XJPX4927
Market cap2.02bUSD
Dec 26, Last price
1,439.50JPY
1D
0.81%
1Q
-4.61%
Jan 2017
-40.33%
IPO
229.03%
Name
Pola Orbis Holdings Inc
Chart & Performance
Profile
Pola Orbis Holdings Inc., through its subsidiaries, develops, manufactures, and sells cosmetics and related products in Japan and internationally. It operates through Beauty Care and Real Estate segments. The Beauty Care segment offers cosmetics; skincare products; health foods; and fashion products, such as women's underwear, women's apparel, and jewelry under the POLA, ORBIS, Jurlique, H2O PLUS, THREE, DECENCIA, Amplitude, ITRIM, FIVEISM × THREE, and FUJIMI brand names. The Real Estate segment is involved in the leasing of office buildings and residential properties. The company also involves in the management and operation of buildings. It sells its products through department, directly operated retail, duty-free stores, Internet, and cosmetics stores, as well as through door-to-door sales, and mail-order sales. The company was founded in 1929 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 | 173,304,000 4.21% | 166,307,000 -6.90% | 178,642,000 1.32% | |||||||
Cost of revenue | 157,223,000 | 98,388,000 | 102,479,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,081,000 | 67,919,000 | 76,163,000 | |||||||
NOPBT Margin | 9.28% | 40.84% | 42.63% | |||||||
Operating Taxes | 5,627,000 | 804,000 | 5,821,000 | |||||||
Tax Rate | 34.99% | 1.18% | 7.64% | |||||||
NOPAT | 10,454,000 | 67,115,000 | 70,342,000 | |||||||
Net income | 9,665,000 -15.56% | 11,446,000 -2.45% | 11,734,000 153.32% | |||||||
Dividends | (11,547,000) | (11,518,000) | (7,756,000) | |||||||
Dividend yield | 3.29% | 2.80% | 1.83% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 686,000 | 751,000 | 851,000 | |||||||
Long-term debt | 2,644,000 | 2,932,000 | 3,620,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,158,000 | 7,397,000 | 8,111,000 | |||||||
Net debt | (79,338,000) | (75,789,000) | (80,064,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,423,000 | 15,548,000 | 23,830,000 | |||||||
CAPEX | (12,146,000) | (11,399,000) | (7,196,000) | |||||||
Cash from investing activities | (18,734,000) | (12,370,000) | (2,174,000) | |||||||
Cash from financing activities | (12,375,000) | (12,668,000) | (9,100,000) | |||||||
FCF | (5,507,000) | 63,999,000 | 75,050,000 | |||||||
Balance | ||||||||||
Cash | 65,144,000 | 81,311,000 | 92,571,000 | |||||||
Long term investments | 17,524,000 | (1,839,000) | (8,036,000) | |||||||
Excess cash | 74,002,800 | 71,156,650 | 75,602,900 | |||||||
Stockholders' equity | 91,255,000 | 93,292,000 | 95,105,000 | |||||||
Invested Capital | 102,246,200 | 108,323,350 | 106,315,100 | |||||||
ROIC | 9.93% | 62.54% | 64.24% | |||||||
ROCE | 9.12% | 37.84% | 41.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 221,473 | 221,466 | 221,463 | |||||||
Price | 1,584.00 -14.84% | 1,860.00 -2.97% | 1,917.00 -8.45% | |||||||
Market cap | 350,812,603 -14.84% | 411,927,015 -2.97% | 424,544,485 -8.45% | |||||||
EV | 271,822,603 | 336,429,015 | 344,700,485 | |||||||
EBITDA | 23,793,000 | 76,779,000 | 83,556,000 | |||||||
EV/EBITDA | 11.42 | 4.38 | 4.13 | |||||||
Interest | 103,000 | 91,000 | 88,000 | |||||||
Interest/NOPBT | 0.64% | 0.13% | 0.12% |