XJPX4828
Market cap270mUSD
Jan 14, Last price
3,550.00JPY
1D
-0.70%
1Q
-13.73%
Jan 2017
367.11%
IPO
1,368.97%
Name
Business Engineering Corp
Chart & Performance
Profile
Business Engineering Corporation plans, develops, sells, and leases information and communications systems worldwide. The company provides software products, such as mcframe, a business package for the management of production, sales, and costs; mcframe GA, an ERP package designed for Japanese companies to expand their businesses; mcframe RAKU-PAD to convert handwritten paper forms into tablet data entry forms; GLASIAOUS, a global accounting service for expanding businesses overseas; Global MES, a multisite global manufacturing execution system; mcframe MOTION Human-Tracking that converts workers' movements and postures into three-dimensional data; mcframe MOTION VR-learning training systems; and mcframe SIGNAL CHAIN that monitors and analyzes the operational status of manufacturing equipment, as well as maintains equipment. It also offers SAP solutions, which cover various types of customer's business processes, including SAP, SCM, BI, and others. In addition, the company is involved in the planning and development of computer networks, as well as provision of consulting services for corporate management, and information and communications systems. The company serves pharmaceuticals, electrical equipment, electronics, oil, chemicals, and machinery, as well as companies in the trading, logistics, information, and service industries. The company was formerly known as Toyo Business Engineering Corporation. Business Engineering Corporation was incorporated in 1980 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 19,493,075 5.33% | 18,506,410 4.20% | 17,760,122 -0.53% | |||||||
Cost of revenue | 11,775,305 | 11,627,527 | 11,982,585 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,717,770 | 6,878,883 | 5,777,537 | |||||||
NOPBT Margin | 39.59% | 37.17% | 32.53% | |||||||
Operating Taxes | 1,251,608 | 922,098 | 799,155 | |||||||
Tax Rate | 16.22% | 13.40% | 13.83% | |||||||
NOPAT | 6,466,162 | 5,956,785 | 4,978,382 | |||||||
Net income | 2,625,796 12.78% | 2,328,244 41.65% | 1,643,667 27.52% | |||||||
Dividends | (898,977) | (544,813) | (497,578) | |||||||
Dividend yield | 2.00% | 1.51% | 1.07% | |||||||
Proceeds from repurchase of equity | (80,870) | (147) | 170,698 | |||||||
BB yield | 0.18% | 0.00% | -0.37% | |||||||
Debt | ||||||||||
Debt current | 100,000 | 100,000 | 100,000 | |||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 15,389 | (6,994) | ||||||||
Net debt | (8,927,369) | (7,658,947) | (5,608,888) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,553,549 | 3,278,602 | 2,287,124 | |||||||
CAPEX | (986,674) | (711,432) | (732,084) | |||||||
Cash from investing activities | (1,127,778) | (696,626) | (713,174) | |||||||
Cash from financing activities | (1,003,343) | (549,061) | (701,759) | |||||||
FCF | 6,204,681 | 5,982,320 | 5,103,764 | |||||||
Balance | ||||||||||
Cash | 8,381,943 | 6,966,947 | 4,945,888 | |||||||
Long term investments | 645,426 | 792,000 | 763,000 | |||||||
Excess cash | 8,052,715 | 6,833,626 | 4,820,882 | |||||||
Stockholders' equity | 10,466,316 | 8,731,299 | 6,949,048 | |||||||
Invested Capital | 3,013,088 | 2,142,962 | 2,163,101 | |||||||
ROIC | 250.82% | 276.67% | 222.62% | |||||||
ROCE | 69.74% | 76.59% | 82.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,984 | 12,000 | 23,914 | |||||||
Price | 3,755.00 25.17% | 3,000.00 54.84% | 1,937.50 11.67% | |||||||
Market cap | 45,000,727 25.00% | 35,999,499 -22.30% | 46,333,608 125.71% | |||||||
EV | 36,073,358 | 28,349,578 | 40,763,458 | |||||||
EBITDA | 8,421,111 | 7,578,740 | 6,468,953 | |||||||
EV/EBITDA | 4.28 | 3.74 | 6.30 | |||||||
Interest | 2,454 | 2,456 | 4,209 | |||||||
Interest/NOPBT | 0.03% | 0.04% | 0.07% |