XJPX4237
Market cap66mUSD
Jan 16, Last price
362.00JPY
1D
-1.90%
1Q
18.69%
Jan 2017
14.56%
Name
Fujipream Corp
Chart & Performance
Profile
Fujipream Corporation manufactures and sells optical filters for plasma display panels, optical devices, photovoltaic devices, and manufacturing devices in Japan. The company manufactures and sells liquid crystal display materials and touch panel sensors, and optical films, which are used in the plasma TVs, LCD monitors, smartphones, tablets, laptop computers, and car navigation systems. It also manufactures semiconductor-related equipment; ultra-lightweight and silicon crystal photovoltaic modules; photovoltaic modules integrated into building materials; designs, retails, and installs solar power generation systems under the Fujipream brand; and manufactures, sells, and installs shatterproof film laminated glass and insulated glazing. In addition, the company offers packaging lines and related equipment, such as wrap-around casers, set-up and robot casers, tray packers, individual cartoners, bagging equipment, carton formers, labelers, pack boxers, palletizers, and pallet conveyors and dispensers for food and beverages, pharmaceuticals and reagents, and other industries. Further, the company offers robot systems and related equipment, including assembly, handling, palletizing, alignment, travel systems, various special bands, and automatic tool replacement systems; laminators and related equipment comprising vertical and flat laminators for optical applications and building materials, various types of transfer equipment, clean transport, conductive tape application equipment, vertical and flat washing machines, and various types of inspection equipment; and other special equipment, such as solar automatic tracking equipment, equipment for evaluating optical characteristics, spray coaters, UV irradiators, tray chains, photovoltaic related equipment, pharmaceutical and reagent manufacturing related equipment, FPD-related equipment, special equipment, and other general industrial equipment. The company was incorporated in 1982 and is headquartered in Himeji, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
Income | |||||
Revenues | 13,248,262 -19.32% | 16,419,888 -14.64% | 19,235,112 52.84% | ||
Cost of revenue | 12,962,896 | 15,816,076 | 18,767,242 | ||
Unusual Expense (Income) | |||||
NOPBT | 285,366 | 603,812 | 467,870 | ||
NOPBT Margin | 2.15% | 3.68% | 2.43% | ||
Operating Taxes | 190,202 | 154,602 | 244,003 | ||
Tax Rate | 66.65% | 25.60% | 52.15% | ||
NOPAT | 95,164 | 449,210 | 223,867 | ||
Net income | 574,197 -18.80% | 707,127 59.30% | 443,887 114.43% | ||
Dividends | (171,449) | (171,449) | (171,449) | ||
Dividend yield | 1.43% | 1.58% | 1.69% | ||
Proceeds from repurchase of equity | (17) | ||||
BB yield | 0.00% | ||||
Debt | |||||
Debt current | 4,349,111 | 3,004,734 | 3,662,180 | ||
Long-term debt | 1,221,960 | 2,138,836 | 2,015,536 | ||
Deferred revenue | 45,525 | 43,096 | |||
Other long-term liabilities | 88,777 | 32,977 | 32,977 | ||
Net debt | (695,543) | 433,013 | 1,202,428 | ||
Cash flow | |||||
Cash from operating activities | 1,598,368 | 1,166,781 | 1,188,906 | ||
CAPEX | (341,000) | (170,778) | (292,752) | ||
Cash from investing activities | (372,381) | (69,906) | 35,440 | ||
Cash from financing activities | 234,341 | (703,597) | (996,902) | ||
FCF | 394,764 | 725,193 | (856,798) | ||
Balance | |||||
Cash | 5,248,903 | 3,747,051 | 3,526,502 | ||
Long term investments | 1,017,711 | 963,506 | 948,786 | ||
Excess cash | 5,604,201 | 3,889,563 | 3,513,532 | ||
Stockholders' equity | 8,340,022 | 7,962,075 | 7,407,971 | ||
Invested Capital | 10,037,329 | 10,646,151 | 10,982,532 | ||
ROIC | 0.92% | 4.15% | 2.16% | ||
ROCE | 1.81% | 4.13% | 3.20% | ||
EV | |||||
Common stock shares outstanding | 28,575 | 28,575 | 28,575 | ||
Price | 419.00 10.55% | 379.00 7.06% | 354.00 -11.94% | ||
Market cap | 11,972,858 10.55% | 10,829,864 7.06% | 10,115,498 -11.94% | ||
EV | 11,399,777 | 11,383,141 | 11,437,764 | ||
EBITDA | 811,124 | 1,176,817 | 1,110,254 | ||
EV/EBITDA | 14.05 | 9.67 | 10.30 | ||
Interest | 13,520 | 17,308 | 19,719 | ||
Interest/NOPBT | 4.74% | 2.87% | 4.21% |