XJPX6417
Market cap2.88bUSD
Dec 25, Last price
2,063.00JPY
1D
-0.46%
1Q
-4.34%
Jan 2017
-45.35%
Name
Sankyo Co Ltd
Chart & Performance
Profile
Sankyo Co., Ltd. manufactures and sells game machines and ball bearing supply systems in Japan. It operates through Pachinko Machines Business, Pachislot Machines Business, Ball Bearing Supply Systems Business, and Other Businesses segments. The Pachinko Machines Business segment produces and sells pachinko machines, machine gauges, as well as sells related parts. The Pachinko Machines Business segment produces and sells pachislot machines, and sells related parts. The Ball Bearing Supply Systems Business segment produces and sells pachinko and pachislot ball feeders, card system equipment, and parlor equipment and peripherals. The Other Businesses segment engages in real estate rental and sale of general molded parts. The company also offers mobile content services and operates a golf club. The company sells its products under the SANKYO and Bisty brands. Sankyo Co., Ltd. was incorporated in 1960 and is headquartered in Tokyo, 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 | 199,099,000 26.58% | 157,296,000 85.37% | 84,857,000 45.98% | |||||||
Cost of revenue | 126,346,000 | 98,517,000 | 63,295,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 72,753,000 | 58,779,000 | 21,562,000 | |||||||
NOPBT Margin | 36.54% | 37.37% | 25.41% | |||||||
Operating Taxes | 21,484,000 | 19,365,000 | 7,057,000 | |||||||
Tax Rate | 29.53% | 32.95% | 32.73% | |||||||
NOPAT | 51,269,000 | 39,414,000 | 14,505,000 | |||||||
Net income | 53,791,000 14.71% | 46,893,000 153.94% | 18,466,000 221.20% | |||||||
Dividends | (13,346,000) | (6,396,000) | (7,654,000) | |||||||
Dividend yield | 2.99% | 0.39% | 0.74% | |||||||
Proceeds from repurchase of equity | (96,529,000) | (766,000) | (9,236,000) | |||||||
BB yield | 21.59% | 0.05% | 0.89% | |||||||
Debt | ||||||||||
Debt current | (15,000) | (4,000) | ||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,189,000 | 5,906,000 | 5,652,000 | |||||||
Net debt | (137,044,000) | (279,781,000) | (247,037,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 47,589,000 | 35,103,000 | 22,707,000 | |||||||
CAPEX | (2,966,000) | (2,690,000) | (1,968,000) | |||||||
Cash from investing activities | 15,118,000 | 6,655,000 | 8,877,000 | |||||||
Cash from financing activities | (109,875,000) | (7,163,000) | (16,890,000) | |||||||
FCF | 33,311,000 | 32,635,000 | 18,841,000 | |||||||
Balance | ||||||||||
Cash | 205,440,000 | 267,609,000 | 233,012,000 | |||||||
Long term investments | (68,396,000) | 12,157,000 | 14,021,000 | |||||||
Excess cash | 127,089,050 | 271,901,200 | 242,790,150 | |||||||
Stockholders' equity | 276,515,000 | 618,768,000 | 549,801,000 | |||||||
Invested Capital | 133,677,950 | 24,669,800 | 28,677,850 | |||||||
ROIC | 64.75% | 147.76% | 44.36% | |||||||
ROCE | 27.90% | 19.65% | 7.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 267,053 | 293,551 | 305,629 | |||||||
Price | 1,674.00 -69.73% | 5,530.00 62.89% | 3,395.00 15.75% | |||||||
Market cap | 447,046,052 -72.46% | 1,623,338,136 56.45% | 1,037,611,474 14.54% | |||||||
EV | 310,002,052 | 1,646,215,136 | 1,053,448,474 | |||||||
EBITDA | 75,669,000 | 60,617,000 | 23,675,000 | |||||||
EV/EBITDA | 4.10 | 27.16 | 44.50 | |||||||
Interest | 84,000 | |||||||||
Interest/NOPBT | 0.39% |