XJPX5334
Market cap6.28bUSD
Dec 24, Last price
4,966.00JPY
1D
-0.10%
1Q
22.86%
Jan 2017
91.15%
Name
Niterra Co Ltd
Chart & Performance
Profile
NGK Spark Plug Co., Ltd., together with its subsidiaries, manufactures and sells spark plugs and related products for internal-combustion engines; and technical ceramics and applicable products in Japan. The company offers spark plugs, including plugs for aftermarket and original equipment, igniter plugs, and resister cables and covers; glow plugs comprising ceramic and metal type glow plugs, and glow controllers; and oxygen, NOx, temperature, and knock sensors. It also provides semiconductor packages and substrates, such as IC packages for electronics and smart devices, as well as manufacturing parts for semiconductors; and medical products. In addition, the company offers fine ceramics, including wear-resistant parts, ultrasonic transducers and sensors, products for semiconductor manufacturing equipment, electric equipment products, and other ceramic products. Further, it provides cutting tools comprising ceramic, cermet, micro grain carbide, coated carbide, and cubic boron nitride grades, as well as SS and rotational tools. The company sells its spark and glow plugs under NGK brand; and sensors, semiconductor packages/substrates, cutting tools, and fine ceramics under NTK brand. NGK Spark Plug Co., Ltd. was founded in 1936 and is headquartered in Nagoya, 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 | 614,486,000 9.23% | 562,559,000 14.40% | 491,733,000 15.01% | |||||||
Cost of revenue | 529,858,000 | 523,838,000 | 472,140,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 84,628,000 | 38,721,000 | 19,593,000 | |||||||
NOPBT Margin | 13.77% | 6.88% | 3.98% | |||||||
Operating Taxes | 34,805,000 | 29,794,000 | 24,139,000 | |||||||
Tax Rate | 41.13% | 76.95% | 123.20% | |||||||
NOPAT | 49,823,000 | 8,927,000 | (4,546,000) | |||||||
Net income | 82,646,000 24.67% | 66,293,000 10.12% | 60,200,000 56.91% | |||||||
Dividends | (33,073,000) | (27,906,000) | (16,908,000) | |||||||
Dividend yield | 3.22% | 5.02% | 4.21% | |||||||
Proceeds from repurchase of equity | (10,003,000) | 33,106,000 | (20,432,000) | |||||||
BB yield | 0.97% | -5.95% | 5.08% | |||||||
Debt | ||||||||||
Debt current | 42,367,000 | 29,686,000 | 18,601,000 | |||||||
Long-term debt | 143,962,000 | 165,038,000 | 143,548,000 | |||||||
Deferred revenue | 20,029,000 | 28,496,000 | ||||||||
Other long-term liabilities | 24,639,000 | 5,485,000 | 3,267,000 | |||||||
Net debt | (105,625,000) | (69,878,000) | (79,485,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 118,179,000 | 69,305,000 | 71,910,000 | |||||||
CAPEX | (32,335,000) | (24,326,000) | (27,843,000) | |||||||
Cash from investing activities | (92,157,000) | (37,375,000) | 10,234,000 | |||||||
Cash from financing activities | (57,450,000) | (1,772,000) | (53,827,000) | |||||||
FCF | (187,000) | (16,204,000) | (23,151,000) | |||||||
Balance | ||||||||||
Cash | 180,684,000 | 219,794,000 | 188,345,000 | |||||||
Long term investments | 111,270,000 | 44,808,000 | 53,289,000 | |||||||
Excess cash | 261,229,700 | 236,474,050 | 217,047,350 | |||||||
Stockholders' equity | 594,399,000 | 1,031,802,000 | 941,824,000 | |||||||
Invested Capital | 579,820,300 | 524,065,950 | 468,222,650 | |||||||
ROIC | 9.03% | 1.80% | ||||||||
ROCE | 10.01% | 5.07% | 2.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 201,837 | 203,296 | 203,356 | |||||||
Price | 5,084.00 85.82% | 2,736.00 38.39% | 1,977.00 3.45% | |||||||
Market cap | 1,026,138,596 84.49% | 556,217,856 38.35% | 402,034,812 3.41% | |||||||
EV | 921,134,596 | 1,008,262,856 | 802,986,812 | |||||||
EBITDA | 124,442,000 | 77,915,000 | 57,533,000 | |||||||
EV/EBITDA | 7.40 | 12.94 | 13.96 | |||||||
Interest | 3,405,000 | 1,809,000 | 1,121,000 | |||||||
Interest/NOPBT | 4.02% | 4.67% | 5.72% |