XJPX6289
Market cap250mUSD
Jan 15, Last price
1,462.00JPY
1D
-1.81%
1Q
-20.41%
Jan 2017
-23.05%
Name
Giken Ltd
Chart & Performance
Profile
Giken Ltd. engages in the manufacture and sale of construction machinery. It offers hydraulic pile jacking machines; clamp cranes; pile and unit runners; and auxiliary equipment, including piler stages, piler jets, jet locks and jet nozzles, hoses, jet pipes, pile lasers, pile rollers, hose rollers, auger head replacement attachments, casing scrapers, reaction stands, module boxes, and spreader beams. In addition, the company develops automated parking facilities. Giken Ltd. was formerly known as Giken Seisakusho Co., Ltd. and changed its name to Giken Ltd. in December 2013. The company was founded in 1967 and is headquartered in Kochi, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 29,481,000 0.71% | 29,272,000 -3.64% | 30,378,000 9.99% | |||||||
Cost of revenue | 18,613,000 | 19,462,000 | 19,257,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,868,000 | 9,810,000 | 11,121,000 | |||||||
NOPBT Margin | 36.86% | 33.51% | 36.61% | |||||||
Operating Taxes | 333,000 | 715,000 | 1,591,000 | |||||||
Tax Rate | 3.06% | 7.29% | 14.31% | |||||||
NOPAT | 10,535,000 | 9,095,000 | 9,530,000 | |||||||
Net income | 2,437,000 188.06% | 846,000 -73.84% | 3,234,000 5.24% | |||||||
Dividends | (1,078,000) | (1,512,000) | (1,918,000) | |||||||
Dividend yield | 2.26% | 2.71% | 2.14% | |||||||
Proceeds from repurchase of equity | (925,000) | (575,000) | 129,000 | |||||||
BB yield | 1.94% | 1.03% | -0.14% | |||||||
Debt | ||||||||||
Debt current | 94,000 | 453,000 | 875,000 | |||||||
Long-term debt | 205,000 | 338,000 | 514,000 | |||||||
Deferred revenue | (93,000) | (92,000) | ||||||||
Other long-term liabilities | 165,000 | 135,000 | 944,000 | |||||||
Net debt | (11,735,000) | (11,180,000) | (12,640,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,139,000 | 2,039,000 | 5,923,000 | |||||||
CAPEX | (1,240,000) | (1,781,000) | (1,876,000) | |||||||
Cash from investing activities | 55,000 | (156,000) | (4,216,000) | |||||||
Cash from financing activities | (2,501,000) | (1,975,000) | (1,940,000) | |||||||
FCF | 3,865,000 | 15,637,000 | 10,376,000 | |||||||
Balance | ||||||||||
Cash | 10,180,000 | 9,917,000 | 12,818,000 | |||||||
Long term investments | 1,854,000 | 2,054,000 | 1,211,000 | |||||||
Excess cash | 10,559,950 | 10,507,400 | 12,510,100 | |||||||
Stockholders' equity | 32,100,000 | 30,305,000 | 31,423,000 | |||||||
Invested Capital | 30,351,050 | 24,885,600 | 29,810,900 | |||||||
ROIC | 38.14% | 33.26% | 31.57% | |||||||
ROCE | 26.56% | 27.64% | 26.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,788 | 27,474 | 27,500 | |||||||
Price | 1,784.00 -12.07% | 2,029.00 -37.67% | 3,255.00 -31.26% | |||||||
Market cap | 47,789,152 -14.27% | 55,745,541 -37.72% | 89,512,699 -31.18% | |||||||
EV | 36,054,152 | 44,565,541 | 77,386,699 | |||||||
EBITDA | 12,452,000 | 11,639,000 | 13,082,000 | |||||||
EV/EBITDA | 2.90 | 3.83 | 5.92 | |||||||
Interest | 2,000 | 55,000 | 14,000 | |||||||
Interest/NOPBT | 0.02% | 0.56% | 0.13% |