XJPX4631
Market cap2.13bUSD
Dec 26, Last price
3,541.00JPY
1D
0.25%
1Q
8.62%
Jan 2017
-0.25%
Name
DIC Corp
Chart & Performance
Profile
DIC Corporation manufactures and sells printing inks, organic pigments, and polyphenylene sulfide (PPS) compounds worldwide. It operates through three segments: Packaging & Graphic, Color & Display, and Functional Products. The Packaging & Graphic segment offers printing materials, including gravure, flexo, metal decoration, security, jet, offset, and news inks; packaging adhesives; coextruded multilayer films; and polystyrene, as well as other products and solutions for packaging applications. The Color & Display segment provides color material products, such as organic pigments, pigments for color filters, effect pigments, pigments for cosmetics, health foods, and natural colorants; and display materials comprising liquid crystal materials. The Functional Products segment offers performance materials that include coating, UV-curable, waterborne, acrylic, polyurethane, epoxy, phenolic, polyester/alkyd, unsaturated polyester, and other resins, as well as fluorochemicals, modifiers, alkylphenols, metal carboxylates, sulphur chemicals, and textile printing agents/leather colorants. It also provides composite materials, which comprise PPS and functional compounds, masterbatch for fibers/films, industrial adhesive and magnetic tapes, hollow fiber membrane modules, building material, decorative papers and sheets, decorative films, and plastic pallets; and DLP 3D printing materials and blue green Algal Polysaccharide. DIC Corporation offers its products to electronics, automotive, packaging, healthcare, color, display, house equipment/infrastructure, and functional material industries. The company was formerly known as Dainippon Ink and Chemicals, Incorporated and changed its name to DIC Corporation in April 2008. DIC Corporation was founded in 1908 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,038,736,000 -1.47% | 1,054,201,000 23.24% | 855,379,000 21.98% | |||||||
Cost of revenue | 1,020,793,000 | 903,525,000 | 723,304,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,943,000 | 150,676,000 | 132,075,000 | |||||||
NOPBT Margin | 1.73% | 14.29% | 15.44% | |||||||
Operating Taxes | 12,393,000 | 16,531,000 | 25,650,000 | |||||||
Tax Rate | 69.07% | 10.97% | 19.42% | |||||||
NOPAT | 5,550,000 | 134,145,000 | 106,425,000 | |||||||
Net income | (39,857,000) -326.33% | 17,610,000 172.52% | 6,462,000 -51.17% | |||||||
Dividends | (9,478,000) | (9,479,000) | (9,479,000) | |||||||
Dividend yield | 3.61% | 4.31% | 3.46% | |||||||
Proceeds from repurchase of equity | 29,000 | 40,000 | ||||||||
BB yield | -0.01% | -0.01% | ||||||||
Debt | ||||||||||
Debt current | 113,958,000 | 126,591,000 | 68,660,000 | |||||||
Long-term debt | 431,425,000 | 399,824,000 | 320,759,000 | |||||||
Deferred revenue | 43,678,000 | |||||||||
Other long-term liabilities | 62,522,000 | 53,476,000 | 14,940,000 | |||||||
Net debt | 394,779,000 | 399,216,000 | 222,162,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 89,095,000 | 7,935,000 | 44,812,000 | |||||||
CAPEX | (52,057,000) | (45,397,000) | (38,641,000) | |||||||
Cash from investing activities | (66,457,000) | (73,160,000) | (147,612,000) | |||||||
Cash from financing activities | (2,920,000) | 83,948,000 | 99,549,000 | |||||||
FCF | 20,616,000 | 21,953,000 | (43,764,000) | |||||||
Balance | ||||||||||
Cash | 87,533,000 | 63,380,000 | 38,253,000 | |||||||
Long term investments | 63,071,000 | 63,819,000 | 129,004,000 | |||||||
Excess cash | 98,667,200 | 74,488,950 | 124,488,050 | |||||||
Stockholders' equity | 306,618,000 | 353,444,000 | 346,303,000 | |||||||
Invested Capital | 889,209,800 | 903,754,050 | 693,712,950 | |||||||
ROIC | 0.62% | 16.79% | 17.67% | |||||||
ROCE | 1.78% | 15.18% | 15.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 94,660 | 94,654 | 94,655 | |||||||
Price | 2,771.50 19.15% | 2,326.00 -19.68% | 2,896.00 11.21% | |||||||
Market cap | 262,350,190 19.16% | 220,165,204 -19.68% | 274,120,880 11.22% | |||||||
EV | 692,459,190 | 678,277,204 | 589,345,880 | |||||||
EBITDA | 71,040,000 | 199,468,000 | 170,125,000 | |||||||
EV/EBITDA | 9.75 | 3.40 | 3.46 | |||||||
Interest | 11,274,000 | 4,512,000 | 2,176,000 | |||||||
Interest/NOPBT | 62.83% | 2.99% | 1.65% |