XJPX
7283
Market cap725mUSD
Jul 17, Last price
1,717.00JPY
1D
-0.41%
1Q
-13.37%
Jan 2017
71.53%
Name
Aisan Industry Co Ltd
Chart & Performance
Profile
Aisan Industry Co., Ltd. manufactures and sells automotive parts in Japan and internationally. The company offers fuel pumps, fuel pump modules, throttle bodies, EGR valves, intake manifolds, positive crankcase ventilation valves, charcoal canisters and fuel tank close valves, and engine valves. It also provides FI systems, titanium alloy engine valves, and charcoal canisters for motorcycles; and hydrogen injectors, electric water pumps, and gas fuel systems for LPG and CNG. The company was founded in 1938 and is headquartered in Obu, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 314,336,000 30.53% | 240,806,000 24.29% | |||||||
Cost of revenue | 307,067,000 | 222,870,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 7,269,000 | 17,936,000 | |||||||
NOPBT Margin | 2.31% | 7.45% | |||||||
Operating Taxes | 4,789,000 | 4,146,000 | |||||||
Tax Rate | 65.88% | 23.12% | |||||||
NOPAT | 2,480,000 | 13,790,000 | |||||||
Net income | 11,744,000 38.10% | 8,504,000 24.49% | |||||||
Dividends | (2,948,000) | (1,826,000) | |||||||
Dividend yield | 2.76% | 3.22% | |||||||
Proceeds from repurchase of equity | (758,000) | 21,940,000 | |||||||
BB yield | 0.71% | -38.74% | |||||||
Debt | |||||||||
Debt current | 10,310,000 | 9,182,000 | |||||||
Long-term debt | 31,883,000 | 40,160,000 | |||||||
Deferred revenue | 15,192,000 | ||||||||
Other long-term liabilities | 15,951,000 | 621,000 | |||||||
Net debt | (34,043,000) | (13,776,000) | |||||||
Cash flow | |||||||||
Cash from operating activities | 38,627,000 | 20,269,000 | |||||||
CAPEX | (12,337,000) | (6,425,000) | |||||||
Cash from investing activities | (9,664,000) | (29,599,000) | |||||||
Cash from financing activities | (11,431,000) | 3,536,000 | |||||||
FCF | 12,416,000 | (5,810,000) | |||||||
Balance | |||||||||
Cash | 67,036,000 | 45,973,000 | |||||||
Long term investments | 9,200,000 | 17,145,000 | |||||||
Excess cash | 60,519,200 | 51,077,700 | |||||||
Stockholders' equity | 127,918,000 | 195,053,000 | |||||||
Invested Capital | 136,824,800 | 122,852,300 | |||||||
ROIC | 1.91% | 12.40% | |||||||
ROCE | 3.62% | 10.25% | |||||||
EV | |||||||||
Common stock shares outstanding | 62,653 | 63,000 | |||||||
Price | 1,703.00 89.43% | 899.00 23.15% | |||||||
Market cap | 106,698,059 88.39% | 56,637,000 23.05% | |||||||
EV | 77,444,059 | 143,906,000 | |||||||
EBITDA | 22,218,000 | 30,986,000 | |||||||
EV/EBITDA | 3.49 | 4.64 | |||||||
Interest | 185,000 | 225,000 | |||||||
Interest/NOPBT | 2.55% | 1.25% |