XJPX4064
Market cap103mUSD
Jan 20, Last price
1,764.00JPY
1D
-0.69%
1Q
5.15%
Jan 2017
14.90%
Name
Nippon Carbide Industries Co Inc
Chart & Performance
Profile
Nippon Carbide Industries Co., Inc. engages in the electronic and functional products, and films and sheetings business. It offers functional chemicals, such as electronic materials, special functional coatings, agrochemicals, metal surface treatment agents, pharmaceutical products, and biochemistry; and specialty polymers, including thickening and adhesive agents, ingredients of toner ink and coating materials, and melamine resin for tableware. The company also provides semiconductor mold cleaners and conditioners; and ceramic substrates, such as alumina substrates, thick-film printing substrates, and green sheetings. In addition, it offers marking films, laser markable labels, and packaging materials; graphic and 3D-emblem stickers; retroreflective sheetings and aluminum connected sign substrates; and aerial display reflectors. The company was founded in 1935 and is headquartered in Tokyo, 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 | 43,231,000 -1.77% | 44,008,000 -6.37% | 47,003,000 11.30% | |||||||
Cost of revenue | 42,549,000 | 42,905,000 | 43,967,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 682,000 | 1,103,000 | 3,036,000 | |||||||
NOPBT Margin | 1.58% | 2.51% | 6.46% | |||||||
Operating Taxes | 625,000 | 815,000 | 506,000 | |||||||
Tax Rate | 91.64% | 73.89% | 16.67% | |||||||
NOPAT | 57,000 | 288,000 | 2,530,000 | |||||||
Net income | 999,000 200.90% | 332,000 -82.80% | 1,930,000 -19.78% | |||||||
Dividends | (611,000) | (563,000) | (580,000) | |||||||
Dividend yield | 3.54% | 4.55% | 4.58% | |||||||
Proceeds from repurchase of equity | 49,000 | |||||||||
BB yield | -0.39% | |||||||||
Debt | ||||||||||
Debt current | 6,214,000 | 6,466,000 | 7,451,000 | |||||||
Long-term debt | 5,218,000 | 5,328,000 | 7,894,000 | |||||||
Deferred revenue | 3,733,000 | 3,669,000 | ||||||||
Other long-term liabilities | 4,363,000 | 747,000 | 106,000 | |||||||
Net debt | (2,445,000) | (312,000) | 2,180,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,373,000 | 3,606,000 | 4,297,000 | |||||||
CAPEX | (2,939,000) | (2,143,000) | (2,541,000) | |||||||
Cash from investing activities | (2,437,000) | (2,147,000) | (2,360,000) | |||||||
Cash from financing activities | (1,264,000) | (3,215,000) | (4,210,000) | |||||||
FCF | 617,000 | 1,259,000 | 1,363,000 | |||||||
Balance | ||||||||||
Cash | 13,442,000 | 10,906,000 | 11,376,000 | |||||||
Long term investments | 435,000 | 1,200,000 | 1,789,000 | |||||||
Excess cash | 11,715,450 | 9,905,600 | 10,814,850 | |||||||
Stockholders' equity | 31,721,000 | 53,782,000 | 52,455,000 | |||||||
Invested Capital | 38,426,550 | 38,709,400 | 39,371,150 | |||||||
ROIC | 0.15% | 0.74% | 6.54% | |||||||
ROCE | 1.30% | 2.16% | 5.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,395 | 9,396 | 9,144 | |||||||
Price | 1,838.00 39.56% | 1,317.00 -4.84% | 1,384.00 3.13% | |||||||
Market cap | 17,268,558 39.55% | 12,374,219 -2.22% | 12,655,047 10.91% | |||||||
EV | 16,815,558 | 37,705,219 | 40,111,047 | |||||||
EBITDA | 2,696,000 | 3,094,000 | 5,104,000 | |||||||
EV/EBITDA | 6.24 | 12.19 | 7.86 | |||||||
Interest | 70,000 | 80,000 | 114,000 | |||||||
Interest/NOPBT | 10.26% | 7.25% | 3.75% |