XJPX6855
Market cap175mUSD
Jan 17, Last price
2,168.00JPY
1D
1.69%
1Q
-12.86%
Jan 2017
257.76%
Name
Japan Electronic Materials Corp
Chart & Performance
Profile
Japan Electronic Materials Corporation engages in the manufacture and sale of probe cards and electron tube parts in Japan and internationally. The company offers cantilever type and advanced probe cards; and heaters and cathodes for receiving tubes and CRTs, filaments for fluorescent character display tubes, and directly heated cathodes, as well as measuring instruments. It also provides a range of products for displays, which include color TV displays, such as high-definition TV displays; computer displays; measurement displays; and radar displays. In addition, the company is involved in the precision processing and assembly of heat-resistant metals comprising tungsten, molybdenum, and tantalum. Japan Electronic Materials Corporation was founded in 1960 and is headquartered in Amagasaki, 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 | 17,461,000 -15.98% | 20,781,000 -11.94% | 23,599,000 27.42% | |||||||
Cost of revenue | 13,851,000 | 14,891,000 | 16,041,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,610,000 | 5,890,000 | 7,558,000 | |||||||
NOPBT Margin | 20.67% | 28.34% | 32.03% | |||||||
Operating Taxes | 384,000 | 853,000 | 1,290,000 | |||||||
Tax Rate | 10.64% | 14.48% | 17.07% | |||||||
NOPAT | 3,226,000 | 5,037,000 | 6,268,000 | |||||||
Net income | 622,000 -76.19% | 2,612,000 -31.30% | 3,802,000 86.65% | |||||||
Dividends | (503,000) | (502,000) | (330,000) | |||||||
Dividend yield | 1.43% | 2.62% | 1.28% | |||||||
Proceeds from repurchase of equity | 2,542,000 | |||||||||
BB yield | -9.88% | |||||||||
Debt | ||||||||||
Debt current | 1,136,000 | 1,406,000 | 1,511,000 | |||||||
Long-term debt | 4,380,000 | 2,775,000 | 3,682,000 | |||||||
Deferred revenue | (270,000) | (217,000) | ||||||||
Other long-term liabilities | 201,000 | 182,000 | 142,000 | |||||||
Net debt | (8,924,000) | (9,028,000) | (7,092,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,315,000 | 3,348,000 | 4,813,000 | |||||||
CAPEX | (1,918,000) | (921,000) | (927,000) | |||||||
Cash from investing activities | (2,202,000) | (849,000) | (562,000) | |||||||
Cash from financing activities | 879,000 | (1,582,000) | 947,000 | |||||||
FCF | 2,402,000 | 4,465,000 | 6,433,000 | |||||||
Balance | ||||||||||
Cash | 14,251,000 | 12,809,000 | 11,825,000 | |||||||
Long term investments | 189,000 | 400,000 | 460,000 | |||||||
Excess cash | 13,566,950 | 12,169,950 | 11,105,050 | |||||||
Stockholders' equity | 21,394,000 | 44,803,000 | 40,225,000 | |||||||
Invested Capital | 16,961,050 | 16,164,050 | 14,455,950 | |||||||
ROIC | 19.48% | 32.90% | 42.28% | |||||||
ROCE | 11.83% | 20.59% | 29.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,623 | 12,603 | 12,222 | |||||||
Price | 2,777.00 82.82% | 1,519.00 -27.84% | 2,105.00 10.61% | |||||||
Market cap | 35,054,071 83.11% | 19,143,957 -25.59% | 25,727,310 25.70% | |||||||
EV | 26,130,071 | 33,935,957 | 40,312,310 | |||||||
EBITDA | 4,675,000 | 6,998,000 | 8,573,000 | |||||||
EV/EBITDA | 5.59 | 4.85 | 4.70 | |||||||
Interest | 42,000 | 25,000 | 30,000 | |||||||
Interest/NOPBT | 1.16% | 0.42% | 0.40% |