XJPX7350
Market cap342mUSD
Jan 21, Last price
2,526.00JPY
1D
-0.20%
1Q
13.02%
IPO
-3.92%
Name
Okinawa financial Group Inc
Chart & Performance
Profile
Okinawa Financial Group,Inc. provides various financial services. The company offers banking, general leasing, credit card, securities, guarantee, agency, and debt management and collection services. It also provides financial and economic survey and research, business management consultation services, etc.; sales channel development support services; and computer related services. The company was founded in 1956 and is headquartered in Naha, 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 | 52,833,000 8.06% | 48,892,000 5.33% | 46,419,000 -7.35% | |||||||
Cost of revenue | 26,664,000 | 23,514,000 | 24,478,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 26,169,000 | 25,378,000 | 21,941,000 | |||||||
NOPBT Margin | 49.53% | 51.91% | 47.27% | |||||||
Operating Taxes | 2,560,000 | 2,690,000 | 2,901,000 | |||||||
Tax Rate | 9.78% | 10.60% | 13.22% | |||||||
NOPAT | 23,609,000 | 22,688,000 | 19,040,000 | |||||||
Net income | 6,262,000 7.32% | 5,835,000 16.42% | 5,012,000 -3.74% | |||||||
Dividends | (1,778,000) | (1,757,000) | (3,676,000) | |||||||
Dividend yield | 3.13% | 3.62% | 7.50% | |||||||
Proceeds from repurchase of equity | (3,477,000) | 60,253,000 | (811,000) | |||||||
BB yield | 6.13% | -124.26% | 1.65% | |||||||
Debt | ||||||||||
Debt current | 13,971,000 | 155,515,000 | 212,675,000 | |||||||
Long-term debt | 80,722,000 | 161,195,000 | 222,408,000 | |||||||
Deferred revenue | 159,765,000 | 221,121,000 | ||||||||
Other long-term liabilities | 630,767,000 | (161,032,000) | (222,289,000) | |||||||
Net debt | (846,738,000) | (671,657,000) | (614,431,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (42,593,000) | (50,068,000) | 188,081,000 | |||||||
CAPEX | (562,000) | (2,271,000) | (4,224,000) | |||||||
Cash from investing activities | (25,076,000) | (28,553,000) | (48,787,000) | |||||||
Cash from financing activities | 44,413,000 | (2,760,000) | (4,096,000) | |||||||
FCF | 326,998,000 | 256,184,000 | (73,320,000) | |||||||
Balance | ||||||||||
Cash | 439,559,000 | 510,739,000 | 590,646,000 | |||||||
Long term investments | 501,872,000 | 477,628,000 | 458,868,000 | |||||||
Excess cash | 938,789,350 | 985,922,400 | 1,047,193,050 | |||||||
Stockholders' equity | 138,675,000 | 137,475,000 | 136,420,000 | |||||||
Invested Capital | 743,563,000 | 846,072,000 | 902,463,000 | |||||||
ROIC | 2.97% | 2.60% | 2.13% | |||||||
ROCE | 2.97% | 2.58% | 2.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,580 | 23,289 | 23,862 | |||||||
Price | 2,629.00 26.27% | 2,082.00 1.36% | 2,054.00 | |||||||
Market cap | 56,733,820 17.01% | 48,487,698 -1.07% | 49,012,548 | |||||||
EV | (790,004,180) | (617,771,302) | (565,363,452) | |||||||
EBITDA | 28,463,000 | 27,411,000 | 24,054,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,203,000 | 417,000 | 292,000 | |||||||
Interest/NOPBT | 4.60% | 1.64% | 1.33% |