XJPX6874
Market cap94mUSD
Dec 24, Last price
3,680.00JPY
1D
2.22%
1Q
16.09%
Jan 2017
164.56%
IPO
351.53%
Name
Kyoritsu Electric Corp
Chart & Performance
Profile
Kyoritsu Electric Corporation provides various systems, testing and measuring instruments, etc. primarily in Japan. It offers Andon, digital picking, AGV, HAISHIN, barcode / RF-ID, smart card, automated storage, transport control, inventory management, embedded, and digital picking POKAYOKE systems; IIoT, O.E.E., digital ANDON, web camera monitoring, and kantan IoT systems; traceability systems comprising laser marking, QR code, and mobile / tablet; and virtualization and location information systems. The company also provides advanced control, recipe management, and start-up/shut-down emergency shut-down sequence products; distributed and open control systems; flow, level, thermos, and consistency, as well as PH, DO, UV meters; QCS System; pressure and pulp consistency transmitters; control valves, on-off valves / motors, and pumps; flue gas analyzers; and electric, instrumentation panel, and motor control centers. In addition, it offers laser doppler vibrometers; in circuit, motor, and leak testing systems; acceleration sound noise measurement, as well as engine, transmission, and vibration noise analyzers; and goniophotometers. Further, the company provides anechoic chambers, chassis dynamo and retractable turntable products, RF power amplifiers, and line impedance stabilization network; gas and liquid chromatographs, x-ray automatic inspection devices, laser microscope and spectral analyzers, particle counter, and data analyzing systems; electrodynamic vibration testing systems; and temperature and humidity, and environmental stress chambers. Additionally, it offers grid green, building air conditioning, power and water quality continuous monitoring, water treatment monitoring, and control systems; power line communication products; and control and measuring system of shielding machine for tunnel digging. Kyoritsu Electric Corporation was incorporated in 1959 and is headquartered in Shizuoka, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
Income | |||||
Revenues | 34,361,619 2.22% | 33,616,270 18.65% | 28,331,527 3.80% | ||
Cost of revenue | 31,781,838 | 31,250,632 | 26,757,223 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,579,781 | 2,365,638 | 1,574,304 | ||
NOPBT Margin | 7.51% | 7.04% | 5.56% | ||
Operating Taxes | 782,159 | 767,890 | 559,773 | ||
Tax Rate | 30.32% | 32.46% | 35.56% | ||
NOPAT | 1,797,622 | 1,597,748 | 1,014,531 | ||
Net income | 1,768,310 15.57% | 1,530,125 43.93% | 1,063,130 22.91% | ||
Dividends | (280,126) | (219,970) | (220,157) | ||
Dividend yield | 2.00% | 1.85% | 2.80% | ||
Proceeds from repurchase of equity | (263) | (234) | |||
BB yield | 0.00% | 0.00% | |||
Debt | |||||
Debt current | 1,400,000 | 900,000 | 1,100,000 | ||
Long-term debt | 980,000 | 780,000 | |||
Deferred revenue | 433,239 | 435,677 | |||
Other long-term liabilities | 455,210 | 43,587 | 43,825 | ||
Net debt | (8,672,952) | (6,567,746) | (6,675,459) | ||
Cash flow | |||||
Cash from operating activities | 2,569,497 | 624,212 | 1,205,557 | ||
CAPEX | (486,108) | (472,661) | (696,247) | ||
Cash from investing activities | (354,875) | (780,253) | (458,881) | ||
Cash from financing activities | (875,397) | (226,545) | (224,992) | ||
FCF | 1,898,326 | (189,164) | 613,775 | ||
Balance | |||||
Cash | 8,055,600 | 6,700,069 | 6,812,788 | ||
Long term investments | 2,017,352 | 1,747,677 | 1,742,671 | ||
Excess cash | 8,354,871 | 6,766,932 | 7,138,883 | ||
Stockholders' equity | 17,310,611 | 15,649,829 | 13,551,533 | ||
Invested Capital | 12,279,481 | 11,911,534 | 9,757,471 | ||
ROIC | 14.86% | 14.75% | 10.50% | ||
ROCE | 12.49% | 12.63% | 9.31% | ||
EV | |||||
Common stock shares outstanding | 4,024 | 4,024 | 4,024 | ||
Price | 3,480.00 17.57% | 2,960.00 51.41% | 1,955.00 -6.90% | ||
Market cap | 14,003,851 17.56% | 11,911,617 51.40% | 7,867,401 -6.91% | ||
EV | 6,164,911 | 6,250,664 | 1,842,822 | ||
EBITDA | 2,817,586 | 2,563,651 | 1,755,326 | ||
EV/EBITDA | 2.19 | 2.44 | 1.05 | ||
Interest | 3,052 | 3,506 | 3,412 | ||
Interest/NOPBT | 0.12% | 0.15% | 0.22% |