Loading...
XJPX6157
Market cap118mUSD
Jan 21, Last price  
764.00JPY
1D
2.28%
1Q
3.53%
Jan 2017
1.46%
Name

NS Tool Co Ltd

Chart & Performance

D1W1MN
XJPX:6157 chart
P/E
14.41
P/S
2.10
EPS
53.01
Div Yield, %
3.69%
Shrs. gr., 5y
0.05%
Rev. gr., 5y
-2.91%
Revenues
9.04b
-6.38%
5,892,481,0005,251,881,0003,857,669,0004,977,519,0005,781,263,0005,997,866,0006,418,997,0007,402,832,0008,382,141,0008,825,991,0009,767,421,00010,476,459,0009,531,038,0008,100,276,0009,524,936,0009,656,612,0009,040,349,000
Net income
1.32b
-10.50%
727,143,000598,315,000242,528,000426,982,000535,345,000527,497,000694,676,000973,381,0001,342,655,0001,420,758,0001,903,458,0001,970,445,0001,545,724,0001,214,273,0001,522,553,0001,475,202,0001,320,319,000
CFO
1.83b
+13.64%
1,216,144,000549,691,000839,031,0001,225,657,000505,500,000731,156,0001,147,079,0001,619,436,0001,756,549,0001,894,838,0002,910,385,0001,868,843,0001,908,833,0002,526,121,0002,261,481,0001,614,354,0001,834,573,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 29, 2025

Profile

NS Tool Co., Ltd. manufactures and sells cutting tools in Japan. The company offers cubic boron nitride, polycrystalline diamond, and micro drill end mills; end mills for aluminum and resin; tool wear and flat drills; long neck end mill series for copper electrode; and thread mill. It provides solid carbide end mills for hi-tech industries. The company was formerly known as Nisshin Kogu Seisakusho Co., Ltd. and changed its name to NS Tool Co., Ltd. in 1991. NS Tool Co., Ltd. was founded in 1954 and is headquartered in Tokyo, Japan.
IPO date
Nov 01, 2004
Employees
352
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
9,040,349
-6.38%
9,656,612
1.38%
9,524,936
17.59%
Cost of revenue
7,172,517
7,547,866
7,413,029
Unusual Expense (Income)
NOPBT
1,867,832
2,108,746
2,111,907
NOPBT Margin
20.66%
21.84%
22.17%
Operating Taxes
585,863
635,072
625,172
Tax Rate
31.37%
30.12%
29.60%
NOPAT
1,281,969
1,473,674
1,486,735
Net income
1,320,319
-10.50%
1,475,202
-3.11%
1,522,553
25.39%
Dividends
(683,951)
(560,820)
(563,324)
Dividend yield
2.77%
2.14%
1.54%
Proceeds from repurchase of equity
(199,938)
(41)
(199,866)
BB yield
0.81%
0.00%
0.55%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
224,954
218,767
219,233
Net debt
(9,399,522)
(9,130,445)
(8,729,254)
Cash flow
Cash from operating activities
1,834,573
1,614,354
2,261,481
CAPEX
(563,266)
(686,549)
(659,536)
Cash from investing activities
(575,247)
(1,137,251)
(348,860)
Cash from financing activities
(883,877)
(560,861)
(763,166)
FCF
923,166
908,601
1,583,841
Balance
Cash
8,893,791
8,497,445
8,543,254
Long term investments
505,731
633,000
186,000
Excess cash
8,947,505
8,647,614
8,253,007
Stockholders' equity
17,523,791
16,895,107
15,948,530
Invested Capital
9,006,662
8,407,300
7,686,241
ROIC
14.72%
18.31%
19.13%
ROCE
10.40%
12.36%
13.24%
EV
Common stock shares outstanding
25,106
25,156
25,216
Price
985.00
-5.38%
1,041.00
-28.21%
1,450.00
-13.02%
Market cap
24,729,472
-5.57%
26,187,751
-28.38%
36,562,621
-12.93%
EV
15,329,950
17,057,306
27,833,367
EBITDA
2,495,359
2,778,658
2,804,221
EV/EBITDA
6.14
6.14
9.93
Interest
54
Interest/NOPBT
0.00%