XJPX4116
Market cap311mUSD
Jan 14, Last price
2,870.00JPY
1D
-0.73%
1Q
-3.69%
Jan 2017
-8.89%
Name
Dainichiseika Color & Chemicals MFG Co Ltd
Chart & Performance
Profile
Dainichiseika Color & Chemicals Mfg. Co., Ltd. manufactures and sells a range of pigments and colorants. It provides inorganic, organic, and processed pigments for applications, including paints, printing inks, and information display and recording materials; colorants for industries comprising mass colorants for synthetic fibers, pigmented printing agents, and colorants for paper and construction materials; and functional materials for polyvinyl chloride, high-performance fluororesin, and various thermoplastic and thermosetting resins, as well as for electronics and information materials, automotive, and interior construction materials fields. The company also offers UV and EB curable coating materials, decorative, and functional coating materials; and polyurethane and colorants used in synthetic leather and molded products, coating agents, and adhesives, as well as imide-based resins. In addition, it provides Chitosan, a polymer product made from crab shells, as well as its derivatives; functional inks and offset printing inks used in paper media, such as flyers, books, and packaging materials; gravure inks; and coating agents and flexographic printing inks. The company was founded in 1931 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 | 119,824,000 -1.79% | 122,005,000 0.06% | 121,933,000 -11.96% | |||||||
Cost of revenue | 115,273,000 | 107,148,000 | 103,587,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,551,000 | 14,857,000 | 18,346,000 | |||||||
NOPBT Margin | 3.80% | 12.18% | 15.05% | |||||||
Operating Taxes | 1,550,000 | 910,000 | 2,212,000 | |||||||
Tax Rate | 34.06% | 6.13% | 12.06% | |||||||
NOPAT | 3,001,000 | 13,947,000 | 16,134,000 | |||||||
Net income | 3,660,000 82.36% | 2,007,000 -67.45% | 6,166,000 -2.79% | |||||||
Dividends | (1,425,000) | (1,478,000) | (1,293,000) | |||||||
Dividend yield | 2.71% | 4.48% | 3.40% | |||||||
Proceeds from repurchase of equity | (2,864,000) | |||||||||
BB yield | 5.45% | |||||||||
Debt | ||||||||||
Debt current | 15,772,000 | 18,169,000 | 18,570,000 | |||||||
Long-term debt | 9,846,000 | 13,385,000 | 14,996,000 | |||||||
Deferred revenue | 6,000 | 10,586,000 | 11,262,000 | |||||||
Other long-term liabilities | 7,561,000 | 550,000 | 537,000 | |||||||
Net debt | (18,544,000) | (24,189,000) | (23,527,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,020,000 | 3,002,000 | 7,579,000 | |||||||
CAPEX | (4,454,000) | (5,244,000) | (7,831,000) | |||||||
Cash from investing activities | (1,445,000) | (2,195,000) | (6,643,000) | |||||||
Cash from financing activities | (10,209,000) | (3,836,000) | (11,424,000) | |||||||
FCF | 9,328,000 | 10,519,000 | 8,352,000 | |||||||
Balance | ||||||||||
Cash | 23,579,000 | 24,756,000 | 26,346,000 | |||||||
Long term investments | 20,583,000 | 30,987,000 | 30,747,000 | |||||||
Excess cash | 38,170,800 | 49,642,750 | 50,996,350 | |||||||
Stockholders' equity | 112,524,000 | 206,129,000 | 201,789,000 | |||||||
Invested Capital | 112,878,200 | 106,241,250 | 102,705,650 | |||||||
ROIC | 2.74% | 13.35% | 16.26% | |||||||
ROCE | 2.96% | 9.47% | 11.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,602 | 18,488 | 18,478 | |||||||
Price | 2,985.00 67.41% | 1,783.00 -13.45% | 2,060.00 -16.63% | |||||||
Market cap | 52,541,970 59.39% | 32,964,104 -13.40% | 38,064,680 -16.95% | |||||||
EV | 36,415,970 | 112,329,104 | 117,339,680 | |||||||
EBITDA | 9,730,000 | 20,449,000 | 23,622,000 | |||||||
EV/EBITDA | 3.74 | 5.49 | 4.97 | |||||||
Interest | 278,000 | 290,000 | 339,000 | |||||||
Interest/NOPBT | 6.11% | 1.95% | 1.85% |