XJPX6869
Market cap11bUSD
Dec 23, Last price
2,932.00JPY
1D
0.57%
1Q
4.14%
Jan 2017
29.93%
Name
Sysmex Corp
Chart & Performance
Profile
Sysmex Corporation engages in the development, manufacture, and sale of diagnostic instruments, reagents, and related software in Japan. It offers three-part and five-part white blood cell differentiation instruments for use in hematology; and transport systems for high-volume testing in labs. The company also provides automated urine particle analyzers; automated blood coagulation analyzers; automated immunochemistry systems, which perform assays on minute sample quantities, as well as reagents to test for infectious disease and tumor markers; and flow cytometers to perform analysis in diagnosing leukemia, malignant lymphoma, and HIV/AIDS. In addition, it offers cancer lymph node metastasis testing systems to detect information to help in diagnosing lymph node metastasis; and lab assay services. Further, the company is involved in the development and sale of software for diagnostic information systems; provision of facility management, office, welfare, and genetic analysis services; development, operation, and maintenance of IT solutions, platforms, and applications related to digital medicine; marketing, development, design, manufacture, sale, and after-sales service related to medical robots; and distribution and after sales support of medical devices and reagents for biotechnology, medical technology, and molecular cell analysis. Additionally, it researches, develops, manufactures, and sells regenerative medicine products; develops, manufactures, and sells biodevices; develops, maintains, and sells computer software; and offers blood DNA testing service. The company serves national and other public hospitals, private hospitals, universities, research institutes, other medical institutions, etc. It also exports its products to approximately 190 countries. The company was formerly known as TOA Medical Electronics Co., Ltd. and changed its name to Sysmex Corporation in October 1998. Sysmex Corporation was founded in 1968 and is headquartered in Kobe, 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 | 461,510,000 12.43% | 410,502,000 12.84% | 363,780,000 19.24% | |||||||
Cost of revenue | 384,213,000 | 337,850,000 | 294,214,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 77,297,000 | 72,652,000 | 69,566,000 | |||||||
NOPBT Margin | 16.75% | 17.70% | 19.12% | |||||||
Operating Taxes | 24,826,000 | 22,988,000 | 20,274,000 | |||||||
Tax Rate | 32.12% | 31.64% | 29.14% | |||||||
NOPAT | 52,471,000 | 49,664,000 | 49,292,000 | |||||||
Net income | 49,639,000 8.42% | 45,784,000 3.84% | 44,092,000 38.20% | |||||||
Dividends | (17,579,000) | (16,528,000) | (15,258,000) | |||||||
Dividend yield | 1.05% | 0.91% | 0.82% | |||||||
Proceeds from repurchase of equity | (11,298,000) | 267,000 | 1,384,000 | |||||||
BB yield | 0.68% | -0.01% | -0.07% | |||||||
Debt | ||||||||||
Debt current | 8,659,000 | 7,149,000 | 6,439,000 | |||||||
Long-term debt | 73,419,000 | 38,033,000 | 38,119,000 | |||||||
Deferred revenue | 3,000 | 2,662,000 | 1,579,000 | |||||||
Other long-term liabilities | 13,342,000 | 7,062,000 | 8,540,000 | |||||||
Net debt | (30,470,000) | (57,372,000) | (61,988,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 63,905,000 | 68,835,000 | 58,739,000 | |||||||
CAPEX | (25,610,000) | (42,505,000) | (32,034,000) | |||||||
Cash from investing activities | (54,970,000) | (51,751,000) | (35,052,000) | |||||||
Cash from financing activities | (9,013,000) | (24,234,000) | (20,542,000) | |||||||
FCF | (10,816,000) | 29,079,000 | 21,845,000 | |||||||
Balance | ||||||||||
Cash | 76,607,000 | 70,335,000 | 75,250,000 | |||||||
Long term investments | 35,941,000 | 32,219,000 | 31,296,000 | |||||||
Excess cash | 89,472,500 | 82,028,900 | 88,357,000 | |||||||
Stockholders' equity | 424,379,000 | 736,829,000 | 668,875,000 | |||||||
Invested Capital | 412,102,500 | 323,289,100 | 280,281,000 | |||||||
ROIC | 14.27% | 16.46% | 18.85% | |||||||
ROCE | 15.17% | 17.61% | 18.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 626,439 | 627,960 | 628,422 | |||||||
Price | 2,661.50 -7.62% | 2,881.00 -3.14% | 2,974.33 -25.17% | |||||||
Market cap | 1,667,266,512 -7.84% | 1,809,152,760 -3.21% | 1,869,134,407 -25.10% | |||||||
EV | 1,637,647,512 | 2,121,211,760 | 2,147,890,407 | |||||||
EBITDA | 113,185,000 | 104,459,000 | 96,997,000 | |||||||
EV/EBITDA | 14.47 | 20.31 | 22.14 | |||||||
Interest | 2,386,000 | 1,566,000 | 909,000 | |||||||
Interest/NOPBT | 3.09% | 2.16% | 1.31% |