XJPX6228
Market cap29mUSD
Jan 09, Last price
1,218.00JPY
1D
-6.81%
1Q
-12.75%
IPO
-9.67%
Name
JET Co Ltd
Chart & Performance
P/E
2.78
P/S
0.18
EPS
437.98
Div Yield, %
5.21%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
24.98b
+8.09%
Net income
1.65b
+37.89%
CFO
-1.18b
L-67.14%
Dividend
Dec 27, 202417 JPY/sh
Profile
J.E.T. Co., Ltd. engages in the design, development, manufacture, sale, maintenance, and service of semiconductor cleaning equipment in Japan. The company's product portfolio includes various types of semiconductors, such as SSD, HTS, BW, SC, QUANTUM, and VRC series products; bevel treatment LIBRA and dryer systems; and quarts tube and manual wet stations, spin dryers, and quarts tube storage products. It also provides internal short/open event checkers, electrolyte leak checkers, and ultrasonic welding monitoring systems. The company was incorporated in 2009 and is based in Asakuchi, Japan. J.E.T. Co., Ltd. is a subsidiary of Zeus Co.,Ltd.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 24,984,922 8.09% | 23,114,584 21.01% | |||
Cost of revenue | 22,370,944 | 18,733,448 | |||
Unusual Expense (Income) | |||||
NOPBT | 2,613,978 | 4,381,136 | |||
NOPBT Margin | 10.46% | 18.95% | |||
Operating Taxes | 793,614 | 465,463 | |||
Tax Rate | 30.36% | 10.62% | |||
NOPAT | 1,820,364 | 3,915,673 | |||
Net income | 1,651,180 37.89% | 1,197,431 2.57% | |||
Dividends | (239,395) | (233,740) | |||
Dividend yield | 0.57% | ||||
Proceeds from repurchase of equity | 2,532,925 | ||||
BB yield | -6.07% | ||||
| Debt | |||||
Debt current | 1,908,392 | 3,881,361 | |||
Long-term debt | 4,808,710 | 5,462,213 | |||
Deferred revenue | |||||
Other long-term liabilities | 73,416 | 65,758 | |||
Net debt | 3,399,634 | 4,445,786 | |||
| Cash flow | |||||
Cash from operating activities | (1,181,872) | (3,597,049) | |||
CAPEX | (34,862) | (109,005) | |||
Cash from investing activities | 106,202 | (210,970) | |||
Cash from financing activities | (338,035) | 3,731,235 | |||
FCF | (1,621,248) | (804,461) | |||
| Balance | |||||
Cash | 3,317,342 | 4,812,788 | |||
Long term investments | 126 | 85,000 | |||
Excess cash | 2,068,222 | 3,742,059 | |||
Stockholders' equity | 10,319,109 | 7,952,444 | |||
Invested Capital | 17,117,635 | 13,654,734 | |||
ROIC | 11.83% | 35.54% | |||
ROCE | 13.62% | 25.18% | |||
| EV | |||||
Common stock shares outstanding | 11,808 | 11,310 | |||
Price | 3,533.33 | ||||
Market cap | 41,721,885 | ||||
EV | 45,121,544 | ||||
EBITDA | 2,867,389 | 4,709,611 | |||
EV/EBITDA | 15.74 | ||||
Interest | 61,201 | 64,381 | |||
Interest/NOPBT | 2.34% | 1.47% | |||