XJPX6882
Market cap72mUSD
Jan 22, Last price
857.00JPY
1D
0.12%
1Q
-12.64%
Jan 2017
72.76%
Name
Sansha Electric Manufacturing Co Ltd
Chart & Performance
Profile
Sansha Electric Manufacturing Co.,Ltd. manufactures and sells electric, semiconductor and its applied, and medical machinery and equipment in Japan and internationally. It provides discrete semiconductors, such as triac, thyristors, rectifier diodes, and fast recovery diodes; and power modules, including triac, thyristors, rectifier diodes, fast and soft recovery diodes, and SBD and SiC products. The company also offers power supply products for metal surface treatment; grid connected photovoltaic central inverters; uninterrupted power sources; DC power supplies/charging apparatus; electrical regulators; welding machines; and rectification devices. In addition, it is involved in the installation of machinery and equipment, electric wiring, and piping activities. The company was founded in 1933 and is headquartered in Osaka, 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 | 31,005,000 10.39% | 28,088,000 23.87% | 22,675,000 16.66% | |||||||
Cost of revenue | 27,414,000 | 26,222,000 | 21,111,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,591,000 | 1,866,000 | 1,564,000 | |||||||
NOPBT Margin | 11.58% | 6.64% | 6.90% | |||||||
Operating Taxes | 518,000 | 409,000 | 173,000 | |||||||
Tax Rate | 14.42% | 21.92% | 11.06% | |||||||
NOPAT | 3,073,000 | 1,457,000 | 1,391,000 | |||||||
Net income | 2,955,000 138.11% | 1,241,000 8.20% | 1,147,000 130.78% | |||||||
Dividends | (426,000) | (321,000) | (253,000) | |||||||
Dividend yield | 1.79% | 2.59% | 2.30% | |||||||
Proceeds from repurchase of equity | 249,000 | (1,114,000) | ||||||||
BB yield | -2.01% | 10.11% | ||||||||
Debt | ||||||||||
Debt current | 1,000,000 | 80,000 | 91,000 | |||||||
Long-term debt | 310,000 | 380,000 | 202,000 | |||||||
Deferred revenue | 122,000 | 120,000 | ||||||||
Other long-term liabilities | 216,000 | 54,000 | 50,000 | |||||||
Net debt | (4,728,000) | (3,915,000) | (5,265,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,303,000 | (198,000) | 940,000 | |||||||
CAPEX | (882,000) | (801,000) | (338,000) | |||||||
Cash from investing activities | (1,097,000) | (799,000) | (317,000) | |||||||
Cash from financing activities | 488,000 | (189,000) | (1,666,000) | |||||||
FCF | 867,000 | (916,000) | 435,000 | |||||||
Balance | ||||||||||
Cash | 5,825,000 | 3,959,000 | 5,026,000 | |||||||
Long term investments | 213,000 | 416,000 | 532,000 | |||||||
Excess cash | 4,487,750 | 2,970,600 | 4,424,250 | |||||||
Stockholders' equity | 23,273,000 | 19,906,000 | 19,013,000 | |||||||
Invested Capital | 21,315,250 | 18,195,400 | 15,551,750 | |||||||
ROIC | 15.56% | 8.63% | 9.28% | |||||||
ROCE | 13.91% | 8.76% | 7.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,299 | 13,021 | 13,770 | |||||||
Price | 1,790.00 88.42% | 950.00 18.75% | 800.00 -2.08% | |||||||
Market cap | 23,805,210 92.44% | 12,369,950 12.29% | 11,016,000 -4.01% | |||||||
EV | 19,077,210 | 8,454,950 | 5,751,000 | |||||||
EBITDA | 4,498,000 | 2,757,000 | 2,523,000 | |||||||
EV/EBITDA | 4.24 | 3.07 | 2.28 | |||||||
Interest | 9,000 | 4,000 | 10,000 | |||||||
Interest/NOPBT | 0.25% | 0.21% | 0.64% |