9,353,342
8,432,252
ROIC
89.13%
105.09%
95.69%
ROCE
61.61%
57.19%
49.80%
EV
Common stock shares outstanding
30,174
30,173
26,142
Price
810.00
15.55%
701.00
-23.72%
919.00
-14.35%
Market cap
24,440,940
15.55%
21,151,273
-11.96%
24,024,498
-12.40%
EV
17,554,846
13,557,432
14,768,540
EBITDA
10,911,327
10,340,832
10,184,794
EV/EBITDA
1.61
1.31
1.45
Interest
1,133
5,633
11,462
Interest/NOPBT
0.01%
0.06%
0.13%