XJPX7284
Market cap28mUSD
Jan 09, Last price
1,232.00JPY
1D
-3.75%
1Q
1.57%
Jan 2017
4.50%
Name
Meiwa Industry Co Ltd
Chart & Performance
Profile
Meiwa Industry Co., Ltd. manufactures and sells automotive interior parts in Japan. It offers automotive interior components under the Shiko, Zem-Light, Zem-Light SPS, and Meitone brand names for use in various areas, such as trunk, floor mats, and roofs of sedans, wagons, SUVs, minivans, small cars, and trucks. The company also manufactures and sells home construction materials and devices comprising floor materials, housing equipment parts, sound insulation/soundproof material, and water shield/water stop material. Meiwa Industry Co., Ltd. was incorporated in 1950 and is headquartered in Atsugi, 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 | 22,394,075 5.65% | 21,195,973 7.71% | 19,679,624 7.47% | |||||||
Cost of revenue | 22,815,257 | 21,152,062 | 19,448,303 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (421,182) | 43,911 | 231,321 | |||||||
NOPBT Margin | 0.21% | 1.18% | ||||||||
Operating Taxes | (33,879) | 18,458 | 80,450 | |||||||
Tax Rate | 42.04% | 34.78% | ||||||||
NOPAT | (387,303) | 25,453 | 150,871 | |||||||
Net income | (305,540) 313.84% | (73,831) -124.01% | 307,543 -129.90% | |||||||
Dividends | (176,589) | (171,949) | (173,986) | |||||||
Dividend yield | 4.98% | 5.01% | 4.88% | |||||||
Proceeds from repurchase of equity | (268) | 1,717,046 | 773,756 | |||||||
BB yield | 0.01% | -50.01% | -21.70% | |||||||
Debt | ||||||||||
Debt current | 5,469,714 | 3,878,232 | 3,947,498 | |||||||
Long-term debt | 1,613,202 | 2,170,508 | 1,951,643 | |||||||
Deferred revenue | (180,522) | (167,774) | ||||||||
Other long-term liabilities | 1,813,488 | 1,694,205 | 1,912,923 | |||||||
Net debt | 1,708,371 | 1,307,510 | 709,056 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 560,311 | 685,542 | 661,238 | |||||||
CAPEX | (892,000) | (1,098,895) | (732,860) | |||||||
Cash from investing activities | (409,172) | (1,123,168) | (148,121) | |||||||
Cash from financing activities | 811,149 | (192,507) | (82,880) | |||||||
FCF | (322,253) | (744,653) | (527,421) | |||||||
Balance | ||||||||||
Cash | 4,459,080 | 3,375,230 | 3,858,085 | |||||||
Long term investments | 915,465 | 1,366,000 | 1,332,000 | |||||||
Excess cash | 4,254,841 | 3,681,431 | 4,206,104 | |||||||
Stockholders' equity | 8,642,962 | 8,692,310 | 8,403,264 | |||||||
Invested Capital | 15,171,245 | 14,517,925 | 13,638,433 | |||||||
ROIC | 0.18% | 1.14% | ||||||||
ROCE | 0.24% | 1.28% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 3,499 | 3,500 | 3,500 | |||||||
Price | 1,013.00 3.26% | 981.00 -3.73% | 1,019.00 13.60% | |||||||
Market cap | 3,544,822 3.25% | 3,433,099 -3.73% | 3,566,252 13.59% | |||||||
EV | 5,253,193 | 4,740,609 | 4,275,308 | |||||||
EBITDA | 453,307 | 906,503 | 1,019,241 | |||||||
EV/EBITDA | 11.59 | 5.23 | 4.19 | |||||||
Interest | 104,806 | 67,265 | 56,391 | |||||||
Interest/NOPBT | 153.18% | 24.38% |