XJPX6306
Market cap171mUSD
Jan 20, Last price
700.00JPY
1D
-0.43%
1Q
-0.29%
Jan 2017
65.09%
Name
Nikko Co Ltd
Chart & Performance
Profile
Nikko Co., Ltd. engages in the manufacture and sale of asphalt mixing and concrete batching plants in Asia. It offers asphalt mixing plants, including main units, aggregate supply units, combustion units, dust collectors, asphalt supply systems, and control systems; hot mix silo, filler silo, and dust mixers; and recycling, exhaust gas treatment, deodorization, and crushing systems. The company also provides concrete batching plants comprising air seal, automatic cleaning, and waste-water treatment systems, as well as control panels and water-pressure devices; and mixers. In addition, it offers belt conveyor systems; beverage container recycling, plastic recycling, and soil remediation plants; environmental equipment; and system control panels and software, as well as maintenance services and remote control systems. The company was formerly known as Nihon Kogu Product Co., Ltd. and changed its name to Nikko Co., Ltd. in February 1968. Nikko Co., Ltd. was incorporated in 1919 and is headquartered in Akashi, 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 | 44,097,000 11.17% | 39,665,000 2.11% | 38,846,000 2.59% | |||||||
Cost of revenue | 41,726,000 | 38,268,000 | 36,532,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,371,000 | 1,397,000 | 2,314,000 | |||||||
NOPBT Margin | 5.38% | 3.52% | 5.96% | |||||||
Operating Taxes | 987,000 | 751,000 | 985,000 | |||||||
Tax Rate | 41.63% | 53.76% | 42.57% | |||||||
NOPAT | 1,384,000 | 646,000 | 1,329,000 | |||||||
Net income | 1,312,000 28.63% | 1,020,000 -38.14% | 1,649,000 -20.80% | |||||||
Dividends | (1,149,000) | (1,147,000) | (1,260,000) | |||||||
Dividend yield | 3.92% | 4.73% | 5.43% | |||||||
Proceeds from repurchase of equity | 974,000 | |||||||||
BB yield | -4.20% | |||||||||
Debt | ||||||||||
Debt current | 6,166,000 | 3,312,000 | 2,229,000 | |||||||
Long-term debt | 4,550,000 | 2,453,000 | 1,583,000 | |||||||
Deferred revenue | 2,394,000 | 2,308,000 | ||||||||
Other long-term liabilities | 2,682,000 | 336,000 | 358,000 | |||||||
Net debt | (10,203,000) | (9,101,000) | (13,998,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,332,000 | (1,644,000) | 2,224,000 | |||||||
CAPEX | (2,321,000) | (2,174,000) | (1,697,000) | |||||||
Cash from investing activities | (2,333,000) | (1,226,000) | (2,165,000) | |||||||
Cash from financing activities | 3,185,000 | 710,000 | (282,000) | |||||||
FCF | 486,000 | (3,758,000) | (643,000) | |||||||
Balance | ||||||||||
Cash | 15,551,000 | 10,317,000 | 12,436,000 | |||||||
Long term investments | 5,368,000 | 4,549,000 | 5,374,000 | |||||||
Excess cash | 18,714,150 | 12,882,750 | 15,867,700 | |||||||
Stockholders' equity | 26,035,000 | 54,428,000 | 55,001,000 | |||||||
Invested Capital | 27,767,850 | 26,946,250 | 22,141,300 | |||||||
ROIC | 5.06% | 2.63% | 6.37% | |||||||
ROCE | 5.08% | 3.51% | 6.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,312 | 38,261 | 38,216 | |||||||
Price | 766.00 20.82% | 634.00 4.45% | 607.00 -16.96% | |||||||
Market cap | 29,347,349 20.98% | 24,257,475 4.57% | 23,196,822 -17.25% | |||||||
EV | 19,201,349 | 45,115,475 | 39,338,822 | |||||||
EBITDA | 3,394,000 | 2,387,000 | 3,073,000 | |||||||
EV/EBITDA | 5.66 | 18.90 | 12.80 | |||||||
Interest | 119,000 | 77,000 | 50,000 | |||||||
Interest/NOPBT | 5.02% | 5.51% | 2.16% |