Loading...
XJPX
4929
Market cap42mUSD
Jun 13, Last price  
755.00JPY
1D
0.13%
1Q
-8.93%
Jan 2017
-18.02%
IPO
27.97%
Name

Adjuvant Holdings Co Ltd

Chart & Performance

D1W1MN
P/E
—
P/S
1.36
EPS
—
Div Yield, %
1.59%
Shrs. gr., 5y
0.04%
Rev. gr., 5y
-2.98%
Revenues
4.44b
+1.39%
4,144,972,0004,468,535,0004,571,175,0004,503,608,0004,401,169,0004,771,277,0005,097,923,0005,163,649,0004,674,081,0004,885,682,0004,427,063,0004,377,402,0004,438,221,000
Net income
-100m
L
276,248,000533,290,000571,731,00047,038,000266,096,000330,535,000311,018,00025,061,000-227,928,000142,381,000393,179,000403,643,000-99,865,000
CFO
378m
P
333,718,000600,041,000642,869,000233,391,000562,608,000268,461,000332,503,00094,154,00032,227,000403,108,000417,881,000-321,674,000377,610,000
Dividend
Mar 18, 20250 JPY/sh

Profile

Adjuvant Holdings Co.,Ltd. engages in the research, development, production, and sale of cosmetics in Japan. The company offers skin care products, including cleansing products, face washes, lotions, beauty essences, masks, moisturizing creams, makeup bases, makeups, and body care products; hair care products comprising shampoos, treatments, scalp cleansing products, scalp lotions, and styling products; and other products. It serves hairdressing salons, barber shops, and esthetic salons. The company was formerly known as Adjuvant Cosme Japan Co.,Ltd. and changed its name to Adjuvant Holdings Co.,Ltd. in September 2021. Adjuvant Holdings Co.,Ltd. was founded in 1990 and is headquartered in Kobe, Japan.
URL
https://www.adjuvant-hd.co.jp/
IPO date
Dec 13, 2012
Employees
134
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑03
Income
Revenues
4,438,221
1.39%
4,377,402
-1.12%
Cost of revenue
2,513,832
2,115,475
Unusual Expense (Income)
NOPBT
1,924,389
2,261,927
NOPBT Margin
43.36%
51.67%
Operating Taxes
115,162
184,570
Tax Rate
5.98%
8.16%
NOPAT
1,809,227
2,077,357
Net income
(99,865)
-124.74%
403,643
2.66%
Dividends
(192,032)
(193,278)
Dividend yield
2.64%
2.50%
Proceeds from repurchase of equity
(41,603)
BB yield
0.54%
Debt
Debt current
7,523
6,983
Long-term debt
54,123
31,377
Deferred revenue
Other long-term liabilities
428,401
412,263
Net debt
(2,164,137)
(2,105,651)
Cash flow
Cash from operating activities
377,610
(321,674)
CAPEX
(62,720)
(100,986)
Cash from investing activities
391,201
344,969
Cash from financing activities
(198,206)
(256,904)
FCF
2,092,801
1,560,129
Balance
Cash
2,118,760
1,528,011
Long term investments
107,023
616,000
Excess cash
2,003,872
1,925,141
Stockholders' equity
3,498,929
3,788,978
Invested Capital
2,668,828
2,904,160
ROIC
64.93%
77.96%
ROCE
41.15%
46.84%
EV
Common stock shares outstanding
7,996
7,999
Price
908.00
-5.91%
965.00
-12.43%
Market cap
7,260,318
-5.95%
7,719,307
-12.56%
EV
5,096,181
5,617,841
EBITDA
2,049,803
2,370,776
EV/EBITDA
2.49
2.37
Interest
Interest/NOPBT