XJPX5612
Market cap21mUSD
Jan 06, Last price
1,049.00JPY
1Q
-16.68%
Jan 2017
-44.79%
Name
Nippon Chutetsukan KK
Chart & Performance
Profile
Nippon Chutetsukan K.K. manufactures and sells ductile iron pipes and lids, polyethylene gas pipes, and valves primarily in Japan. It provides ductile iron pipes for applications in clean water, sewage, gas, industrial water, agricultural water, etc.; ductile cast iron deformed tubes; ductile iron covers for applications in water supply and sewage, gas, electricity, communication, etc.; polyethylene pipes for gas; valves and stoppers; accessories, such as push rings, rubber ring, and bolts and nuts; cast iron products; and water supply and on-site pipe laying works. Nippon Chutetsukan K.K. was founded in 1937 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 | 16,859,000 -2.48% | 17,288,000 13.85% | 15,185,000 3.56% | |||||||
Cost of revenue | 15,957,000 | 16,738,000 | 14,743,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 902,000 | 550,000 | 442,000 | |||||||
NOPBT Margin | 5.35% | 3.18% | 2.91% | |||||||
Operating Taxes | 259,000 | 179,000 | 173,000 | |||||||
Tax Rate | 28.71% | 32.55% | 39.14% | |||||||
NOPAT | 643,000 | 371,000 | 269,000 | |||||||
Net income | 475,000 31.22% | 362,000 53.39% | 236,000 -64.30% | |||||||
Dividends | (106,000) | (70,000) | (128,000) | |||||||
Dividend yield | 2.75% | 2.18% | 3.75% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,440,000 | 1,350,000 | 1,050,000 | |||||||
Long-term debt | 2,035,000 | 2,051,000 | 2,070,000 | |||||||
Deferred revenue | 746,000 | 845,000 | ||||||||
Other long-term liabilities | 759,000 | 477,000 | 557,000 | |||||||
Net debt | 935,000 | 536,000 | (678,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 986,000 | (380,000) | 419,000 | |||||||
CAPEX | (1,023,000) | (700,000) | (527,000) | |||||||
Cash from investing activities | (816,000) | (730,000) | (802,000) | |||||||
Cash from financing activities | 1,054,000 | 193,000 | (183,000) | |||||||
FCF | (43,000) | (1,065,000) | (82,000) | |||||||
Balance | ||||||||||
Cash | 3,419,000 | 2,194,000 | 3,111,000 | |||||||
Long term investments | 121,000 | 671,000 | 687,000 | |||||||
Excess cash | 2,697,050 | 2,000,600 | 3,038,750 | |||||||
Stockholders' equity | 9,610,000 | 16,994,000 | 16,315,000 | |||||||
Invested Capital | 12,380,950 | 11,238,400 | 9,696,250 | |||||||
ROIC | 5.44% | 3.54% | 2.85% | |||||||
ROCE | 5.83% | 4.05% | 3.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,213 | 3,213 | 3,213 | |||||||
Price | 1,199.00 19.78% | 1,001.00 -5.74% | 1,062.00 -27.11% | |||||||
Market cap | 3,852,387 19.78% | 3,216,213 -5.74% | 3,412,206 -28.14% | |||||||
EV | 5,126,387 | 12,449,213 | 11,123,206 | |||||||
EBITDA | 1,318,000 | 919,000 | 768,000 | |||||||
EV/EBITDA | 3.89 | 13.55 | 14.48 | |||||||
Interest | 19,000 | 16,000 | 15,000 | |||||||
Interest/NOPBT | 2.11% | 2.91% | 3.39% |