XJPX6803
Market cap13mUSD
Dec 26, Last price
75.00JPY
1D
-2.60%
1Q
-15.73%
Jan 2017
-86.61%
Name
Teac Corp
Chart & Performance
Profile
Teac Corporation engages in the audio and information product businesses in Japan and internationally. Its audio products comprise high-end and general audio products; audio equipment for music production and broadcasting; and contract/professional audio products. The company's information products include recording and reproducing equipment for aircraft, medical image recording and reproducing products, and optical drives for industrial market, as well as measurement products, such as sensors/transducers, and data recorders; and in-flight entertainment, data storage, and disc publishing products. It also provides commissioned design and contract manufacturing solutions; business solutions; and repair and maintenance services. The company was incorporated in 1948 and is headquartered in Tokyo, Japan. Teac Corporation is a subsidiary of Global Acoustic Partners LLC.
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 | 15,672,000 -0.17% | 15,699,000 -1.91% | 16,004,000 9.70% | |||||||
Cost of revenue | 15,246,000 | 16,347,000 | 16,509,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 426,000 | (648,000) | (505,000) | |||||||
NOPBT Margin | 2.72% | |||||||||
Operating Taxes | 58,000 | 36,000 | 90,000 | |||||||
Tax Rate | 13.62% | |||||||||
NOPAT | 368,000 | (684,000) | (595,000) | |||||||
Net income | (53,000) -117.38% | 305,000 -22.19% | 392,000 30.23% | |||||||
Dividends | (29,000) | |||||||||
Dividend yield | 1.00% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,477,000 | 2,490,000 | 2,779,000 | |||||||
Long-term debt | 3,429,000 | 2,901,000 | 1,067,000 | |||||||
Deferred revenue | 732,000 | 1,039,000 | ||||||||
Other long-term liabilities | 576,000 | 11,000 | 19,000 | |||||||
Net debt | 4,679,000 | 4,000,000 | 2,347,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 116,000 | 294,000 | (153,000) | |||||||
CAPEX | (106,000) | (114,000) | (149,000) | |||||||
Cash from investing activities | (106,000) | (102,000) | (136,000) | |||||||
Cash from financing activities | (69,000) | (333,000) | (299,000) | |||||||
FCF | (405,000) | (1,900,000) | (1,369,000) | |||||||
Balance | ||||||||||
Cash | 1,227,000 | 1,196,000 | 1,304,000 | |||||||
Long term investments | 195,000 | 195,000 | ||||||||
Excess cash | 443,400 | 606,050 | 698,800 | |||||||
Stockholders' equity | 3,685,000 | 6,653,000 | 6,010,000 | |||||||
Invested Capital | 8,453,600 | 7,485,950 | 6,249,200 | |||||||
ROIC | 4.62% | |||||||||
ROCE | 4.78% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 28,805 | 28,806 | 28,807 | |||||||
Price | 101.00 -11.40% | 114.00 -3.39% | 118.00 -21.33% | |||||||
Market cap | 2,909,305 -11.41% | 3,283,884 -3.39% | 3,399,226 -21.34% | |||||||
EV | 7,588,305 | 7,283,884 | 5,746,226 | |||||||
EBITDA | 912,000 | (174,000) | (18,000) | |||||||
EV/EBITDA | 8.32 | |||||||||
Interest | 448,000 | 228,000 | 176,000 | |||||||
Interest/NOPBT | 105.16% |