XJPX4671
Market cap161mUSD
Jan 15, Last price
2,364.00JPY
1D
0.94%
1Q
-4.98%
Jan 2017
60.71%
Name
Falco Holdings Co Ltd
Chart & Performance
Profile
FALCO HOLDINGS Co., Ltd., a medical service company, primarily provides clinical testing and dispensing pharmacy services to medical institutions and companies in Japan. It offers clinical testing services in the fields of genetic tests, biochemistry, hematology, pathology, immunology, microbiology, and radio immunoassay; genetic testing services; and genomic-based drug discovery and biotechnology drug development services. The company also provides medical information technology services; food sanitation and environmental testing services; and food related genetic testing services to food manufacturers, retailers, and restaurants. In addition, it is involved in the dispensing pharmacies and drugstores business; and development and sale of various medical information systems, including @home Dr. electronic medical charts for clinics with concentrated clinical testing, as well as TASCAL for ASP, a medical support system. The company was founded in 1962 and is headquartered in Kyoto, 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 | 43,007,000 -8.33% | 46,913,000 -6.19% | 50,007,000 14.67% | |||||||
Cost of revenue | 30,877,000 | 33,068,000 | 33,635,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,130,000 | 13,845,000 | 16,372,000 | |||||||
NOPBT Margin | 28.20% | 29.51% | 32.74% | |||||||
Operating Taxes | 905,000 | 1,433,000 | 2,034,000 | |||||||
Tax Rate | 7.46% | 10.35% | 12.42% | |||||||
NOPAT | 11,225,000 | 12,412,000 | 14,338,000 | |||||||
Net income | 1,666,000 -26.32% | 2,261,000 -36.00% | 3,533,000 90.66% | |||||||
Dividends | (1,201,000) | (713,000) | (608,000) | |||||||
Dividend yield | 4.65% | 3.43% | 2.89% | |||||||
Proceeds from repurchase of equity | (1,200,000) | 1,546,000 | 108,000 | |||||||
BB yield | 4.65% | -7.44% | -0.51% | |||||||
Debt | ||||||||||
Debt current | 669,000 | 2,607,000 | 1,277,000 | |||||||
Long-term debt | 465,000 | 655,000 | 3,504,000 | |||||||
Deferred revenue | 1,983,000 | |||||||||
Other long-term liabilities | 2,170,000 | 341,000 | 2,391,000 | |||||||
Net debt | (12,547,000) | (11,959,000) | (9,663,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,433,000 | 2,086,000 | 4,129,000 | |||||||
CAPEX | (1,100,000) | (1,378,000) | (2,194,000) | |||||||
Cash from investing activities | (1,445,000) | 322,000 | (2,690,000) | |||||||
Cash from financing activities | (4,527,000) | (448,000) | (2,414,000) | |||||||
FCF | 11,626,000 | 11,115,000 | 12,648,000 | |||||||
Balance | ||||||||||
Cash | 10,065,000 | 12,603,000 | 10,643,000 | |||||||
Long term investments | 3,616,000 | 2,618,000 | 3,801,000 | |||||||
Excess cash | 11,530,650 | 12,875,350 | 11,943,650 | |||||||
Stockholders' equity | 23,538,000 | 23,013,000 | 21,432,000 | |||||||
Invested Capital | 17,480,350 | 18,657,650 | 16,266,350 | |||||||
ROIC | 62.12% | 71.08% | 93.02% | |||||||
ROCE | 41.36% | 43.60% | 57.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,047 | 10,568 | 10,486 | |||||||
Price | 2,338.00 18.92% | 1,966.00 -2.04% | 2,007.00 14.75% | |||||||
Market cap | 25,828,127 24.31% | 20,776,568 -1.28% | 21,045,785 15.25% | |||||||
EV | 13,281,127 | 8,817,568 | 11,382,785 | |||||||
EBITDA | 13,108,000 | 14,886,000 | 17,330,000 | |||||||
EV/EBITDA | 1.01 | 0.59 | 0.66 | |||||||
Interest | 8,000 | 19,000 | 27,000 | |||||||
Interest/NOPBT | 0.07% | 0.14% | 0.16% |