XJPX5998
Market cap25mUSD
Jan 08, Last price
984.00JPY
1D
2.07%
1Q
15.90%
Jan 2017
-39.74%
Name
Advanex Inc
Chart & Performance
Profile
Advanex Inc., together with its subsidiaries, engages in the manufacture and sale of precision springs in Japan and internationally. It offers wire springs, including compression, extension, torsion, conical, and wire forming springs; and flat springs, such as precision presses, multi formings, forging presses, and insert collars. The company also provides deep drawings; insert moldings; spring assemblies; and standard products comprising tangles inserts, tangles inserts kits, LockOne, and instant lock products; and HEATNEX, a heat-generating material. It serves antenna and general electrical manufacturers; heavy electrical, plastic parts, switch, and bearing manufacturers; medical equipment manufacturers; and other industrial equipment manufacturers. The company was formerly known as Kato Spring Works Co., Ltd. and changed its name to Advanex Inc. in July 2001. Advanex Inc. was founded in 1930 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 | 26,549,467 7.80% | 24,628,999 13.38% | 21,722,466 11.17% | |||||||
Cost of revenue | 26,067,424 | 20,938,402 | 18,343,353 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 482,043 | 3,690,597 | 3,379,113 | |||||||
NOPBT Margin | 1.82% | 14.98% | 15.56% | |||||||
Operating Taxes | 350,914 | 391,193 | 208,835 | |||||||
Tax Rate | 72.80% | 10.60% | 6.18% | |||||||
NOPAT | 131,129 | 3,299,404 | 3,170,278 | |||||||
Net income | 268,868 347.05% | 60,143 -173.22% | (82,140) -112.97% | |||||||
Dividends | (49,377) | (41,696) | (41,316) | |||||||
Dividend yield | 0.82% | 0.86% | 0.62% | |||||||
Proceeds from repurchase of equity | (1,216) | 4,995,253 | (624) | |||||||
BB yield | 0.02% | -102.90% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 7,448,441 | 7,506,448 | 4,783,187 | |||||||
Long-term debt | 6,817,050 | 6,643,248 | 7,639,854 | |||||||
Deferred revenue | 1,183,280 | 1,213,358 | ||||||||
Other long-term liabilities | 1,265,938 | 106,807 | 51,703 | |||||||
Net debt | 8,574,977 | 9,559,929 | 8,470,979 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,048,902 | 279,371 | 945,120 | |||||||
CAPEX | (481,000) | (1,209,513) | (1,777,600) | |||||||
Cash from investing activities | (667,430) | (1,599,230) | (1,557,608) | |||||||
Cash from financing activities | (445,050) | 1,447,554 | (169,435) | |||||||
FCF | 193,360 | 1,927,070 | 1,719,499 | |||||||
Balance | ||||||||||
Cash | 5,225,710 | 3,847,767 | 3,175,062 | |||||||
Long term investments | 464,804 | 742,000 | 777,000 | |||||||
Excess cash | 4,363,041 | 3,358,317 | 2,865,939 | |||||||
Stockholders' equity | 7,217,982 | 7,050,314 | 6,750,102 | |||||||
Invested Capital | 18,207,103 | 17,860,826 | 16,355,154 | |||||||
ROIC | 0.73% | 19.29% | 20.42% | |||||||
ROCE | 2.10% | 17.14% | 17.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,113 | 4,114 | 4,105 | |||||||
Price | 1,465.00 24.15% | 1,180.00 -27.30% | 1,623.00 -0.06% | |||||||
Market cap | 6,025,797 24.13% | 4,854,486 -27.14% | 6,662,925 -0.22% | |||||||
EV | 14,600,774 | 14,414,415 | 15,133,904 | |||||||
EBITDA | 2,058,714 | 5,176,560 | 4,668,536 | |||||||
EV/EBITDA | 7.09 | 2.78 | 3.24 | |||||||
Interest | 350,924 | 258,838 | 206,261 | |||||||
Interest/NOPBT | 72.80% | 7.01% | 6.10% |