XJPX6962
Market cap110mUSD
Jan 14, Last price
541.00JPY
1D
-1.10%
1Q
-12.88%
Jan 2017
51.54%
Name
Daishinku Corp
Chart & Performance
Profile
Daishinku Corp. manufactures and sells electronic components and equipment in Japan and internationally. The company offers crystal resonators, crystal and MEMS oscillators, monolithic crystal filters, optical quartz products, and hermetic seal products. Its products are used in various applications, including wearable devices, smart phones/mobile phones, IoT/M2M, wireless communication, network, automotive electronics, information communication equipment, audio and visual equipment, gaming equipment, and FA equipment. Daishinku Corp. was founded in 1959 and is headquartered in Kakogawa, 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 | 39,343,676 2.37% | 38,430,954 -6.96% | 41,306,270 24.46% | |||||||
Cost of revenue | 31,725,595 | 28,993,733 | 31,252,664 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,618,081 | 9,437,221 | 10,053,606 | |||||||
NOPBT Margin | 19.36% | 24.56% | 24.34% | |||||||
Operating Taxes | 1,244,477 | 1,577,533 | 1,163,368 | |||||||
Tax Rate | 16.34% | 16.72% | 11.57% | |||||||
NOPAT | 6,373,604 | 7,859,688 | 8,890,238 | |||||||
Net income | 1,876,145 -41.53% | 3,208,798 -16.62% | 3,848,289 214.56% | |||||||
Dividends | (901,116) | (834,489) | (401,876) | |||||||
Dividend yield | 3.49% | 3.56% | 1.03% | |||||||
Proceeds from repurchase of equity | (776) | (941) | (2,285) | |||||||
BB yield | 0.00% | 0.00% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 14,146,824 | 12,274,761 | 9,742,110 | |||||||
Long-term debt | 20,100,048 | 18,991,540 | 18,626,815 | |||||||
Deferred revenue | 1,153,836 | 1,213,612 | ||||||||
Other long-term liabilities | 1,496,765 | 120,903 | 102,640 | |||||||
Net debt | 6,780,646 | 8,325,349 | 4,640,242 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,243,825 | 5,859,844 | 8,762,851 | |||||||
CAPEX | (4,885,077) | (6,520,886) | (5,804,868) | |||||||
Cash from investing activities | (3,994,757) | (6,524,893) | (5,176,774) | |||||||
Cash from financing activities | 1,104,323 | 1,298,540 | 382,831 | |||||||
FCF | 4,596,936 | 1,609,399 | 6,454,435 | |||||||
Balance | ||||||||||
Cash | 24,539,199 | 18,556,952 | 18,516,683 | |||||||
Long term investments | 2,927,027 | 4,384,000 | 5,212,000 | |||||||
Excess cash | 25,499,042 | 21,019,404 | 21,663,370 | |||||||
Stockholders' equity | 35,157,948 | 37,939,901 | 34,991,481 | |||||||
Invested Capital | 57,060,809 | 53,300,137 | 46,390,160 | |||||||
ROIC | 11.55% | 15.77% | 19.76% | |||||||
ROCE | 9.02% | 12.51% | 14.56% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,277 | 32,279 | 32,280 | |||||||
Price | 801.00 10.18% | 727.00 -39.87% | 1,209.00 95.32% | |||||||
Market cap | 25,853,877 10.17% | 23,466,833 -39.87% | 39,026,520 95.29% | |||||||
EV | 40,974,268 | 39,073,326 | 50,775,980 | |||||||
EBITDA | 11,635,832 | 13,430,287 | 13,548,169 | |||||||
EV/EBITDA | 3.52 | 2.91 | 3.75 | |||||||
Interest | 294,165 | 209,573 | 131,381 | |||||||
Interest/NOPBT | 3.86% | 2.22% | 1.31% |