Loading...
XJPX7278
Market cap1.33bUSD
Jan 15, Last price  
4,485.00JPY
1D
1.36%
1Q
29.06%
Jan 2017
36.32%
Name

Exedy Corp

Chart & Performance

D1W1MN
XJPX:7278 chart
P/E
—
P/S
0.67
EPS
—
Div Yield, %
2.37%
Shrs. gr., 5y
-0.48%
Rev. gr., 5y
1.77%
Revenues
308.34b
+7.95%
136,306,000,000153,058,000,000166,745,000,000187,302,000,000166,749,000,000152,671,000,000196,451,000,000201,931,000,000202,236,000,000234,262,000,000256,011,000,000268,752,000,000266,121,000,000283,319,000,000282,398,000,000263,899,000,000227,420,000,000261,095,000,000285,639,000,000308,338,000,000
Net income
-10.02b
L
6,299,000,0009,353,000,00010,497,000,00011,658,000,0005,441,000,0005,524,000,00013,024,000,0009,221,000,0009,722,000,00012,268,000,0009,503,000,00012,013,000,00013,855,000,00015,791,000,00012,967,000,0009,492,000,0004,983,000,00012,477,000,0004,591,000,000-10,023,000,000
CFO
37.61b
+38.15%
13,369,000,00013,522,000,00020,554,000,00021,825,000,00020,069,000,00019,514,000,00022,807,000,00012,943,000,00019,403,000,00029,829,000,00017,696,000,00027,166,000,00037,309,000,00033,006,000,00031,760,000,00036,103,000,00030,105,000,00028,434,000,00027,224,000,00037,609,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Jan 29, 2025

Profile

EXEDY Corporation, together with its subsidiaries, manufactures and sells manual and automatic transmission vehicle parts in Japan. The company provides manual and automatic transmission parts for passenger vehicles, trucks, and buses, which include clutch covers, clutch discs, motorsports, torque converters, and AT parts. It also offers separate type power shift transmissions, retarders, and dampers discs for construction machinery; differential direct connection type power shift transmissions for industrial vehicles, such as forklifts; and dual clutches for agricultural machinery. In addition, the company provides dry type pulley centrifugal clutches, wet type centrifugal clutches, wet type multi-plate clutches with coil springs, wet type multi-plate clutches with DSPs, and one-way clutches. The company was formerly known as Daikin Manufacturing Co., Ltd and changed its name to EXEDY Corporation in 1995. EXEDY Corporation was incorporated in 1950 and is headquartered in Neyagawa, Japan.
URL
https://www.exedy.com/ja/
IPO date
Oct 15, 1973
Employees
11,725
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
308,338,000
7.95%
285,639,000
9.40%
261,095,000
14.81%
Cost of revenue
298,379,000
280,360,000
249,585,000
Unusual Expense (Income)
NOPBT
9,959,000
5,279,000
11,510,000
NOPBT Margin
3.23%
1.85%
4.41%
Operating Taxes
(4,184,000)
4,680,000
5,645,000
Tax Rate
88.65%
49.04%
NOPAT
14,143,000
599,000
5,865,000
Net income
(10,023,000)
-318.32%
4,591,000
-63.20%
12,477,000
150.39%
Dividends
(4,927,000)
(4,468,000)
(3,285,000)
Dividend yield
3.43%
5.25%
4.45%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
6,348,000
8,228,000
10,381,000
Long-term debt
24,835,000
26,459,000
28,479,000
Deferred revenue
7,685,000
7,603,000
Other long-term liabilities
10,062,000
2,042,000
1,478,000
Net debt
(50,855,000)
(31,490,000)
(24,326,000)
Cash flow
Cash from operating activities
37,609,000
27,224,000
28,434,000
CAPEX
(8,900,000)
(12,445,000)
(14,804,000)
Cash from investing activities
(13,407,000)
(12,794,000)
(15,494,000)
Cash from financing activities
(11,406,000)
(11,179,000)
(10,540,000)
FCF
49,659,000
4,358,000
(3,348,000)
Balance
Cash
76,148,000
61,693,000
57,381,000
Long term investments
5,890,000
4,484,000
5,805,000
Excess cash
66,621,100
51,895,050
50,131,250
Stockholders' equity
229,678,000
450,993,000
446,467,000
Invested Capital
206,957,900
229,719,950
228,881,750
ROIC
6.48%
0.26%
2.62%
ROCE
3.64%
1.87%
4.11%
EV
Common stock shares outstanding
46,962
46,945
46,921
Price
3,060.00
68.78%
1,813.00
15.11%
1,575.00
-5.86%
Market cap
143,702,291
68.84%
85,111,285
15.17%
73,900,575
-5.81%
EV
107,838,291
282,883,285
278,073,575
EBITDA
29,228,000
25,202,000
30,973,000
EV/EBITDA
3.69
11.22
8.98
Interest
1,162,000
1,051,000
961,000
Interest/NOPBT
11.67%
19.91%
8.35%