XJPX5843
Market cap22mUSD
Jan 07, Last price
1,260.00JPY
1D
0.80%
1Q
54.60%
IPO
55.17%
Name
Nippon Insure Co Ltd
Chart & Performance
P/E
17.88
P/S
1.22
EPS
70.46
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
2.88b
+10.43%
Net income
197m
-22.91%
CFO
64m
-76.95%
Dividend
Sep 27, 20249 JPY/sh
Profile
Nippon Insure Co., Ltd. offers rent liability guarantee services for rental housing. The company also provides rent liability guarantee for rental stores and offices; long-term care expenses liability guarantee services; nursing care debt guarantee services; and hospitalization expenses liability guarantee services. In addition, it offers laundry services; and fitness services. The company was founded in 2002 and is headquartered in Fukuoka City, Japan.Nippon Insure Co., Ltd. operates as a subsidiary of Miyoshi Real Estate Co., Ltd.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY |
|---|---|---|---|
| 2023‑09 | 2022‑09 | 2021‑09 | |
| Income | |||
Revenues | 2,880,822 10.43% | 2,608,732 20.12% | |
Cost of revenue | 2,349,425 | 2,029,560 | |
Unusual Expense (Income) | |||
NOPBT | 531,397 | 579,172 | |
NOPBT Margin | 18.45% | 22.20% | |
Operating Taxes | 95,286 | 150,994 | |
Tax Rate | 17.93% | 26.07% | |
NOPAT | 436,111 | 428,178 | |
Net income | 196,885 -22.91% | 255,390 142.80% | |
Dividends | |||
Dividend yield | |||
Proceeds from repurchase of equity | |||
BB yield | |||
| Debt | |||
Debt current | 484,750 | 381,000 | |
Long-term debt | 32,094 | 41,732 | |
Deferred revenue | 1,088,405 | 995,232 | |
Other long-term liabilities | 71,972 | (1,017,957) | |
Net debt | (1,232,856) | (1,217,842) | |
| Cash flow | |||
Cash from operating activities | 64,107 | 278,107 | |
CAPEX | (31,863) | (21,975) | |
Cash from investing activities | (53,481) | (27,172) | |
Cash from financing activities | 98,499 | 39,411 | |
FCF | (255,972) | 412,216 | |
| Balance | |||
Cash | 1,729,700 | 1,620,574 | |
Long term investments | 20,000 | 20,000 | |
Excess cash | 1,605,659 | 1,510,137 | |
Stockholders' equity | 1,032,270 | 843,584 | |
Invested Capital | 1,802,516 | 1,897,692 | |
ROIC | 23.57% | 24.33% | |
ROCE | 18.75% | 21.13% | |
| EV | |||
Common stock shares outstanding | 2,000 | 2,000 | |
Price | |||
Market cap | |||
EV | |||
EBITDA | 570,987 | 615,246 | |
EV/EBITDA | |||
Interest | 1,147 | 1,047 | |
Interest/NOPBT | 0.22% | 0.18% | |