XJPX4062
Market cap3.99bUSD
Dec 24, Last price
4,488.00JPY
1D
-1.08%
1Q
0.99%
Jan 2017
185.31%
Name
Ibiden Co Ltd
Chart & Performance
Profile
Ibiden Co.,Ltd. provides electronic and ceramics products in Japan, Asia, North America, Europe, and internationally. It operates through Electronics, Ceramics, and Construction segments. The company offers IC package substrate for use in data centers, personal computers, automotive electronics, and entertainment; printed circuit board for smart phones, data centers, and automotive electronics applications; diesel particulate filters; and automobile exhaust system parts for use in automobiles, buses, trucks, construction vehicles, and agricultural machines. It also provides SCR Catalyst Substrates for diesel vehicles, power stations, marine engines, diesel locomotive, glasswork, and cement works applications; ceramic honeycomb substrates for heat storage media and casting filter applications; high temperature insulating wool; and graphite specialty products. In addition, the company engages in the manufacturing and selling of the decorative interior laminates; design and construction of facilities; environmental engineering technology business; medical software package development; sale of information and communication terminals; and sale of welfare vehicles. The company was formerly known as Ibigawa Electric Power Co., Ltd. and changed its name to Ibiden Co., Ltd. in November 1982. Ibiden Co., Ltd. was founded in 1912 and is headquartered in Ogaki, 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 | 370,511,000 -11.27% | 417,549,000 4.09% | 401,138,000 24.01% | |||||||
Cost of revenue | 288,269,000 | 309,715,000 | 296,792,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 82,242,000 | 107,834,000 | 104,346,000 | |||||||
NOPBT Margin | 22.20% | 25.83% | 26.01% | |||||||
Operating Taxes | 15,685,000 | 19,288,000 | 17,688,000 | |||||||
Tax Rate | 19.07% | 17.89% | 16.95% | |||||||
NOPAT | 66,557,000 | 88,546,000 | 86,658,000 | |||||||
Net income | 31,490,000 -39.66% | 52,187,000 26.57% | 41,232,000 60.45% | |||||||
Dividends | (5,595,000) | (6,994,000) | (5,595,000) | |||||||
Dividend yield | 0.60% | 0.95% | 0.66% | |||||||
Proceeds from repurchase of equity | 144,000 | 138,000 | 22,000 | |||||||
BB yield | -0.02% | -0.02% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 90,127,000 | 65,031,000 | 44,836,000 | |||||||
Long-term debt | 253,736,000 | 205,334,000 | 130,398,000 | |||||||
Deferred revenue | 5,000 | 1,121,000 | 1,071,000 | |||||||
Other long-term liabilities | 2,727,000 | 1,401,000 | 1,012,000 | |||||||
Net debt | (209,893,000) | (95,049,000) | (76,092,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 145,231,000 | 125,748,000 | 108,372,000 | |||||||
CAPEX | (85,456,000) | (104,032,000) | (67,214,000) | |||||||
Cash from investing activities | (77,274,000) | (104,019,000) | (67,722,000) | |||||||
Cash from financing activities | 67,526,000 | 92,585,000 | 13,935,000 | |||||||
FCF | (19,137,000) | 57,737,000 | 79,529,000 | |||||||
Balance | ||||||||||
Cash | 443,583,000 | 302,419,000 | 185,592,000 | |||||||
Long term investments | 110,173,000 | 62,995,000 | 65,734,000 | |||||||
Excess cash | 535,230,450 | 344,536,550 | 231,269,100 | |||||||
Stockholders' equity | 440,282,000 | 719,561,000 | 619,491,000 | |||||||
Invested Capital | 407,973,000 | 339,520,450 | 301,666,900 | |||||||
ROIC | 17.81% | 27.62% | 28.93% | |||||||
ROCE | 9.54% | 15.74% | 19.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 140,044 | 139,637 | 139,608 | |||||||
Price | 6,649.00 26.41% | 5,260.00 -13.06% | 6,050.00 18.86% | |||||||
Market cap | 931,152,556 26.78% | 734,490,620 -13.04% | 844,628,400 18.77% | |||||||
EV | 728,111,556 | 1,001,133,620 | 1,084,682,400 | |||||||
EBITDA | 128,385,000 | 162,748,000 | 157,061,000 | |||||||
EV/EBITDA | 5.67 | 6.15 | 6.91 | |||||||
Interest | 841,000 | 370,000 | 280,000 | |||||||
Interest/NOPBT | 1.02% | 0.34% | 0.27% |