XJPX4966
Market cap1.14bUSD
Jan 14, Last price
11,140.00JPY
1D
1.00%
1Q
1.46%
Jan 2017
336.86%
Name
C.Uyemura & Co Ltd
Chart & Performance
Profile
C.Uyemura & Co.,Ltd. engages in the manufacture and sale of plating chemicals, industrial chemicals, non-ferrous metals, and other products in Japan and internationally. The company operates in four segments: Surface Finishing Materials, Surface Finishing Machinery, Plating Job, and Real Estate Rental. It offers plating machinery for PWBs and aluminum magnetic disks; and plastic and PWB plating services. The company is also involved in the rental of office buildings and apartment houses. C.Uyemura & Co.,Ltd. was founded in 1848 and is headquartered in Osaka, 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 | 80,256,031 -6.41% | 85,749,416 18.60% | 72,303,623 29.24% | |||||||
Cost of revenue | 56,030,025 | 62,081,076 | 50,846,883 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,226,006 | 23,668,340 | 21,456,740 | |||||||
NOPBT Margin | 30.19% | 27.60% | 29.68% | |||||||
Operating Taxes | 4,881,086 | 5,009,896 | 4,385,717 | |||||||
Tax Rate | 20.15% | 21.17% | 20.44% | |||||||
NOPAT | 19,344,920 | 18,658,444 | 17,071,023 | |||||||
Net income | 10,920,792 3.56% | 10,545,507 8.92% | 9,681,594 35.82% | |||||||
Dividends | (2,963,036) | (2,240,382) | (1,591,238) | |||||||
Dividend yield | 1.74% | 2.09% | 1.61% | |||||||
Proceeds from repurchase of equity | (2,999,852) | (4,936,425) | (1,979,507) | |||||||
BB yield | 1.76% | 4.60% | 2.00% | |||||||
Debt | ||||||||||
Debt current | 656,171 | 652,395 | 655,952 | |||||||
Long-term debt | 1,574,798 | 1,225,417 | 1,119,489 | |||||||
Deferred revenue | 627 | 1,381,855 | 1,367,435 | |||||||
Other long-term liabilities | 2,615,076 | 1,079,887 | 1,036,739 | |||||||
Net debt | (52,120,665) | (46,923,884) | (44,933,869) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 12,444,273 | 13,462,420 | 7,417,507 | |||||||
CAPEX | (2,315,000) | (6,089,000) | (2,717,000) | |||||||
Cash from investing activities | (1,117,638) | (6,712,727) | (4,693,577) | |||||||
Cash from financing activities | (6,274,397) | (7,549,943) | (3,785,028) | |||||||
FCF | 13,718,491 | 14,955,219 | 9,888,806 | |||||||
Balance | ||||||||||
Cash | 38,221,378 | 32,657,696 | 31,104,310 | |||||||
Long term investments | 16,130,256 | 16,144,000 | 15,605,000 | |||||||
Excess cash | 50,338,832 | 44,514,225 | 43,094,129 | |||||||
Stockholders' equity | 99,311,845 | 94,575,167 | 83,950,873 | |||||||
Invested Capital | 46,306,421 | 40,988,754 | 36,458,427 | |||||||
ROIC | 44.32% | 48.18% | 52.37% | |||||||
ROCE | 24.47% | 26.95% | 26.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,217 | 16,559 | 17,301 | |||||||
Price | 10,510.00 62.19% | 6,480.00 13.49% | 5,710.00 44.92% | |||||||
Market cap | 170,441,858 58.84% | 107,303,059 8.62% | 98,787,105 41.71% | |||||||
EV | 118,321,193 | 60,379,175 | 53,853,236 | |||||||
EBITDA | 26,217,895 | 25,693,531 | 23,369,973 | |||||||
EV/EBITDA | 4.51 | 2.35 | 2.30 | |||||||
Interest | 14,495 | 14,105 | 18,466 | |||||||
Interest/NOPBT | 0.06% | 0.06% | 0.09% |