XJPX4215
Market cap534mUSD
Oct 28, Last price
868.00JPY
Name
CI Takiron Corp
Chart & Performance
Profile
C.I.TAKIRON Corporation engages in the construction materials, environmental materials, high functional materials, and specialty films businesses in Japan. The company's products include polycarbonate building materials, housing materials, flooring materials, decorative materials, flood protection products, agricultural and infrastructure materials, plastic plates, and micro motors. It also offers heat shrinkable films for bottled beverages, food, spices, cosmetics, toiletry goods, and medical items; and zipper tapes and bags for food, pharmaceutical, and miscellaneous products applications. The company was formerly known as Takiron Co., Ltd. and changed its name to C.I.TAKIRON Corporation in April 2017. The company was founded in 1919 and is headquartered in Osaka, Japan. C.I.TAKIRON Corporation is a subsidiary of ITOCHU Corporation.
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 | 137,581,000 -5.59% | 145,725,000 2.67% | 141,936,000 5.55% | |||||||
Cost of revenue | 131,352,000 | 140,194,000 | 133,416,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,229,000 | 5,531,000 | 8,520,000 | |||||||
NOPBT Margin | 4.53% | 3.80% | 6.00% | |||||||
Operating Taxes | 1,845,000 | 2,100,000 | 1,769,000 | |||||||
Tax Rate | 29.62% | 37.97% | 20.76% | |||||||
NOPAT | 4,384,000 | 3,431,000 | 6,751,000 | |||||||
Net income | 5,102,000 107.40% | 2,460,000 -63.06% | 6,660,000 24.91% | |||||||
Dividends | (1,463,000) | (2,632,000) | (2,242,000) | |||||||
Dividend yield | 2.18% | 5.49% | 4.23% | |||||||
Proceeds from repurchase of equity | (1,102,000) | (762,000) | ||||||||
BB yield | 1.64% | 1.44% | ||||||||
Debt | ||||||||||
Debt current | 7,540,000 | 6,620,000 | 4,705,000 | |||||||
Long-term debt | 2,850,000 | 3,056,000 | 3,067,000 | |||||||
Deferred revenue | 6,528,000 | 6,376,000 | ||||||||
Other long-term liabilities | 8,794,000 | 1,749,000 | 1,763,000 | |||||||
Net debt | 1,671,000 | (2,078,000) | (5,769,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,309,000 | 5,729,000 | 11,942,000 | |||||||
CAPEX | (5,013,000) | (4,770,000) | (4,538,000) | |||||||
Cash from investing activities | (6,277,000) | (6,787,000) | (7,516,000) | |||||||
Cash from financing activities | (2,346,000) | (1,262,000) | (3,166,000) | |||||||
FCF | (1,079,000) | (1,497,000) | 2,273,000 | |||||||
Balance | ||||||||||
Cash | 6,661,000 | 5,603,000 | 7,790,000 | |||||||
Long term investments | 2,058,000 | 6,151,000 | 5,751,000 | |||||||
Excess cash | 1,839,950 | 4,467,750 | 6,444,200 | |||||||
Stockholders' equity | 66,118,000 | 150,863,000 | 150,418,000 | |||||||
Invested Capital | 112,621,050 | 103,430,250 | 98,515,800 | |||||||
ROIC | 4.06% | 3.40% | 7.06% | |||||||
ROCE | 5.40% | 5.09% | 8.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 97,332 | 97,255 | 97,277 | |||||||
Price | 691.00 40.16% | 493.00 -9.54% | 545.00 -19.73% | |||||||
Market cap | 67,256,412 40.27% | 47,946,715 -9.56% | 53,015,965 -19.80% | |||||||
EV | 69,261,412 | 136,410,715 | 138,200,965 | |||||||
EBITDA | 11,753,000 | 10,965,000 | 13,764,000 | |||||||
EV/EBITDA | 5.89 | 12.44 | 10.04 | |||||||
Interest | 298,000 | 139,000 | 51,000 | |||||||
Interest/NOPBT | 4.78% | 2.51% | 0.60% |