Loading...
XJPX5464
Market cap222mUSD
Jan 17, Last price  
4,505.00JPY
1D
-0.22%
1Q
-12.69%
Jan 2017
133.18%
Name

Mory Industries Inc

Chart & Performance

D1W1MN
XJPX:5464 chart
P/E
7.69
P/S
0.73
EPS
585.52
Div Yield, %
5.11%
Shrs. gr., 5y
-0.38%
Rev. gr., 5y
1.71%
Revenues
47.90b
-1.67%
55,417,000,00048,309,000,00035,910,000,00041,351,000,00040,568,000,00037,508,000,00039,184,000,00040,316,000,00039,454,000,00039,042,000,00042,214,000,00044,012,000,00042,160,000,00035,112,000,00043,076,000,00048,712,000,00047,898,000,000
Net income
4.52b
-14.57%
2,546,000,000-2,994,000,0001,196,000,0002,317,000,0001,734,000,000855,000,0002,340,000,0002,317,000,0001,773,000,0002,222,000,0003,707,000,0003,410,000,0002,968,000,0002,477,000,0004,320,000,0005,290,000,0004,519,000,000
CFO
6.64b
+188.73%
431,000,0002,006,000,0005,665,000,0002,745,000,0001,355,000,0003,147,000,0002,152,000,0001,146,000,000992,000,0003,640,000,0003,782,000,0004,044,000,0003,850,000,0003,902,000,0004,997,000,0002,299,000,0006,638,000,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Mory Industries Inc. manufactures and sells stainless steel and welded carbon steel products in Japan. It offers round stainless steel pipes and tubes; square and modified stainless steel tubes; stainless-steel-clad tubes; stainless steel joint parts, etc.; stainless steel flat bars, angle bars, and round bars; flexible stainless steel tubes; stainless steel household products; and various products from stainless steel tubes. The company also provides welded carbon steel tubes for machine and general structural purposes, and welded carbon steel square pipes for general structural purposes; and tube cutting machines and others. Its products are used in construction materials, hardware, furniture, and automotive parts. The company was founded in 1929 and is headquartered in Osaka, Japan.
URL
https://www.mory.co.jp/
IPO date
Jun 13, 1973
Employees
667
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
47,898,000
-1.67%
48,712,000
13.08%
43,076,000
22.68%
Cost of revenue
42,085,000
42,044,000
37,440,000
Unusual Expense (Income)
NOPBT
5,813,000
6,668,000
5,636,000
NOPBT Margin
12.14%
13.69%
13.08%
Operating Taxes
1,967,000
2,099,000
1,796,000
Tax Rate
33.84%
31.48%
31.87%
NOPAT
3,846,000
4,569,000
3,840,000
Net income
4,519,000
-14.57%
5,290,000
22.45%
4,320,000
74.40%
Dividends
(1,706,000)
(1,084,000)
(704,000)
Dividend yield
3.44%
4.03%
3.51%
Proceeds from repurchase of equity
(1,000)
(203,000)
BB yield
0.00%
1.01%
Debt
Debt current
1,541,000
675,000
1,342,000
Long-term debt
517,000
1,313,000
694,000
Deferred revenue
306,000
373,000
352,000
Other long-term liabilities
998,000
299,000
310,000
Net debt
(16,304,000)
(18,805,000)
(17,855,000)
Cash flow
Cash from operating activities
6,638,000
2,299,000
4,997,000
CAPEX
(1,171,000)
(773,000)
(1,549,000)
Cash from investing activities
(1,009,000)
(427,000)
(1,484,000)
Cash from financing activities
(1,643,000)
(1,129,000)
(1,000,000)
FCF
10,605,000
719,000
2,032,000
Balance
Cash
18,362,000
14,329,000
13,580,000
Long term investments
6,464,000
6,311,000
Excess cash
15,967,100
18,357,400
17,737,200
Stockholders' equity
47,456,000
43,581,000
39,159,000
Invested Capital
41,378,900
33,740,600
29,873,800
ROIC
10.24%
14.36%
12.93%
ROCE
9.93%
12.61%
11.66%
EV
Common stock shares outstanding
7,764
7,766
7,834
Price
6,390.00
84.68%
3,460.00
35.00%
2,563.00
-3.28%
Market cap
49,614,497
84.65%
26,868,890
33.82%
20,078,160
-3.44%
EV
33,367,497
8,110,890
2,258,160
EBITDA
6,878,000
7,736,000
6,714,000
EV/EBITDA
4.85
1.05
0.34
Interest
13,000
12,000
9,000
Interest/NOPBT
0.22%
0.18%
0.16%