XJPX4761
Market cap73mUSD
Jan 21, Last price
1,018.00JPY
1D
-0.20%
1Q
-8.12%
Jan 2017
57.10%
Name
Sakura KCS Corp
Chart & Performance
Profile
SAKURA KCS Corporation provides information technology services in Japan. The company offers various consulting services, such as privacy mark acquisition support, ISMS acquisition certification, information security structure construction, system audit, software asset management implementation, cyber-attack countermeasure support, system support, and system consulting services. It also provides system integration services; industry and business solutions; information and communication technology infrastructure solutions for the support of information system; and business process outsourcing services, as well as offers data centers. SAKURA KCS Corporation was founded in 1969 and is headquartered in Kobe, 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 | 22,769,000 -3.47% | 23,588,000 -4.86% | 24,794,000 0.55% | |||||||
Cost of revenue | 17,114,000 | 18,299,000 | 19,763,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,655,000 | 5,289,000 | 5,031,000 | |||||||
NOPBT Margin | 24.84% | 22.42% | 20.29% | |||||||
Operating Taxes | 319,000 | 328,000 | 276,000 | |||||||
Tax Rate | 5.64% | 6.20% | 5.49% | |||||||
NOPAT | 5,336,000 | 4,961,000 | 4,755,000 | |||||||
Net income | 895,000 19.65% | 748,000 24.25% | 602,000 -18.21% | |||||||
Dividends | (224,000) | (167,000) | (134,000) | |||||||
Dividend yield | 1.38% | 1.84% | 1.51% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 226,000 | 286,000 | 339,000 | |||||||
Long-term debt | 838,000 | 1,034,000 | 1,409,000 | |||||||
Deferred revenue | 253,000 | 262,000 | ||||||||
Other long-term liabilities | 249,000 | 3,000 | 3,000 | |||||||
Net debt | (11,518,000) | (9,849,000) | (8,335,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,974,000 | 1,743,000 | (187,000) | |||||||
CAPEX | (366,000) | (216,000) | (507,000) | |||||||
Cash from investing activities | (527,000) | (201,000) | (561,000) | |||||||
Cash from financing activities | (523,000) | (518,000) | (569,000) | |||||||
FCF | 6,463,000 | 5,653,000 | 3,470,000 | |||||||
Balance | ||||||||||
Cash | 10,351,000 | 8,428,000 | 7,403,000 | |||||||
Long term investments | 2,231,000 | 2,741,000 | 2,680,000 | |||||||
Excess cash | 11,443,550 | 9,989,600 | 8,843,300 | |||||||
Stockholders' equity | 15,491,000 | 15,603,000 | 15,111,000 | |||||||
Invested Capital | 8,516,450 | 8,369,400 | 9,352,700 | |||||||
ROIC | 63.20% | 55.99% | 54.37% | |||||||
ROCE | 27.84% | 28.67% | 27.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,199 | 11,199 | 11,199 | |||||||
Price | 1,448.00 78.77% | 810.00 1.89% | 795.00 -7.99% | |||||||
Market cap | 16,216,458 78.77% | 9,071,361 1.89% | 8,903,403 -7.99% | |||||||
EV | 4,698,458 | (777,639) | 568,403 | |||||||
EBITDA | 6,357,000 | 6,096,000 | 5,865,000 | |||||||
EV/EBITDA | 0.74 | 0.10 | ||||||||
Interest | 10,000 | 12,000 | 19,000 | |||||||
Interest/NOPBT | 0.18% | 0.23% | 0.38% |