Loading...
XJPX6161
Market cap58mUSD
Jan 15, Last price  
915.00JPY
1D
0.00%
1Q
8.93%
Jan 2017
46.81%
IPO
-16.15%
Name

Estic Corp

Chart & Performance

D1W1MN
XJPX:6161 chart
P/E
8.04
P/S
1.28
EPS
113.82
Div Yield, %
2.51%
Shrs. gr., 5y
-1.78%
Rev. gr., 5y
1.51%
Revenues
7.13b
+6.09%
2,338,185,0001,410,971,0001,760,895,0002,477,634,0002,497,442,0002,733,082,0002,903,934,0003,573,630,0004,136,562,0004,981,138,0006,612,716,0006,773,705,0005,294,631,0005,754,200,0006,718,893,0007,127,832,000
Net income
1.13b
+4.99%
185,603,00034,608,000131,869,000285,408,000292,766,000318,020,000370,959,000458,504,000598,672,000858,485,0001,135,735,0001,193,317,000729,660,000820,228,0001,079,587,0001,133,429,000
CFO
377m
-39.22%
480,132,000345,039,000307,461,00076,200,00097,104,000262,234,000258,509,000140,213,000335,114,000619,402,000679,256,0001,156,067,000981,103,0001,257,271,000620,256,000376,961,000
Dividend
Mar 18, 20250 JPY/sh

Profile

Estic Corporation designs, manufactures, and sells electric power tools, industrial robots, and automatic assembly lines in Europe, Africa, Asia, Oceania, and the United States. The company's products include handheld nutrunners; fixtured nutrunners; automated machine; robotic tightening; tracer arm; servo press; and other custom-made solutions. Estic Corporation was incorporated in 1993 and is headquartered in Moriguchi, Japan.
URL
https://www.estic.co.jp/
IPO date
Jan 30, 2006
Employees
207
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
7,127,832
6.09%
6,718,893
16.77%
5,754,200
8.68%
Cost of revenue
4,221,651
3,949,548
3,531,203
Unusual Expense (Income)
NOPBT
2,906,181
2,769,345
2,222,997
NOPBT Margin
40.77%
41.22%
38.63%
Operating Taxes
402,577
428,087
363,902
Tax Rate
13.85%
15.46%
16.37%
NOPAT
2,503,604
2,341,258
1,859,095
Net income
1,133,429
4.99%
1,079,587
31.62%
820,228
12.41%
Dividends
(228,621)
(168,728)
(151,429)
Dividend yield
2.44%
1.86%
1.30%
Proceeds from repurchase of equity
4,201
2,657
BB yield
-0.05%
-0.02%
Debt
Debt current
29,011
22,479
3,509
Long-term debt
92,967
122,627
14,393
Deferred revenue
286,162
Other long-term liabilities
303,839
323,659
1,117
Net debt
(2,119,417)
(2,599,923)
(2,494,506)
Cash flow
Cash from operating activities
376,961
620,256
1,257,271
CAPEX
(702,704)
(260,222)
(312,197)
Cash from investing activities
(845,826)
(259,760)
(317,448)
Cash from financing activities
(244,453)
(173,016)
(154,539)
FCF
870,553
1,527,671
1,946,860
Balance
Cash
1,573,130
2,247,466
2,030,017
Long term investments
668,265
497,563
482,391
Excess cash
1,885,003
2,409,084
2,224,698
Stockholders' equity
10,170,230
9,126,558
8,092,023
Invested Capital
7,863,524
6,015,698
5,129,387
ROIC
36.08%
42.01%
36.12%
ROCE
29.81%
32.87%
30.20%
EV
Common stock shares outstanding
9,943
9,932
9,922
Price
943.00
3.06%
915.00
-21.79%
1,170.00
-1.06%
Market cap
9,376,499
3.17%
9,088,210
-21.71%
11,608,733
-1.00%
EV
7,388,904
6,591,660
9,184,575
EBITDA
3,056,688
2,885,677
2,340,234
EV/EBITDA
2.42
2.28
3.92
Interest
1,000
Interest/NOPBT
0.00%