XJPX5381
Market cap66mUSD
Jan 17, Last price
727.00JPY
1D
2.39%
1Q
8.18%
Jan 2017
176.43%
Name
Mipox Corp
Chart & Performance
P/E
—
P/S
1.11
EPS
—
Div Yield, %
1.37%
Shrs. gr., 5y
—
Rev. gr., 5y
10.71%
Revenues
9.35b
-6.73%
Net income
-409m
L
CFO
452m
P
Dividend
Mar 28, 202510 JPY/sh
Profile
Mipox Corporation provides polishing products in Japan and internationally. It offers polishing films, abrasive papers and cloths, functional films, liquid polishing slurries, fiber discs, abrasive non-woven fabrics, flap wheels, fine diamonds, fine super pellets, detergents/lubricants, polishing machines, inspection equipment, cleaning products, VARIO products, 3D printed objects, and retroreflective materials. The company also provides quality measurement, contracted polishing, research and development, and consulting services. Its products are used in hard-disk, optical fiber and connector, flat-panel display, semiconductor, compound semiconductor, sample and shaft polishing, automobile and other products, hoop material and wire rod, 3D printed structure, other surface processing and polishing, printed circuit board, architecture, wood and finishing hardware, automobile and its repair, sheet and metal, aircraft, shipbuilding, and stone and glasses. The company was formerly known as Nihon Micro Coating Co., Ltd and changed its name to Mipox Corporation in August 2013. Mipox Corporation was founded in 1925 and is headquartered in Chiyoda, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 9,354,195 -6.73% | 10,029,181 -4.02% | 10,449,497 41.94% | ||
Cost of revenue | 9,687,828 | 7,406,607 | 6,569,662 | ||
Unusual Expense (Income) | |||||
NOPBT | (333,633) | 2,622,574 | 3,879,835 | ||
NOPBT Margin | 26.15% | 37.13% | |||
Operating Taxes | 258,630 | 384,242 | (130,799) | ||
Tax Rate | 14.65% | ||||
NOPAT | (592,263) | 2,238,332 | 4,010,634 | ||
Net income | (408,659) -1,002.26% | 45,293 -97.08% | 1,550,246 1,679.50% | ||
Dividends | (141,490) | (212,449) | (66) | ||
Dividend yield | 1.63% | 2.63% | 0.00% | ||
Proceeds from repurchase of equity | (49) | (11) | 2,014,257 | ||
BB yield | 0.00% | 0.00% | -15.03% | ||
| Debt | |||||
Debt current | 3,106,113 | 2,999,187 | 1,593,980 | ||
Long-term debt | 3,454,719 | 3,233,108 | 2,865,800 | ||
Deferred revenue | 4 | ||||
Other long-term liabilities | 27,423 | 9,700 | 15,439 | ||
Net debt | 3,775,525 | 3,312,649 | 1,785,918 | ||
| Cash flow | |||||
Cash from operating activities | 451,871 | (423,115) | 1,656,283 | ||
CAPEX | (604,000) | (1,000,694) | (3,360,911) | ||
Cash from investing activities | (633,760) | (1,068,688) | (3,336,589) | ||
Cash from financing activities | 144,425 | 1,638,122 | 932,900 | ||
FCF | (494,744) | 380,888 | 1,251,747 | ||
| Balance | |||||
Cash | 2,692,205 | 2,613,396 | 2,394,382 | ||
Long term investments | 93,102 | 306,250 | 279,480 | ||
Excess cash | 2,317,597 | 2,418,187 | 2,151,387 | ||
Stockholders' equity | 4,365,009 | 5,176,294 | 5,269,940 | ||
Invested Capital | 11,560,276 | 11,570,924 | 9,736,871 | ||
ROIC | 21.01% | 48.24% | |||
ROCE | 18.61% | 32.63% | |||
| EV | |||||
Common stock shares outstanding | 14,239 | 14,239 | 12,434 | ||
Price | 610.00 7.39% | 568.00 -47.31% | 1,078.00 73.87% | ||
Market cap | 8,685,941 7.39% | 8,087,922 -39.66% | 13,403,635 82.47% | ||
EV | 12,461,466 | 11,400,571 | 15,189,553 | ||
EBITDA | 327,547 | 3,168,577 | 4,218,046 | ||
EV/EBITDA | 38.04 | 3.60 | 3.60 | ||
Interest | 68,494 | 69,438 | 50,394 | ||
Interest/NOPBT | 2.65% | 1.30% | |||