XJPX5930
Market cap846mUSD
Dec 24, Last price
1,869.00JPY
1D
-1.63%
1Q
7.79%
Jan 2017
107.21%
Name
Bunka Shutter Co Ltd
Chart & Performance
Profile
Bunka Shutter Co., Ltd. manufactures and sells various shutters and construction materials in Japan. The company offers electric wide-grill shutters, transparent panel shutters, horizontal panel shutters, fire shutters, smoke shutters, movable partitions, shop awnings, stainless steel joinery, water barriers, water barrier doors, and steel doors with opening assistance. It also provides sheet shutters, PVC curtains, over sliding doors, insulating over sliding doors, dock shelters, steel hanger doors, aluminum stud movable partitions, steel partitions, and sound insulation doors; and wide aluminum shutters, flat garage shutters, residential over sliding doors, high speed/low vibration grill shutters, residential window shutters, home awnings, recycled wood/plastic composite materials, lightweight steel entrance doors, hollow stainless steel frame for glass front, and outdoor steel stairway/corridor units. In addition, the company offers lightweight steel freely-opening folding doors, sliding doors with automatic closing device, entrance sliding doors for elderly residential housing, wooden sliding doors, steel doors, steel doors with opening assistance, fire-prevention apparatus with heat resistant glass, hollow stainless steel frame for glass fronts, movable partition, toilet booths, child toilet booths, and recycled wood/plastic composite materials. Further, it provides inspection and maintenance service; and engages in the building production and replacement, and remodeling and refurbishment of houses and apartments. The company was formerly known as Japan Bunka Shutter Co., Ltd. and changed its name to Bunka Shutter Co., Ltd. in April 1970. Bunka Shutter Co., Ltd. was founded in 1955 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 | 221,076,000 10.99% | 199,179,000 9.25% | 182,313,000 5.30% | |||||||
Cost of revenue | 164,361,000 | 151,550,000 | 137,690,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 56,715,000 | 47,629,000 | 44,623,000 | |||||||
NOPBT Margin | 25.65% | 23.91% | 24.48% | |||||||
Operating Taxes | 5,273,000 | 3,498,000 | 3,451,000 | |||||||
Tax Rate | 9.30% | 7.34% | 7.73% | |||||||
NOPAT | 51,442,000 | 44,131,000 | 41,172,000 | |||||||
Net income | 10,582,000 33.97% | 7,899,000 17.79% | 6,706,000 -20.16% | |||||||
Dividends | (2,792,000) | (2,720,000) | (3,313,000) | |||||||
Dividend yield | 2.38% | 3.28% | 4.29% | |||||||
Proceeds from repurchase of equity | (15,000) | (7,159,000) | (6,087,000) | |||||||
BB yield | 0.01% | 8.62% | 7.89% | |||||||
Debt | ||||||||||
Debt current | 3,401,000 | 12,219,000 | 2,481,000 | |||||||
Long-term debt | 24,113,000 | 7,498,000 | 17,471,000 | |||||||
Deferred revenue | 7,000 | 7,000 | 8,000 | |||||||
Other long-term liabilities | 17,427,000 | 18,742,000 | 20,039,000 | |||||||
Net debt | (32,755,000) | (32,016,000) | (36,807,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,642,000 | 7,515,000 | 9,354,000 | |||||||
CAPEX | (4,635,000) | (3,507,000) | (2,604,000) | |||||||
Cash from investing activities | (16,894,000) | (1,569,000) | 13,000 | |||||||
Cash from financing activities | 9,513,000 | (10,964,000) | (9,646,000) | |||||||
FCF | 42,156,000 | 40,233,000 | 40,014,000 | |||||||
Balance | ||||||||||
Cash | 40,151,000 | 31,405,000 | 36,454,000 | |||||||
Long term investments | 20,118,000 | 20,328,000 | 20,305,000 | |||||||
Excess cash | 49,215,200 | 41,774,050 | 47,643,350 | |||||||
Stockholders' equity | 93,733,000 | 160,524,000 | 155,116,000 | |||||||
Invested Capital | 93,658,800 | 72,932,950 | 68,512,650 | |||||||
ROIC | 61.76% | 62.40% | 61.73% | |||||||
ROCE | 39.19% | 41.28% | 38.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 67,356 | 75,055 | 78,396 | |||||||
Price | 1,740.00 57.32% | 1,106.00 12.40% | 984.00 -6.64% | |||||||
Market cap | 117,198,685 41.18% | 83,011,333 7.61% | 77,141,678 -10.12% | |||||||
EV | 84,598,685 | 129,546,333 | 120,263,678 | |||||||
EBITDA | 62,156,000 | 52,052,000 | 49,080,000 | |||||||
EV/EBITDA | 1.36 | 2.49 | 2.45 | |||||||
Interest | 389,000 | 221,000 | 216,000 | |||||||
Interest/NOPBT | 0.69% | 0.46% | 0.48% |