XJPX5901
Market cap2.55bUSD
Dec 25, Last price
2,380.00JPY
1D
-0.23%
1Q
2.39%
Jan 2017
9.07%
Name
Toyo Seikan Group Holdings Ltd
Chart & Performance
Profile
Toyo Seikan Group Holdings, Ltd. manufactures and sells packaging containers in Japan and internationally. The company operates through four segments: Packaging Business, Steel Plate Related Business, Functional Materials Related Business, and Real Estate Related Business. It offers packaging containers, such as metal cans, plastic containers, caps, pouches, bottles, paper containers, glass bottles, and aerosol products, as well as packaging-related machinery and equipment. The company also provides steel plate related products, such as materials for cans, electrical and electronic components, automobile and industry machinery parts, and household electric appliances, as well as construction materials. In addition, it offers functional materials comprising aluminum substrates for magnetic disks; tin plates, thin plates, and various surface-treated steel sheets and various functional materials; steel bands, automatic binders, and hard alloys; frit products, inorganic color pigments, gel coats, and composite micronutrient fertilizers; and synthetic resins and FRP materials. Further, the company provides hard alloys, machinery and appliances, materials for agriculture, and stamping dies for car bodies and various molds. Additionally, it is involved in the manufactures and sale of filling equipment, canning machinery, bottling machinery, food processing machinery, and bottled water related materials; sale of petroleum products and silica sands; leasing of properties comprising office buildings and commercial facilities; trucking, yard operation contracting, warehousing, non-life insurance agency, and real estate management businesses; and provision of marine transport and harbor transport, custom agent, employee welfare facilities and other, and tourism services. The company was formerly known as Toyo Seikan Kaisha, Ltd. and changed its name to Toyo Seikan Group Holdings, Ltd. in April 2013. The company was founded in 1917 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 | 950,663,000 4.93% | 906,025,000 10.28% | 821,565,000 9.73% | |||||||
Cost of revenue | 848,368,000 | 835,524,000 | 788,836,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 102,295,000 | 70,501,000 | 32,729,000 | |||||||
NOPBT Margin | 10.76% | 7.78% | 3.98% | |||||||
Operating Taxes | 10,313,000 | 3,083,000 | 13,601,000 | |||||||
Tax Rate | 10.08% | 4.37% | 41.56% | |||||||
NOPAT | 91,982,000 | 67,418,000 | 19,128,000 | |||||||
Net income | 23,083,000 122.74% | 10,363,000 -76.67% | 44,422,000 178.58% | |||||||
Dividends | (16,137,000) | (19,831,000) | (11,011,000) | |||||||
Dividend yield | 3.73% | 5.98% | 4.24% | |||||||
Proceeds from repurchase of equity | (20,001,000) | (2,491,000) | ||||||||
BB yield | 4.62% | 0.96% | ||||||||
Debt | ||||||||||
Debt current | 56,248,000 | 54,309,000 | 52,520,000 | |||||||
Long-term debt | 136,782,000 | 128,694,000 | 58,021,000 | |||||||
Deferred revenue | 57,958,000 | 60,737,000 | ||||||||
Other long-term liabilities | 65,027,000 | 11,692,000 | 11,662,000 | |||||||
Net debt | (56,826,000) | (76,599,000) | (166,537,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 64,582,000 | (18,861,000) | 75,415,000 | |||||||
CAPEX | (53,835,000) | (63,977,000) | (48,652,000) | |||||||
Cash from investing activities | (52,435,000) | (57,038,000) | (27,166,000) | |||||||
Cash from financing activities | (27,811,000) | 41,528,000 | (42,186,000) | |||||||
FCF | 61,363,000 | (24,023,000) | 22,338,000 | |||||||
Balance | ||||||||||
Cash | 90,019,000 | 99,704,000 | 126,449,000 | |||||||
Long term investments | 159,837,000 | 159,898,000 | 150,629,000 | |||||||
Excess cash | 202,322,850 | 214,300,750 | 235,999,750 | |||||||
Stockholders' equity | 582,383,000 | 1,268,682,000 | 1,271,669,000 | |||||||
Invested Capital | 749,408,150 | 702,533,250 | 597,222,250 | |||||||
ROIC | 12.67% | 10.37% | 3.20% | |||||||
ROCE | 10.59% | 7.62% | 3.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 177,361 | 181,582 | 184,625 | |||||||
Price | 2,438.50 33.54% | 1,826.00 29.87% | 1,406.00 6.84% | |||||||
Market cap | 432,494,798 30.44% | 331,568,732 27.73% | 259,582,750 4.88% | |||||||
EV | 407,644,798 | 853,126,732 | 699,862,750 | |||||||
EBITDA | 157,697,000 | 123,436,000 | 84,041,000 | |||||||
EV/EBITDA | 2.58 | 6.91 | 8.33 | |||||||
Interest | 3,515,000 | 1,400,000 | 783,000 | |||||||
Interest/NOPBT | 3.44% | 1.99% | 2.39% |