XJPX6513
Market cap39mUSD
Jan 21, Last price
1,132.00JPY
1D
0.09%
1Q
-7.21%
Jan 2017
-27.90%
Name
Origin Co Ltd
Chart & Performance
Profile
Origin Company, Limited manufactures and sells power supplies, semiconductor devices, precision machinery parts, system machinery, and synthetic resin paints primarily in Japan. The company's Electronics division offers power supply products, including high voltage direct current rectifiers, inverters, power supplies and generators for X-ray equipment, sputtering device and high-stability power supplies, compact power supplies for CTs, commutation devices for mobile communication bases, telecommunication center commutation devices, power supplies for rectifier units and electrostatic precipitators, hermetic converters, and power supply packages. Its Mechatronics division provides vacuum reflow soldering systems, condenser-type resistance welding machines, optical semiconductor cap sealers, and OCR atmospheric bonders, as well as an automated device that uses slit coating and vacuum bonding methods for LCMs and other devices. The company's Chemitronics division offers paints for products, such as automobile, consumer electronics, mobile phone, PC, digital camera, and others, as well as other various markets comprising heavy industry, electric parts, and architecture. Its Components division provides semiconductor devices comprising axial lead parts, surface mounting parts, diode modules, and high-voltage rectification diodes; and precision machinery parts that include small interactive clutches, torque and magnet limiters, compact limiters, one-way clutches, radial bearings, thrust bearings, pressure roller bearings, bearings with pulley, angular bearing, one-way hinges, selectable clutches, and interactive free-type clutches, as well as guide bearings with outer ring groove. The company was formerly known as Origin Electric Co., Ltd. and changed its name to Origin Company, Limited in April 2019. Origin Company, Limited was founded in 1938 and is headquartered in Saitama, 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 | 28,205,079 -11.96% | 32,036,917 -0.96% | 32,347,506 24.77% | |||||||
Cost of revenue | 28,670,100 | 31,205,106 | 29,928,474 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (465,021) | 831,811 | 2,419,032 | |||||||
NOPBT Margin | 2.60% | 7.48% | ||||||||
Operating Taxes | 263,049 | 697,578 | 501,776 | |||||||
Tax Rate | 83.86% | 20.74% | ||||||||
NOPAT | (728,070) | 134,233 | 1,917,256 | |||||||
Net income | (1,468,905) -501.80% | 365,584 -83.24% | 2,180,727 -288.57% | |||||||
Dividends | (205,349) | (400,156) | (211,806) | |||||||
Dividend yield | 2.90% | 5.08% | 2.80% | |||||||
Proceeds from repurchase of equity | (372,625) | (392,232) | (354) | |||||||
BB yield | 5.26% | 4.98% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 574,000 | 303,835 | 579,496 | |||||||
Long-term debt | 1,905,514 | 206,573 | 472,682 | |||||||
Deferred revenue | 5,266,857 | 5,345,271 | 5,423,686 | |||||||
Other long-term liabilities | 2,831,393 | 2,528,230 | 2,567,354 | |||||||
Net debt | (15,382,507) | (15,028,603) | (14,220,550) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,385 | 1,772,896 | 1,655,478 | |||||||
CAPEX | (800,796) | (802,227) | (517,458) | |||||||
Cash from investing activities | 200,176 | (1,464,074) | 1,756,888 | |||||||
Cash from financing activities | 1,020,877 | (1,882,147) | (1,134,866) | |||||||
FCF | (515,950) | 328,959 | 1,837,295 | |||||||
Balance | ||||||||||
Cash | 9,903,454 | 9,356,011 | 9,811,728 | |||||||
Long term investments | 7,958,567 | 6,183,000 | 5,461,000 | |||||||
Excess cash | 16,451,767 | 13,937,165 | 13,655,353 | |||||||
Stockholders' equity | 24,503,197 | 24,435,014 | 23,791,820 | |||||||
Invested Capital | 20,408,409 | 20,785,882 | 21,445,499 | |||||||
ROIC | 0.64% | 8.99% | ||||||||
ROCE | 2.37% | 6.88% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 5,758 | 6,022 | 6,207 | |||||||
Price | 1,230.00 -5.89% | 1,307.00 7.40% | 1,217.00 -16.07% | |||||||
Market cap | 7,082,294 -10.01% | 7,870,148 4.19% | 7,553,481 -16.79% | |||||||
EV | (5,903,218) | (4,770,650) | (4,133,140) | |||||||
EBITDA | 506,263 | 1,818,649 | 3,437,461 | |||||||
EV/EBITDA | ||||||||||
Interest | 12,800 | 6,417 | 10,369 | |||||||
Interest/NOPBT | 0.77% | 0.43% |