XJPX5609
Market cap25mUSD
Jan 21, Last price
813.00JPY
1D
0.12%
1Q
-4.80%
Jan 2017
-24.72%
Name
Nippon Chuzo KK
Chart & Performance
P/E
6.02
P/S
0.25
EPS
135.03
Div Yield, %
4.30%
Shrs. gr., 5y
—
Rev. gr., 5y
1.73%
Revenues
15.99b
+7.97%
Net income
651m
+14.61%
CFO
1.81b
+1,035.85%
Dividend
Mar 28, 20250 JPY/sh
Profile
Nippon Chuzo K. K. engages in industrial castings, engineering, and construction materials business in Japan. The company provides large casting, special casting, cast iron compounds, and casting technology products, as well as formed and fabricated materials for casting machinery. It also offers low thermal expansion LEX, construction machinery, energy systems, waste incinerations, industrial presses, iron production, mighty bars, hydraulic components, gears, metal molds, stainless steel components, steel and rubber bearings, damper units, cable bands, saddles, construction hardware and landscaping products, and construction material sections. In addition, the company offers NC base plate products and structures. Further, the company designs and manufactures bridge bearings and expansion joints, and joining brackets for construction applications, as well as supplies fixed pedestal materials. The company was founded in 1920 and is headquartered in Kawasaki, 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 | 15,992,000 7.97% | 14,811,000 22.34% | 12,106,000 1.71% | ||
Cost of revenue | 13,612,000 | 12,961,000 | 10,282,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,380,000 | 1,850,000 | 1,824,000 | ||
NOPBT Margin | 14.88% | 12.49% | 15.07% | ||
Operating Taxes | 231,000 | 109,000 | 285,000 | ||
Tax Rate | 9.71% | 5.89% | 15.63% | ||
NOPAT | 2,149,000 | 1,741,000 | 1,539,000 | ||
Net income | 651,000 14.61% | 568,000 -14.33% | 663,000 52.41% | ||
Dividends | (144,000) | (153,000) | (128,000) | ||
Dividend yield | 2.98% | 3.68% | 3.06% | ||
Proceeds from repurchase of equity | (300,000) | ||||
BB yield | 7.21% | ||||
| Debt | |||||
Debt current | 2,450,000 | 3,035,000 | 2,375,000 | ||
Long-term debt | 1,290,000 | 1,090,000 | 525,000 | ||
Deferred revenue | 1,679,000 | 1,657,000 | |||
Other long-term liabilities | 1,841,000 | 41,000 | 39,000 | ||
Net debt | 2,482,000 | 3,462,000 | 2,443,000 | ||
| Cash flow | |||||
Cash from operating activities | 1,806,000 | 159,000 | (427,000) | ||
CAPEX | (709,000) | (716,000) | (580,000) | ||
Cash from investing activities | (717,000) | (726,000) | (248,000) | ||
Cash from financing activities | (529,000) | 771,000 | 541,000 | ||
FCF | 2,076,000 | 683,000 | (28,000) | ||
| Balance | |||||
Cash | 1,121,000 | 560,000 | 356,000 | ||
Long term investments | 137,000 | 103,000 | 101,000 | ||
Excess cash | 458,400 | ||||
Stockholders' equity | 6,572,000 | 10,848,000 | 10,732,000 | ||
Invested Capital | 17,001,600 | 17,121,000 | 15,612,000 | ||
ROIC | 12.60% | 10.64% | 10.30% | ||
ROCE | 12.14% | 9.60% | 10.27% | ||
| EV | |||||
Common stock shares outstanding | 4,821 | 4,869 | 5,131 | ||
Price | 1,003.00 17.45% | 854.00 4.79% | 815.00 -10.93% | ||
Market cap | 4,835,655 16.29% | 4,158,105 -0.57% | 4,182,146 -10.93% | ||
EV | 7,317,655 | 7,620,105 | 6,625,146 | ||
EBITDA | 2,955,000 | 2,430,000 | 2,434,000 | ||
EV/EBITDA | 2.48 | 3.14 | 2.72 | ||
Interest | 23,000 | 19,000 | 10,000 | ||
Interest/NOPBT | 0.97% | 1.03% | 0.55% | ||