XJPX6750
Market cap696mUSD
Jan 15, Last price
1,432.00JPY
1D
-0.35%
1Q
-2.44%
Jan 2017
46.97%
IPO
1,078.73%
Name
Elecom Co Ltd
Chart & Performance
Profile
Elecom Co., Ltd. manufactures and sells personal computer and digital device related products worldwide. The company offers peripherals, I/O devices, and PC accessories, such as mouse pads, mice, and keyboards; tablet PCs and smartphones; and network products, such as wireless LAN routers, as well as cloud and installation services for wireless LAN access points. It also provides digital device related to games, furniture, in-vehicle, lifestyle, video-audio, camera, TV, and hygiene, as well as health care products. The company was incorporated in 1986 and is headquartered in Osaka, 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 | 110,169,000 6.21% | 103,727,000 -3.38% | 107,358,000 -0.63% | |||||||
Cost of revenue | 101,605,000 | 95,928,000 | 96,836,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,564,000 | 7,799,000 | 10,522,000 | |||||||
NOPBT Margin | 7.77% | 7.52% | 9.80% | |||||||
Operating Taxes | 3,529,000 | 3,319,000 | 3,625,000 | |||||||
Tax Rate | 41.21% | 42.56% | 34.45% | |||||||
NOPAT | 5,035,000 | 4,480,000 | 6,897,000 | |||||||
Net income | 9,985,000 22.83% | 8,129,000 -21.82% | 10,398,000 -3.29% | |||||||
Dividends | (3,522,000) | (3,271,000) | (3,370,000) | |||||||
Dividend yield | 2.74% | 3.06% | 2.53% | |||||||
Proceeds from repurchase of equity | (4,645,000) | 16,000 | (9,915,000) | |||||||
BB yield | 3.61% | -0.01% | 7.43% | |||||||
Debt | ||||||||||
Debt current | 500,000 | 500,000 | 500,000 | |||||||
Long-term debt | 66,000 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,123,000 | 753,000 | 486,000 | |||||||
Net debt | (53,833,000) | (57,242,000) | (56,557,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,669,000 | 9,161,000 | 9,665,000 | |||||||
CAPEX | (3,098,000) | (6,749,000) | (3,450,000) | |||||||
Cash from investing activities | (2,428,000) | (7,110,000) | (5,664,000) | |||||||
Cash from financing activities | (8,169,000) | (3,255,000) | (14,127,000) | |||||||
FCF | (3,125,000) | 5,504,000 | (5,421,000) | |||||||
Balance | ||||||||||
Cash | 52,355,000 | 55,113,000 | 54,462,000 | |||||||
Long term investments | 2,044,000 | 2,629,000 | 2,595,000 | |||||||
Excess cash | 48,890,550 | 52,555,650 | 51,689,100 | |||||||
Stockholders' equity | 89,423,000 | 156,266,000 | 151,605,000 | |||||||
Invested Capital | 41,179,450 | 28,075,350 | 28,937,900 | |||||||
ROIC | 14.54% | 15.72% | 29.86% | |||||||
ROCE | 9.51% | 9.49% | 12.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 83,263 | 85,286 | 90,610 | |||||||
Price | 1,544.00 23.03% | 1,255.00 -14.74% | 1,472.00 -40.07% | |||||||
Market cap | 128,558,072 20.11% | 107,033,930 -19.75% | 133,377,920 -39.91% | |||||||
EV | 74,741,072 | 126,431,930 | 153,808,920 | |||||||
EBITDA | 11,840,000 | 10,561,000 | 12,600,000 | |||||||
EV/EBITDA | 6.31 | 11.97 | 12.21 | |||||||
Interest | 1,000 | 1,000 | 6,000 | |||||||
Interest/NOPBT | 0.01% | 0.01% | 0.06% |