XJPX5101
Market cap3.36bUSD
Dec 25, Last price
3,283.00JPY
1D
0.31%
1Q
1.48%
Jan 2017
56.54%
Name
Yokohama Rubber Co Ltd
Chart & Performance
Profile
The Yokohama Rubber Co., Ltd. manufactures and sells tires in Japan, the United States, India, China, the Philippines, and internationally. It offers tires for passenger cars and light trucks, trucks and buses, construction and mining equipment, industrial vehicles and agricultural and forestry machinery, and motorsports, as well as tire tubes, aluminum alloy wheels, and other automotive components under the ADVAN, BluEarth, iceGUARD, GEOLANDAR, YOKOHAMA, ALLIANCE, GALAXY, PRIMEX, and AICHI brand names. The company also provides conveyor belts, rubber plates, various hoses, marine fenders, oil spill containment booms, marine hoses, rubber molded products, air springs, highway joints, rubber support, anti-seismic laminated rubber sheets for buildings, sound- and vibration-proof materials, and aerospace products; and adhesives and sealants under the Hamatite brand. In addition, it markets golf equipment and services under the PRGR brand. The company was incorporated in 1917 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 | 985,333,000 14.51% | 860,477,000 28.27% | 670,809,000 17.57% | |||||||
Cost of revenue | 904,178,000 | 908,342,000 | 685,539,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 81,155,000 | (47,865,000) | (14,730,000) | |||||||
NOPBT Margin | 8.24% | |||||||||
Operating Taxes | 37,545,000 | 24,473,000 | 25,645,000 | |||||||
Tax Rate | 46.26% | |||||||||
NOPAT | 43,610,000 | (72,338,000) | (40,375,000) | |||||||
Net income | 67,234,000 46.42% | 45,918,000 -29.90% | 65,500,000 148.94% | |||||||
Dividends | (10,767,000) | (10,603,000) | (10,277,000) | |||||||
Dividend yield | 2.07% | 3.21% | 3.47% | |||||||
Proceeds from repurchase of equity | 144,000 | 135,000 | 4,842,000 | |||||||
BB yield | -0.03% | -0.04% | -1.64% | |||||||
Debt | ||||||||||
Debt current | 96,135,000 | 117,480,000 | 81,607,000 | |||||||
Long-term debt | 409,896,000 | 153,695,000 | 127,825,000 | |||||||
Deferred revenue | 53,768,000 | |||||||||
Other long-term liabilities | 71,697,000 | 63,524,000 | 10,198,000 | |||||||
Net debt | 303,606,000 | 82,799,000 | 46,593,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 159,741,000 | 39,231,000 | 68,303,000 | |||||||
CAPEX | (58,726,000) | (54,892,000) | (36,300,000) | |||||||
Cash from investing activities | (344,015,000) | (46,357,000) | (4,479,000) | |||||||
Cash from financing activities | 205,760,000 | 35,172,000 | (55,195,000) | |||||||
FCF | (135,290,000) | (181,629,000) | (100,223,000) | |||||||
Balance | ||||||||||
Cash | 97,613,000 | 79,166,000 | 47,506,000 | |||||||
Long term investments | 104,812,000 | 109,210,000 | 115,333,000 | |||||||
Excess cash | 153,158,350 | 145,352,150 | 129,298,550 | |||||||
Stockholders' equity | 729,128,000 | 603,464,000 | 513,455,000 | |||||||
Invested Capital | 1,136,689,650 | 771,413,850 | 635,644,450 | |||||||
ROIC | 4.57% | |||||||||
ROCE | 6.02% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 160,728 | 160,666 | 160,593 | |||||||
Price | 3,233.00 57.09% | 2,058.00 11.67% | 1,843.00 20.14% | |||||||
Market cap | 519,633,624 57.15% | 330,650,628 11.72% | 295,972,899 20.20% | |||||||
EV | 832,470,624 | 422,147,628 | 350,211,899 | |||||||
EBITDA | 140,649,000 | 2,049,000 | 30,830,000 | |||||||
EV/EBITDA | 5.92 | 206.03 | 11.36 | |||||||
Interest | 7,140,000 | 7,571,000 | 6,327,000 | |||||||
Interest/NOPBT | 8.80% |