XJPX6395
Market cap922mUSD
Dec 25, Last price
1,139.50JPY
1D
0.22%
1Q
17.24%
Jan 2017
-22.59%
Name
Tadano Ltd
Chart & Performance
Profile
Tadano Ltd., together with its subsidiaries, develops, produces, distributes, and services lifting equipment worldwide. The company offers all-terrain, rough terrain, truck, telescopic boom crawler, lattice boom crawler, and loader cranes; aerial work platforms; special purpose vehicles; and used equipment. It also provides components, such as hydraulic cylinders; and repair and maintenance services. The company was formerly known as Tadano Iron Works Co., Ltd. and changed its name to Tadano Ltd. in 1989. Tadano Ltd. was founded in 1919 and is headquartered in Takamatsu, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 280,266,000 36.28% | 257,242,024 38.23% | 205,661,000 10.51% | |||||||
Cost of revenue | 228,909,000 | 244,903,493 | 172,672,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 51,357,000 | 12,338,531 | 32,989,000 | |||||||
NOPBT Margin | 18.32% | 4.80% | 16.04% | |||||||
Operating Taxes | 10,174,000 | 8,105,313 | 3,097,000 | |||||||
Tax Rate | 19.81% | 65.69% | 9.39% | |||||||
NOPAT | 41,183,000 | 4,233,218 | 29,892,000 | |||||||
Net income | 7,773,000 -40.65% | 2,946,659 -122.69% | 13,096,000 -200.84% | |||||||
Dividends | (1,522,000) | (507,000) | (760,000) | |||||||
Dividend yield | 1.02% | 0.44% | 0.58% | |||||||
Proceeds from repurchase of equity | (1,000) | (1,000) | ||||||||
BB yield | 0.00% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 45,845,000 | 41,538,000 | 35,804,000 | |||||||
Long-term debt | 45,470,000 | 56,797,000 | 66,158,000 | |||||||
Deferred revenue | 3,020,000 | 3,287,000 | 9,818,000 | |||||||
Other long-term liabilities | 10,609,000 | 9,575,000 | 924,000 | |||||||
Net debt | (13,601,000) | (7,222,000) | (24,476,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,121,000 | (20,419,000) | 17,332,000 | |||||||
CAPEX | (3,115,000) | (3,788,000) | (2,596,000) | |||||||
Cash from investing activities | (3,983,000) | 4,517,000 | (7,084,000) | |||||||
Cash from financing activities | (13,253,000) | (5,048,000) | (471,000) | |||||||
FCF | (51,917,000) | (10,853,782) | 42,383,000 | |||||||
Balance | ||||||||||
Cash | 94,343,000 | 98,158,000 | 118,396,000 | |||||||
Long term investments | 10,573,000 | 7,399,000 | 8,042,000 | |||||||
Excess cash | 90,902,700 | 92,694,899 | 116,154,950 | |||||||
Stockholders' equity | 166,312,000 | 153,376,000 | 143,332,000 | |||||||
Invested Capital | 240,812,300 | 181,248,101 | 149,551,050 | |||||||
ROIC | 21.10% | 2.51% | 19.52% | |||||||
ROCE | 15.35% | 4.46% | 12.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 126,877 | 126,805 | 126,742 | |||||||
Price | 1,179.00 14.47% | 917.00 -22.75% | 1,030.00 -13.23% | |||||||
Market cap | 149,587,983 14.59% | 116,280,185 -22.66% | 130,544,260 -13.18% | |||||||
EV | 136,315,983 | 109,597,185 | 107,266,260 | |||||||
EBITDA | 57,370,000 | 18,890,514 | 38,566,000 | |||||||
EV/EBITDA | 2.38 | 5.80 | 2.78 | |||||||
Interest | 1,847,000 | 879,998 | 660,000 | |||||||
Interest/NOPBT | 3.60% | 7.13% | 2.00% |