XJPX
6393
Market cap70mUSD
Oct 10, Last price
2,827.00JPY
1D
-0.80%
1Q
3.97%
Jan 2017
29.64%
Name
Yuken Kogyo Co Ltd
Chart & Performance
Profile
Yuken Kogyo Co., Ltd. develops, manufactures, and sells hydraulic equipment and systems, and environmental machinery in Japan and internationally. The company offers hydraulic pumps and motors; proportional electro-hydraulic controls; pressure control, flow control, directional control, modular, logic, and linear servo valves; and AC servo motor driven pumps. It also provides various hydraulic systems for industrial machine and marine use; special hydraulic power units; and various power packs. In addition, the company offers PET bottle compacting presses, automatic chip compactors, and various garbage compactors/separators. Yuken Kogyo Co., Ltd. was founded in 1929 and is headquartered in Ayase, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2025‑03 | 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
Income | ||||||||||
Revenues | 33,496,199 13.50% | 29,511,517 2.88% | 28,684,827 -1.71% | |||||||
Cost of revenue | 26,461,524 | 23,068,971 | 22,754,334 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,034,675 | 6,442,546 | 5,930,493 | |||||||
NOPBT Margin | 21.00% | 21.83% | 20.67% | |||||||
Operating Taxes | 494,613 | 482,487 | 607,646 | |||||||
Tax Rate | 7.03% | 7.49% | 10.25% | |||||||
NOPAT | 6,540,062 | 5,960,059 | 5,322,847 | |||||||
Net income | 1,249,115 59.00% | 785,625 -42.61% | 1,368,950 3.33% | |||||||
Dividends | (406,223) | (409,149) | (364,177) | |||||||
Dividend yield | 4.34% | 4.49% | 4.68% | |||||||
Proceeds from repurchase of equity | (228,128) | (300,496) | 1,889,560 | |||||||
BB yield | 2.44% | 3.30% | -24.27% | |||||||
Debt | ||||||||||
Debt current | 5,008,356 | 4,298,359 | 3,901,296 | |||||||
Long-term debt | 2,459,743 | 2,540,306 | 2,277,346 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,717,794 | 3,622,833 | 3,644,740 | |||||||
Net debt | (2,654,157) | (2,894,642) | (2,718,623) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,084,320 | 3,233,365 | 162,210 | |||||||
CAPEX | (1,661,865) | (1,896,551) | (1,606,060) | |||||||
Cash from investing activities | (1,401,250) | (1,533,084) | (1,100,395) | |||||||
Cash from financing activities | (578,514) | (535,509) | (399,080) | |||||||
FCF | 5,010,630 | 4,624,295 | 1,295,784 | |||||||
Balance | ||||||||||
Cash | 6,508,567 | 6,205,469 | 5,091,265 | |||||||
Long term investments | 3,613,689 | 3,527,838 | 3,806,000 | |||||||
Excess cash | 8,447,446 | 8,257,731 | 7,463,024 | |||||||
Stockholders' equity | 25,844,141 | 23,924,545 | 21,660,811 | |||||||
Invested Capital | 30,067,168 | 27,955,721 | 26,419,415 | |||||||
ROIC | 22.54% | 21.92% | 21.74% | |||||||
ROCE | 18.26% | 17.79% | 17.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,833 | 3,934 | 4,060 | |||||||
Price | 2,440.00 5.45% | 2,314.00 20.65% | 1,918.00 9.16% | |||||||
Market cap | 9,352,813 2.73% | 9,104,125 16.93% | 7,786,226 8.02% | |||||||
EV | 10,421,633 | 9,759,869 | 8,013,130 | |||||||
EBITDA | 8,388,201 | 7,644,443 | 7,040,758 | |||||||
EV/EBITDA | 1.24 | 1.28 | 1.14 | |||||||
Interest | 242,452 | 181,663 | 188,513 | |||||||
Interest/NOPBT | 3.45% | 2.82% | 3.18% |