XJPX5232
Market cap674mUSD
Jan 23, Last price
3,306.00JPY
1D
-0.27%
1Q
-10.65%
Jan 2017
-25.03%
Name
Sumitomo Osaka Cement Co Ltd
Chart & Performance
Profile
Sumitomo Osaka Cement Co., Ltd. engages in the cement production business in Japan and internationally. The company offers various cements, cement-based solidifying materials, ready-mixed concrete; mineral products, which include limestone and dolomite for cement, steelmaking, industrial raw materials, quicklimes, and fertilizers; aggregates for roads and various civil engineering works; calcium carbonate for power plant flue gas desulfurization, and high-fluidity concrete filling; and silica powder for various cement-related products materials, such as exterior wall materials and roof materials. It also engages in electric power supply and recycling activities. In addition, the company manufactures and sells repairing and reinforcing materials for concrete structures; involved in the development of materials for coping with heavy metal pollution; protection for concrete structures; offers fish reefs and weed bed reefs. Further, the company manufactures and sells optical communication parts and measuring equipment, such as LN modulators; and provides ceramic components for semiconductor manufacturing equipment, including nanoparticle materials, antibacterial agents, cosmetics, and functional paints. Additionally, it is involved in real estate leasing; and offers information processing services and electrical installation works. The company was incorporated in 1907 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 | 222,502,000 8.69% | 204,705,000 11.13% | 184,209,000 -23.01% | |||||||
Cost of revenue | 215,250,000 | 213,260,000 | 177,330,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,252,000 | (8,555,000) | 6,879,000 | |||||||
NOPBT Margin | 3.26% | 3.73% | ||||||||
Operating Taxes | 3,116,000 | 2,508,000 | 2,222,000 | |||||||
Tax Rate | 42.97% | 32.30% | ||||||||
NOPAT | 4,136,000 | (11,063,000) | 4,657,000 | |||||||
Net income | 15,339,000 -368.21% | (5,719,000) -159.12% | 9,674,000 -17.45% | |||||||
Dividends | (4,114,000) | (4,145,000) | (4,498,000) | |||||||
Dividend yield | 3.12% | 3.24% | 3.64% | |||||||
Proceeds from repurchase of equity | (18,000) | (1,715,000) | (10,358,000) | |||||||
BB yield | 0.01% | 1.34% | 8.37% | |||||||
Debt | ||||||||||
Debt current | 33,501,000 | 53,553,000 | 30,815,000 | |||||||
Long-term debt | 49,339,000 | 47,422,000 | 27,145,000 | |||||||
Deferred revenue | 5,000 | 1,312,000 | 2,100,000 | |||||||
Other long-term liabilities | 12,914,000 | 12,465,000 | 12,348,000 | |||||||
Net debt | 14,856,000 | 32,248,000 | (21,715,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 43,731,000 | (16,146,000) | 18,255,000 | |||||||
CAPEX | (28,882,000) | (27,913,000) | (20,921,000) | |||||||
Cash from investing activities | (15,350,000) | (19,818,000) | (16,062,000) | |||||||
Cash from financing activities | (24,395,000) | 37,292,000 | (7,995,000) | |||||||
FCF | 12,512,000 | (42,405,000) | (471,000) | |||||||
Balance | ||||||||||
Cash | 18,724,000 | 14,542,000 | 13,148,000 | |||||||
Long term investments | 49,260,000 | 54,185,000 | 66,527,000 | |||||||
Excess cash | 56,858,900 | 58,491,750 | 70,464,550 | |||||||
Stockholders' equity | 163,100,000 | 334,035,000 | 372,722,000 | |||||||
Invested Capital | 234,013,100 | 238,230,250 | 202,624,450 | |||||||
ROIC | 1.75% | 2.33% | ||||||||
ROCE | 2.41% | 2.41% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 34,251 | 34,295 | 36,817 | |||||||
Price | 3,852.00 3.27% | 3,730.00 11.01% | 3,360.00 -4.68% | |||||||
Market cap | 131,934,467 3.14% | 127,921,215 3.41% | 123,703,632 -8.80% | |||||||
EV | 149,220,467 | 322,045,215 | 275,640,632 | |||||||
EBITDA | 28,943,000 | 11,690,000 | 26,246,000 | |||||||
EV/EBITDA | 5.16 | 27.55 | 10.50 | |||||||
Interest | 893,000 | 785,000 | 577,000 | |||||||
Interest/NOPBT | 12.31% | 8.39% |