XJPX5753
Market cap24mUSD
Jan 09, Last price
1,829.00JPY
1D
0.00%
1Q
2.87%
Jan 2017
77.40%
Name
Nippon Shindo Co Ltd
Chart & Performance
P/E
7.08
P/S
0.17
EPS
258.33
Div Yield, %
0.53%
Shrs. gr., 5y
—
Rev. gr., 5y
1.01%
Revenues
23.34b
-14.33%
Net income
555m
-46.17%
CFO
841m
+435.67%
Dividend
Mar 28, 20250 JPY/sh
Profile
Nippon Shindo Co., Ltd. engages in the manufacture and sale of copper and brass rods, forgings, and other products. The company offers brass rods and wires, as well as brass alloys. Its products are used in gas equipment, plumbing products, and air conditioners in the housing industry; screws, bolts, and nuts in the auto industry; and connectors for personal computers and audio equipment in the electronics industry. The company was incorporated in 1938 and is headquartered in Sakai, 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 | 23,338,000 -14.33% | 27,241,000 4.23% | 26,136,000 67.35% | ||
Cost of revenue | 21,275,000 | 24,839,000 | 23,057,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,063,000 | 2,402,000 | 3,079,000 | ||
NOPBT Margin | 8.84% | 8.82% | 11.78% | ||
Operating Taxes | 245,000 | 473,000 | 445,000 | ||
Tax Rate | 11.88% | 19.69% | 14.45% | ||
NOPAT | 1,818,000 | 1,929,000 | 2,634,000 | ||
Net income | 555,000 -46.17% | 1,031,000 -2.55% | 1,058,000 154.94% | ||
Dividends | (21,000) | (21,000) | (23,000) | ||
Dividend yield | 0.48% | 0.44% | 0.50% | ||
Proceeds from repurchase of equity | (22,000) | (131,000) | (231,000) | ||
BB yield | 0.51% | 2.73% | 5.00% | ||
| Debt | |||||
Debt current | 1,707,000 | 2,496,000 | 2,421,000 | ||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 74,000 | 76,000 | 79,000 | ||
Net debt | 1,517,000 | 2,273,000 | 2,194,000 | ||
| Cash flow | |||||
Cash from operating activities | 841,000 | 157,000 | (106,000) | ||
CAPEX | (74,000) | (155,000) | (111,000) | ||
Cash from investing activities | (39,000) | (158,000) | (114,000) | ||
Cash from financing activities | (834,000) | (3,000) | 184,000 | ||
FCF | 1,997,000 | 991,000 | 1,371,000 | ||
| Balance | |||||
Cash | 190,000 | 223,000 | 227,000 | ||
Long term investments | |||||
Excess cash | |||||
Stockholders' equity | 9,978,000 | 9,443,000 | 8,434,000 | ||
Invested Capital | 12,707,000 | 12,688,000 | 11,534,000 | ||
ROIC | 14.32% | 15.93% | 23.74% | ||
ROCE | 15.77% | 18.43% | 25.95% | ||
| EV | |||||
Common stock shares outstanding | 2,200 | 2,340 | 2,360 | ||
Price | 1,969.00 -4.00% | 2,051.00 4.86% | 1,956.00 29.02% | ||
Market cap | 4,331,800 -9.74% | 4,799,340 3.97% | 4,616,160 29.02% | ||
EV | 5,848,800 | 7,072,340 | 6,810,160 | ||
EBITDA | 2,203,000 | 2,559,000 | 3,236,000 | ||
EV/EBITDA | 2.65 | 2.76 | 2.10 | ||
Interest | 2,000 | 3,000 | 3,000 | ||
Interest/NOPBT | 0.10% | 0.12% | 0.10% | ||