XJPX6845
Market cap4.12bUSD
Dec 24, Last price
1,237.00JPY
1D
-2.29%
1Q
5.88%
Jan 2017
-24.80%
Name
Azbil Corp
Chart & Performance
Profile
Azbil Corporation provides automation products and services worldwide. It operates through three segments: Building Automation Business, Advanced Automation Business, and Life Automation Business. The Building Automation Business segment supplies commercial buildings and production facilities with automatic heating ventilation; and air conditioning control and security systems, including products, engineering, and related services. This segment serves office buildings, research laboratories, factories, data centers, government offices, hotels, shopping centers, hospitals, schools, airports, etc. The Advance Automation Business segment supplies automation control systems, switches and sensors, and engineering and maintenance services to industrial plants and factories. This segment serves customers in the fields of petrochemicals and chemicals, oil refining, electric power and gas, iron and steel, waste management, water supply and sewerage, pulp and paper, ships, etc.; and food, automobiles, electrical and electronics, and semiconductors, as well as manufacturing equipment. The Life Automation Business segment supplies meters for lifelines, residential central air-conditioning systems, and life sciences research; and manufactures and sells manufacturing equipment and environmental equipment for the pharmaceutical and medical fields, as well as offers related services. This segment serves gas companies, local government, pharmaceutical manufacturer, and house builders. The company was formerly known as Yamatake Corporation and changed its name to Azbil Corporation in April 2012. Azbil Corporation was founded in 1906 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 | 290,938,000 4.50% | 278,406,000 8.52% | 256,551,000 3.94% | |||||||
Cost of revenue | 180,289,000 | 178,838,000 | 162,953,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 110,649,000 | 99,568,000 | 93,598,000 | |||||||
NOPBT Margin | 38.03% | 35.76% | 36.48% | |||||||
Operating Taxes | 10,914,000 | 8,812,000 | 8,623,000 | |||||||
Tax Rate | 9.86% | 8.85% | 9.21% | |||||||
NOPAT | 99,735,000 | 90,756,000 | 84,975,000 | |||||||
Net income | 30,207,000 33.65% | 22,602,000 8.75% | 20,784,000 4.35% | |||||||
Dividends | (9,477,000) | (8,613,000) | (8,419,000) | |||||||
Dividend yield | 1.71% | 1.78% | 1.49% | |||||||
Proceeds from repurchase of equity | (8,369,000) | (13,726,000) | (10,953,000) | |||||||
BB yield | 1.51% | 2.83% | 1.94% | |||||||
Debt | ||||||||||
Debt current | 7,468,000 | 8,812,000 | 8,046,000 | |||||||
Long-term debt | 3,989,000 | 5,801,000 | 1,802,000 | |||||||
Deferred revenue | 4,186,000 | 3,816,000 | ||||||||
Other long-term liabilities | 8,695,000 | 4,011,000 | 3,164,000 | |||||||
Net debt | (94,642,000) | (91,707,000) | (106,940,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 27,540,000 | 13,118,000 | 10,120,000 | |||||||
CAPEX | (7,688,000) | (10,216,000) | (15,322,000) | |||||||
Cash from investing activities | (2,360,000) | (1,977,000) | (3,990,000) | |||||||
Cash from financing activities | (22,455,000) | (19,694,000) | (20,584,000) | |||||||
FCF | 80,424,000 | 74,493,000 | 66,398,000 | |||||||
Balance | ||||||||||
Cash | 79,979,000 | 78,706,000 | 89,754,000 | |||||||
Long term investments | 26,120,000 | 27,614,000 | 27,034,000 | |||||||
Excess cash | 91,552,100 | 92,399,700 | 103,960,450 | |||||||
Stockholders' equity | 246,073,000 | 415,649,000 | 403,924,000 | |||||||
Invested Capital | 151,481,900 | 125,397,300 | 107,746,550 | |||||||
ROIC | 72.04% | 77.85% | 86.73% | |||||||
ROCE | 45.49% | 45.68% | 44.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 132,263 | 134,327 | 137,838 | |||||||
Price | 4,194.00 16.18% | 3,610.00 -11.74% | 4,090.00 -14.17% | |||||||
Market cap | 554,711,467 14.39% | 484,920,470 -13.98% | 563,757,420 -15.20% | |||||||
EV | 463,434,467 | 585,324,470 | 648,431,420 | |||||||
EBITDA | 116,693,000 | 104,522,000 | 98,445,000 | |||||||
EV/EBITDA | 3.97 | 5.60 | 6.59 | |||||||
Interest | 271,000 | 147,000 | 123,000 | |||||||
Interest/NOPBT | 0.24% | 0.15% | 0.13% |