XJPX6448
Market cap4.41bUSD
Dec 24, Last price
2,708.50JPY
1D
-1.08%
1Q
-3.04%
Jan 2017
28.43%
Name
Brother Industries Ltd
Chart & Performance
Profile
Brother Industries, Ltd. manufactures and sells communications and printing equipment in Japan, the Americas, Europe, Asia, Oceania, the Middle East, Africa, and internationally. It operates through six segments Printing & Solutions, Personal & Home, Machinery, Network & Contents, Domino, and Others. The Printing & Solutions segment offers inkjet printers; all-in-one black-and-white and color laser printers; fax machines and scanners; and electronic stationary comprising labeling systems, and label and mobile printers. The Personal & Home segment provides home sewing and cutting machines, sewing and embroidery machines, and commercial embroidery machines. The Machinery segment offers industrial sewing machines, machine tools, and garment printers, as well as industrial parts, such as reducers and gears. The Network & Contents segment provides online karaoke systems, music boxes, applications for smartphones/tablets, health care supporting equipment, and content services, as well as manages Karaoke clubs. The Domino segment offers coding and marking equipment, and digital printing equipment. The Others segment engages in real estate and other activities. The company was formerly known as Nippon Sewing Machine Manufacturing Co. and changed its name to Brother Industries, Ltd. in 1962. Brother Industries, Ltd. was founded in 1908 and is headquartered in Nagoya, 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 | 822,930,000 0.94% | 815,269,000 14.68% | 710,938,000 12.52% | |||||||
Cost of revenue | 773,064,000 | 845,210,000 | 702,976,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 49,866,000 | (29,941,000) | 7,962,000 | |||||||
NOPBT Margin | 6.06% | 1.12% | ||||||||
Operating Taxes | 20,861,000 | 17,866,000 | 24,914,000 | |||||||
Tax Rate | 41.83% | 312.91% | ||||||||
NOPAT | 29,005,000 | (47,807,000) | (16,952,000) | |||||||
Net income | 31,645,000 -19.03% | 39,082,000 -35.96% | 61,030,000 148.90% | |||||||
Dividends | (17,421,000) | (17,510,000) | (16,397,000) | |||||||
Dividend yield | 2.41% | 3.42% | 2.81% | |||||||
Proceeds from repurchase of equity | (3,000) | 870,000 | (3,005,000) | |||||||
BB yield | 0.00% | -0.17% | 0.52% | |||||||
Debt | ||||||||||
Debt current | 36,823,000 | 20,121,000 | ||||||||
Long-term debt | 56,420,000 | 21,579,000 | 39,024,000 | |||||||
Deferred revenue | 2,562,000 | 2,049,000 | 1,600,000 | |||||||
Other long-term liabilities | 22,955,000 | 42,827,000 | 40,920,000 | |||||||
Net debt | (152,220,000) | (121,706,000) | (173,374,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 141,028,000 | 14,432,000 | 72,254,000 | |||||||
CAPEX | (38,015,000) | (42,482,000) | (35,842,000) | |||||||
Cash from investing activities | (42,068,000) | (32,198,000) | (40,781,000) | |||||||
Cash from financing activities | (61,584,000) | (36,638,000) | (65,191,000) | |||||||
FCF | 2,921,000 | (142,400,000) | (67,628,000) | |||||||
Balance | ||||||||||
Cash | 166,146,000 | 129,909,000 | 179,334,000 | |||||||
Long term investments | 42,494,000 | 50,199,000 | 53,185,000 | |||||||
Excess cash | 167,493,500 | 139,344,550 | 196,972,100 | |||||||
Stockholders' equity | 653,641,000 | 1,183,943,000 | 1,135,330,000 | |||||||
Invested Capital | 554,653,500 | 534,161,450 | 433,500,900 | |||||||
ROIC | 5.33% | |||||||||
ROCE | 6.84% | 1.25% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 256,282 | 256,744 | 260,615 | |||||||
Price | 2,821.50 41.64% | 1,992.00 -10.95% | 2,237.00 -8.66% | |||||||
Market cap | 723,100,893 41.39% | 511,434,805 -12.27% | 582,994,950 -8.68% | |||||||
EV | 570,953,893 | 991,369,805 | 996,242,950 | |||||||
EBITDA | 97,403,000 | 12,634,000 | 46,662,000 | |||||||
EV/EBITDA | 5.86 | 78.47 | 21.35 | |||||||
Interest | 3,441,000 | 4,983,000 | 3,338,000 | |||||||
Interest/NOPBT | 6.90% | 41.92% |