XJPX4704
Market cap7.08bUSD
Dec 24, Last price
8,426.00JPY
1D
1.12%
1Q
-3.97%
Jan 2017
104.02%
Name
Trend Micro Inc
Chart & Performance
Profile
Trend Micro Incorporated develops and sells security-related software for computers and the Internet primarily in Japan. The company offers hybrid cloud security solutions, such conformity, workload, container, file storage, application, network, and open-source security products. It also provides intrusion prevention, threat protection, industrial and mobile network security products, as well as offers email, mobile, web, and industrial endpoint security products. In addition, the company offers cloud migration, cloud-native app development, cloud operational, data center security, and SaaS application solutions. Further, it provides ICS/OT, connected car, and 5G security solutions, as well as offers ransomware, end-of-support systems, compliance, detection, and response solutions. It serves oil and gas, healthcare, manufacturing, and electric utility industries. The company was incorporated in 1965 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 | 248,691,000 11.12% | 223,795,000 17.56% | 190,359,000 9.36% | |||||||
Cost of revenue | 220,750,000 | 192,454,000 | 146,717,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 27,941,000 | 31,341,000 | 43,642,000 | |||||||
NOPBT Margin | 11.24% | 14.00% | 22.93% | |||||||
Operating Taxes | 21,221,000 | 12,944,000 | 14,755,000 | |||||||
Tax Rate | 75.95% | 41.30% | 33.81% | |||||||
NOPAT | 6,720,000 | 18,397,000 | 28,887,000 | |||||||
Net income | 10,731,000 -64.04% | 29,843,000 -22.22% | 38,367,000 42.61% | |||||||
Dividends | (20,258,000) | (26,541,000) | (20,767,000) | |||||||
Dividend yield | 1.96% | 3.09% | 2.33% | |||||||
Proceeds from repurchase of equity | (23,168,000) | (3,902,000) | 1,142,000 | |||||||
BB yield | 2.24% | 0.45% | -0.13% | |||||||
Debt | ||||||||||
Debt current | (192,914,000) | (100,032,000) | ||||||||
Long-term debt | ||||||||||
Deferred revenue | 54,065,000 | |||||||||
Other long-term liabilities | 13,130,000 | 9,824,000 | 11,336,000 | |||||||
Net debt | (303,992,000) | (458,898,000) | (324,254,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 57,227,000 | 56,903,000 | 55,267,000 | |||||||
CAPEX | (2,178,000) | (20,979,000) | (18,787,000) | |||||||
Cash from investing activities | 31,000,000 | (67,716,000) | 2,575,000 | |||||||
Cash from financing activities | (43,433,000) | (30,437,000) | (16,445,000) | |||||||
FCF | (97,957,000) | 124,517,000 | 28,926,000 | |||||||
Balance | ||||||||||
Cash | 299,026,000 | 242,849,000 | 256,801,000 | |||||||
Long term investments | 4,966,000 | 23,135,000 | (32,579,000) | |||||||
Excess cash | 291,557,450 | 254,794,250 | 214,704,050 | |||||||
Stockholders' equity | 220,017,000 | 211,159,000 | 200,318,000 | |||||||
Invested Capital | 7,534,000 | (170,626,000) | (18,518,000) | |||||||
ROIC | ||||||||||
ROCE | 12.28% | 77.32% | 24.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 136,914 | 139,968 | 139,486 | |||||||
Price | 7,548.00 22.93% | 6,140.00 -3.91% | 6,390.00 7.58% | |||||||
Market cap | 1,033,425,332 20.25% | 859,403,575 -3.58% | 891,318,626 7.57% | |||||||
EV | 729,466,332 | 400,523,575 | 567,853,626 | |||||||
EBITDA | 56,256,000 | 56,526,000 | 64,536,000 | |||||||
EV/EBITDA | 12.97 | 7.09 | 8.80 | |||||||
Interest | 43,000 | 12,000 | ||||||||
Interest/NOPBT | 0.14% | 0.03% |