XJPX4272
Market cap1.27bUSD
Jan 20, Last price
1,269.00JPY
1D
0.75%
1Q
5.53%
Jan 2017
-12.06%
Name
Nippon Kayaku Co Ltd
Chart & Performance
Profile
Nippon Kayaku Co., Ltd., together with its subsidiaries, develops, manufactures, and sells functional chemicals, pharmaceuticals, safety systems, and agrochemicals and other products in Japan and internationally. The company's Functional and Chemical Business segment offers functional materials, such as epoxy resins, UV-curable resins, sealants for LCD and LED, maleimide resins, photoresists and insulating materials for micro electromechanical systems, and cleaning agents and chemicals. This segment also provides color materials, including inkjet colorants, dyes for textiles and papers, and materials for thermal paper; catalysts for the production of acrylic and methacrylic acid; and polarizing films, inorganic polarizers, liquid crystal display components and projector parts, and components for x-ray analysis. Its Pharmaceuticals Business segment offers anti-cancer and cancer-related drugs, biosimilars, generic drugs, interventional radiology products, cardiovascular drugs, bulk drugs and intermediates of pharmaceuticals, and drugs for diagnosing cancer, as well as GlycoMark, a product as a marker of blood sugar control used for diabetes. The company's Safety Systems Business segment provides airbag inflators, micro gas generators for seatbelt pretensioners, and squibs. Its Agrochemicals Business segment offers agricultural insecticides, herbicides, soil fumigants, and insanitary insecticides. The company also engages in real estate leasing services. The company was formerly known as Nihon Kayaku Seizou Co., Ltd. and changed its name to Nippon Kayaku Co., Ltd. in 1945. Nippon Kayaku Co., Ltd. was incorporated in 1916 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 | 201,791,000 1.72% | 198,380,000 7.35% | 184,805,000 6.59% | |||||||
Cost of revenue | 194,454,000 | 190,205,000 | 176,789,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,337,000 | 8,175,000 | 8,016,000 | |||||||
NOPBT Margin | 3.64% | 4.12% | 4.34% | |||||||
Operating Taxes | 3,026,000 | 5,929,000 | 6,455,000 | |||||||
Tax Rate | 41.24% | 72.53% | 80.53% | |||||||
NOPAT | 4,311,000 | 2,246,000 | 1,561,000 | |||||||
Net income | 4,113,000 -72.55% | 14,984,000 -12.79% | 17,181,000 36.64% | |||||||
Dividends | (7,855,000) | (7,550,000) | (5,070,000) | |||||||
Dividend yield | 3.63% | 3.76% | 2.58% | |||||||
Proceeds from repurchase of equity | (157,000) | 6,112,000 | (3,068,000) | |||||||
BB yield | 0.07% | -3.05% | 1.56% | |||||||
Debt | ||||||||||
Debt current | 13,450,000 | 3,380,000 | 7,176,000 | |||||||
Long-term debt | 18,151,000 | 16,378,000 | 9,673,000 | |||||||
Deferred revenue | 410,000 | |||||||||
Other long-term liabilities | 4,171,000 | 4,211,000 | 4,677,000 | |||||||
Net debt | (80,590,000) | (60,439,000) | (55,121,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,242,000 | 20,039,000 | 23,141,000 | |||||||
CAPEX | (15,829,000) | (12,987,000) | (9,467,000) | |||||||
Cash from investing activities | (19,409,000) | (15,158,000) | (10,641,000) | |||||||
Cash from financing activities | 3,823,000 | (7,950,000) | (11,090,000) | |||||||
FCF | (1,206,000) | (10,360,000) | (7,257,000) | |||||||
Balance | ||||||||||
Cash | 66,177,000 | 54,347,000 | 53,645,000 | |||||||
Long term investments | 46,014,000 | 25,850,000 | 18,325,000 | |||||||
Excess cash | 102,101,450 | 70,278,000 | 62,729,750 | |||||||
Stockholders' equity | 260,119,000 | 244,743,000 | 233,287,000 | |||||||
Invested Capital | 204,066,550 | 206,814,000 | 202,024,250 | |||||||
ROIC | 2.10% | 1.10% | 0.79% | |||||||
ROCE | 2.32% | 2.87% | 2.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 165,837 | 167,682 | 168,942 | |||||||
Price | 1,306.00 9.11% | 1,197.00 3.10% | 1,161.00 8.61% | |||||||
Market cap | 216,583,122 7.91% | 200,715,354 2.33% | 196,141,662 7.43% | |||||||
EV | 136,980,122 | 141,284,354 | 141,965,662 | |||||||
EBITDA | 21,739,000 | 22,415,000 | 22,115,000 | |||||||
EV/EBITDA | 6.30 | 6.30 | 6.42 | |||||||
Interest | 127,000 | 103,000 | 82,000 | |||||||
Interest/NOPBT | 1.73% | 1.26% | 1.02% |