Loading...
XJPX4771
Market cap141mUSD
Jan 15, Last price  
1,491.00JPY
1D
2.05%
1Q
-9.69%
Jan 2017
61.19%
Name

F&M Co Ltd

Chart & Performance

D1W1MN
XJPX:4771 chart
P/E
13.71
P/S
1.48
EPS
108.79
Div Yield, %
2.38%
Shrs. gr., 5y
0.11%
Rev. gr., 5y
15.86%
Revenues
14.86b
+17.02%
3,939,721,0003,701,981,0003,529,242,0003,723,929,0003,834,131,0004,025,046,0004,470,886,0004,724,104,0005,512,417,0006,216,699,0006,394,783,0007,119,517,0007,563,063,0008,164,721,00010,875,076,00012,699,687,00014,861,769,000
Net income
1.61b
-14.46%
339,515,000293,909,000113,922,000163,531,000237,829,000274,962,000414,831,000469,177,000712,056,000862,394,000822,689,0001,010,913,000664,179,000843,426,0001,548,227,0001,881,341,0001,609,218,000
CFO
3.26b
+9.19%
376,248,000807,473,000185,116,000375,689,000420,344,000292,471,000765,536,000719,459,0001,095,877,0001,092,393,0001,094,225,0001,489,284,000593,061,0001,708,996,0002,881,411,0002,985,968,0003,260,433,000
Dividend
Mar 28, 20250 JPY/sh

Profile

F&M Co.,Ltd. provides management support and accounting services for medium and small businesses, and individual business owners. It operates through Accounting Service Business, Consulting Business, Business Solution Business, and Real Estate Leasing Business segments. The company offers consulting services, such as financial situation analysis, risk hedging, human resource development, and others; information and practical support, such as subsidy application and business enhancement planning support projects for accounting firms; social insurance labor support services; ISO/P mark certification acquisition services; and a support program that reduces the period, cost, and human load. In addition, it operates a computer classroom for seniors. The company was formerly known as The Flower Co. and changed its name to F&M Co.,Ltd. in December 1993. F&M Co.,Ltd. was incorporated in 1990 and is headquartered in Osaka, Japan.
URL
https://www.fmltd.co.jp/
IPO date
Jul 21, 2000
Employees
686
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
14,861,769
17.02%
12,699,687
16.78%
10,875,076
33.20%
Cost of revenue
5,071,299
4,005,377
3,526,512
Unusual Expense (Income)
NOPBT
9,790,470
8,694,310
7,348,564
NOPBT Margin
65.88%
68.46%
67.57%
Operating Taxes
624,052
739,499
710,376
Tax Rate
6.37%
8.51%
9.67%
NOPAT
9,166,418
7,954,811
6,638,188
Net income
1,609,218
-14.46%
1,881,341
21.52%
1,548,227
83.56%
Dividends
(524,878)
(467,866)
(421,492)
Dividend yield
1.77%
1.63%
1.77%
Proceeds from repurchase of equity
(100)
(97)
48,950
BB yield
0.00%
0.00%
-0.21%
Debt
Debt current
(625,375)
Long-term debt
Deferred revenue
Other long-term liabilities
146,000
124,747
117,253
Net debt
(6,585,362)
(6,806,396)
(5,175,677)
Cash flow
Cash from operating activities
3,260,433
2,985,968
2,881,411
CAPEX
(2,212,476)
(1,794,466)
(1,584,920)
Cash from investing activities
(2,421,706)
(1,898,421)
(1,700,692)
Cash from financing activities
(524,978)
(467,963)
(397,402)
FCF
9,125,349
7,846,236
6,621,275
Balance
Cash
5,323,179
4,909,140
4,389,556
Long term investments
1,262,183
1,271,881
786,121
Excess cash
5,842,274
5,546,037
4,631,923
Stockholders' equity
9,721,925
8,672,096
7,243,818
Invested Capital
5,921,370
4,179,539
3,965,893
ROIC
181.50%
195.32%
172.89%
ROCE
83.23%
89.21%
85.33%
EV
Common stock shares outstanding
14,593
14,593
14,588
Price
2,036.00
3.72%
1,963.00
20.06%
1,635.00
6.45%
Market cap
29,710,493
3.72%
28,645,331
20.10%
23,850,865
6.74%
EV
23,125,131
21,838,935
18,675,188
EBITDA
11,086,709
9,658,540
8,102,049
EV/EBITDA
2.09
2.26
2.30
Interest
25
Interest/NOPBT
0.00%