XJPX6471
Market cap2.09bUSD
Dec 26, Last price
676.00JPY
1D
0.90%
1Q
-9.55%
Jan 2017
-50.07%
Name
NSK Ltd
Chart & Performance
Profile
NSK Ltd., together with its subsidiaries, manufactures and sells industrial machinery bearings, automotive products, and precision machinery and parts worldwide. Its products include ball bearings; roller bearings; bearing units; super precision bearings; bearings for steel industry, mining and construction, papermaking machines, and pumps and compressors; and bearings for special environments, including sanitary, corrosive, vacuum, clean, high-temperature, non-magnetic requirement, and dust-contaminated environments. The company also provides automotive products, which comprise chassis products, such as electric power steerings, steering column and intermediate shafts, and hub unit bearings; power train products comprising engine parts and electrical accessories; and drive train products consisting of automatic and manual transmission, products for motorcycles and all-terrain vehicles, half toroidal CVT POWERTOROS units, and differential gear and propeller shafts. In addition, it offers precision machine components, including ball screws, linear guides, monocarriers, XY tables, and spindles; and accessories, including ball screw support bearings, air bearings, and clean grease, as well as support units for heavy and light loads, machine tools, and small equipment. Further, the company provides megatorque motors; maintenance and repair services; design, development, sales, and maintenance services for computer systems and networks; and sells industrial machinery bearings and automotive components. It serves agriculture, automotive, cement, food processing machinery, industrial motor, gearbox, injection molding machine, machine tool, medical device, mining and construction, motorcycle, office equipment, palm oil, papermaking machinery, pump and compressor, railway, semiconductor, steel, sugar, and wind turbine industries. NSK Ltd. was founded in 1914 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 | 788,867,000 -15.91% | 938,098,000 8.43% | 865,166,000 15.73% | |||||||
Cost of revenue | 764,539,000 | 961,182,000 | 892,137,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,328,000 | (23,084,000) | (26,971,000) | |||||||
NOPBT Margin | 3.08% | |||||||||
Operating Taxes | 11,955,000 | 13,264,000 | 11,851,000 | |||||||
Tax Rate | 49.14% | |||||||||
NOPAT | 12,373,000 | (36,348,000) | (38,822,000) | |||||||
Net income | 8,502,000 -53.82% | 18,412,000 11.00% | 16,587,000 4,572.39% | |||||||
Dividends | (15,037,000) | (15,386,000) | (10,259,000) | |||||||
Dividend yield | 3.44% | 3.95% | 2.71% | |||||||
Proceeds from repurchase of equity | (21,717,000) | 43,963,000 | (18,922,000) | |||||||
BB yield | 4.97% | -11.30% | 5.00% | |||||||
Debt | ||||||||||
Debt current | 128,273,000 | 129,780,000 | 112,762,000 | |||||||
Long-term debt | 214,340,000 | 231,034,000 | 214,444,000 | |||||||
Deferred revenue | 38,030,000 | 40,047,000 | ||||||||
Other long-term liabilities | 42,955,000 | 9,320,000 | 8,557,000 | |||||||
Net debt | 45,417,000 | 3,647,000 | (38,466,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 99,818,000 | 64,163,000 | 22,733,000 | |||||||
CAPEX | (49,933,000) | (51,749,000) | (36,063,000) | |||||||
Cash from investing activities | (90,814,000) | (48,778,000) | (19,973,000) | |||||||
Cash from financing activities | (24,780,000) | 4,417,000 | (48,224,000) | |||||||
FCF | 45,501,000 | (44,832,000) | (100,458,000) | |||||||
Balance | ||||||||||
Cash | 195,659,000 | 161,699,000 | 139,162,000 | |||||||
Long term investments | 101,537,000 | 195,468,000 | 226,510,000 | |||||||
Excess cash | 257,752,650 | 310,262,100 | 322,413,700 | |||||||
Stockholders' equity | 610,477,000 | 1,117,636,000 | 1,115,507,000 | |||||||
Invested Capital | 787,562,350 | 704,967,900 | 665,822,300 | |||||||
ROIC | 1.66% | |||||||||
ROCE | 2.28% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 494,269 | 514,779 | 514,227 | |||||||
Price | 883.70 16.89% | 756.00 2.72% | 736.00 -35.15% | |||||||
Market cap | 436,785,515 12.23% | 389,172,924 2.83% | 378,471,072 -35.13% | |||||||
EV | 500,177,515 | 937,940,924 | 881,063,072 | |||||||
EBITDA | 78,449,000 | 35,292,000 | 29,587,000 | |||||||
EV/EBITDA | 6.38 | 26.58 | 29.78 | |||||||
Interest | 2,855,000 | 3,380,000 | 2,143,000 | |||||||
Interest/NOPBT | 11.74% |