XJPX7264
Market cap45mUSD
Jan 17, Last price
1,182.00JPY
1D
1.81%
1Q
-5.36%
Jan 2017
-16.29%
Name
Muro Corp
Chart & Performance
P/E
5.42
P/S
0.30
EPS
218.03
Div Yield, %
3.72%
Shrs. gr., 5y
—
Rev. gr., 5y
3.07%
Revenues
23.66b
+8.30%
Net income
1.32b
+351.88%
CFO
3.88b
+265.12%
Dividend
Mar 28, 20250 JPY/sh
Profile
Muro Corporation manufactures and sells metal and resin-related parts in Japan. The company provides sprocket, cam pilot, gear ring, gear sun, angle sensor, gear sprocket, gear pulsar, and insert gear products. It also offers forged gear, rotor magnet end plate, adapter, and sprocket drive related products. The company serves vehicles, automobiles, electric bicycles, and industrial engine sectors. The company was formerly known as Muro-Kinzoku Kogyo Co, LTD. and changed its name to Muro Corporation in March 1990. The company was founded in 1953 and is headquartered in Tochigi, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 23,655,968 8.30% | 21,842,083 6.37% | 20,533,642 8.27% | ||
Cost of revenue | 22,181,180 | 19,023,823 | 17,073,389 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,474,788 | 2,818,260 | 3,460,253 | ||
NOPBT Margin | 6.23% | 12.90% | 16.85% | ||
Operating Taxes | 633,286 | 474,272 | 654,825 | ||
Tax Rate | 42.94% | 16.83% | 18.92% | ||
NOPAT | 841,502 | 2,343,988 | 2,805,428 | ||
Net income | 1,317,327 351.88% | 291,520 -78.37% | 1,347,860 38.28% | ||
Dividends | (265,839) | (265,741) | (266,091) | ||
Dividend yield | 2.84% | 3.99% | 3.81% | ||
Proceeds from repurchase of equity | (45) | (89) | |||
BB yield | 0.00% | 0.00% | |||
| Debt | |||||
Debt current | 1,682,000 | 1,279,309 | 1,060,318 | ||
Long-term debt | 1,189,263 | 765,837 | 520,021 | ||
Deferred revenue | 27,680 | 23,433 | |||
Other long-term liabilities | 495,200 | 241,741 | 221,606 | ||
Net debt | (8,737,076) | (6,614,619) | (7,185,535) | ||
| Cash flow | |||||
Cash from operating activities | 3,877,282 | 1,061,929 | 1,737,390 | ||
CAPEX | (2,483,159) | (1,660,071) | (1,829,326) | ||
Cash from investing activities | (2,171,594) | (1,479,125) | (1,336,919) | ||
Cash from financing activities | 394,222 | 159,057 | (1,545,311) | ||
FCF | 579,673 | 1,275,127 | 1,324,368 | ||
| Balance | |||||
Cash | 9,682,097 | 7,227,305 | 6,949,931 | ||
Long term investments | 1,926,242 | 1,432,460 | 1,815,943 | ||
Excess cash | 10,425,541 | 7,567,661 | 7,739,192 | ||
Stockholders' equity | 19,168,308 | 19,226,831 | 18,804,164 | ||
Invested Capital | 14,467,161 | 14,315,015 | 12,862,445 | ||
ROIC | 5.85% | 17.25% | 23.18% | ||
ROCE | 5.85% | 12.86% | 16.78% | ||
| EV | |||||
Common stock shares outstanding | 6,042 | 6,042 | 6,042 | ||
Price | 1,550.00 40.53% | 1,103.00 -4.50% | 1,155.00 -11.83% | ||
Market cap | 9,365,167 40.52% | 6,664,451 -4.50% | 6,978,669 -11.83% | ||
EV | 628,091 | 49,832 | (206,866) | ||
EBITDA | 2,918,468 | 4,222,339 | 4,819,599 | ||
EV/EBITDA | 0.22 | 0.01 | |||
Interest | 68,512 | 38,796 | 11,669 | ||
Interest/NOPBT | 4.65% | 1.38% | 0.34% | ||