XJPX7292
Market cap445mUSD
Jan 17, Last price
5,720.00JPY
1D
0.53%
1Q
21.57%
Jan 2017
154.56%
Name
Murakami Corp
Chart & Performance
P/E
11.81
P/S
0.66
EPS
484.24
Div Yield, %
3.15%
Shrs. gr., 5y
—
Rev. gr., 5y
3.10%
Revenues
104.60b
+15.40%
Net income
5.89b
+9.63%
CFO
11.92b
+53.35%
Dividend
Mar 28, 20250 JPY/sh
Profile
Murakami Corporation manufactures and sells rear-view mirrors in Japan. The company offers rearview, electronic, and concave mirrors. It also provides heated washer and projection related products. In addition, the company offers opt-electronics solutions, such as dichroic and half mirror, UV, IR, and dichroic filter; cold mirror, band-pass, and trimming filters, as well as Ar, Cr, and laser mirrors. The company was founded in 1882 and is based in Shizuoka, 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 | 104,601,000 15.40% | 90,643,000 23.16% | 73,595,000 -0.74% | ||
Cost of revenue | 96,774,000 | 81,397,000 | 65,645,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 7,827,000 | 9,246,000 | 7,950,000 | ||
NOPBT Margin | 7.48% | 10.20% | 10.80% | ||
Operating Taxes | 2,620,000 | 1,511,000 | 1,488,000 | ||
Tax Rate | 33.47% | 16.34% | 18.72% | ||
NOPAT | 5,207,000 | 7,735,000 | 6,462,000 | ||
Net income | 5,887,000 9.63% | 5,370,000 38.94% | 3,865,000 4.49% | ||
Dividends | (1,317,000) | (904,000) | (637,000) | ||
Dividend yield | 2.17% | 2.59% | 2.11% | ||
Proceeds from repurchase of equity | (2,174,000) | (572,000) | (723,000) | ||
BB yield | 3.57% | 1.64% | 2.39% | ||
| Debt | |||||
Debt current | 23,000 | 1,616,000 | 9,000 | ||
Long-term debt | 187,000 | 52,000 | 1,635,000 | ||
Deferred revenue | 1,435,000 | 1,041,000 | |||
Other long-term liabilities | 1,577,000 | 56,000 | 72,000 | ||
Net debt | (50,109,000) | (44,032,000) | (39,706,000) | ||
| Cash flow | |||||
Cash from operating activities | 11,917,000 | 7,771,000 | 6,033,000 | ||
CAPEX | (3,667,000) | (2,913,000) | (2,708,000) | ||
Cash from investing activities | (2,974,000) | (2,623,000) | (2,622,000) | ||
Cash from financing activities | (6,165,000) | (2,264,000) | (2,218,000) | ||
FCF | 3,656,000 | 5,188,000 | 4,498,000 | ||
| Balance | |||||
Cash | 43,290,000 | 39,467,000 | 34,819,000 | ||
Long term investments | 7,029,000 | 6,233,000 | 6,531,000 | ||
Excess cash | 45,088,950 | 41,167,850 | 37,670,250 | ||
Stockholders' equity | 74,421,000 | 77,680,000 | 70,144,000 | ||
Invested Capital | 42,656,050 | 40,232,150 | 36,254,750 | ||
ROIC | 12.56% | 20.23% | 18.45% | ||
ROCE | 8.78% | 11.31% | 10.69% | ||
| EV | |||||
Common stock shares outstanding | 11,924 | 12,269 | 12,504 | ||
Price | 5,100.00 79.58% | 2,840.00 17.36% | 2,420.00 -24.49% | ||
Market cap | 60,813,226 74.53% | 34,844,397 15.16% | 30,258,472 -25.75% | ||
EV | 13,789,226 | (6,269,603) | (7,119,528) | ||
EBITDA | 11,951,000 | 13,119,000 | 12,071,000 | ||
EV/EBITDA | 1.15 | ||||
Interest | 9,000 | 4,000 | 4,000 | ||
Interest/NOPBT | 0.11% | 0.04% | 0.05% | ||