XJPX
7419
Market cap2.50bUSD
Sep 22, Last price
3,925.00JPY
1D
-1.66%
1Q
28.67%
Jan 2017
512.70%
Name
Nojima Corp
Chart & Performance
Profile
Nojima Corporation operates digital home electronics retail stores in Japan and internationally. It sells digital audio video products, IT devices, and home electronics, as well as provides related solutions, setup, repairs, and other services. The company also operates mobile carrier stores that sells communication devices, including mobile phones, as well as provides related services; and offers broadband connectivity services, as well as services, including communication, security, and various information services. In addition, it operates overseas stores that sells digital audio video products, IT devices, home electronics, and home furniture, as well as provides solutions, setup, and other services. As of March 31, 2022, the company operated 876 stores, including 205 digital home electronics retail stores, 585 direct operated and franchised mobile carrier stores, and 65 overseas stores. It also operates online stores. The company was founded in 1958 and is headquartered in Yokohama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2025‑03 | 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
Income | ||||||||||
Revenues | 853,427,000 12.10% | 761,301,000 21.58% | 626,181,000 10.83% | |||||||
Cost of revenue | 805,055,000 | 709,777,000 | 466,322,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 48,372,000 | 51,524,000 | 159,859,000 | |||||||
NOPBT Margin | 5.67% | 6.77% | 25.53% | |||||||
Operating Taxes | 17,510,000 | 12,640,000 | 12,683,000 | |||||||
Tax Rate | 36.20% | 24.53% | 7.93% | |||||||
NOPAT | 30,862,000 | 38,884,000 | 147,176,000 | |||||||
Net income | 32,292,000 61.63% | 19,979,000 -14.31% | 23,315,000 -9.85% | |||||||
Dividends | (3,719,000) | (2,860,000) | (2,560,000) | |||||||
Dividend yield | 1.45% | 1.69% | 1.85% | |||||||
Proceeds from repurchase of equity | (4,626,000) | (504,000) | (1,338,000) | |||||||
BB yield | 1.81% | 0.30% | 0.97% | |||||||
Debt | ||||||||||
Debt current | 32,757,000 | 18,715,000 | 24,399,000 | |||||||
Long-term debt | 76,921,000 | 47,533,000 | 76,979,000 | |||||||
Deferred revenue | 18,675,000 | 11,966,000 | 10,861,000 | |||||||
Other long-term liabilities | 19,014,000 | 22,908,000 | 21,836,000 | |||||||
Net debt | (11,852,000) | (8,087,000) | 39,542,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 44,078,000 | 58,197,000 | 34,613,000 | |||||||
CAPEX | (10,319,000) | (6,073,000) | (5,985,000) | |||||||
Cash from investing activities | (37,172,000) | (14,135,000) | (81,260,000) | |||||||
Cash from financing activities | 23,858,000 | (45,803,000) | 30,618,000 | |||||||
FCF | 12,870,000 | 91,089,000 | 112,827,000 | |||||||
Balance | ||||||||||
Cash | 90,118,000 | 69,661,000 | 37,145,000 | |||||||
Long term investments | 31,412,000 | 4,674,000 | 24,691,000 | |||||||
Excess cash | 78,858,650 | 36,269,950 | 30,526,950 | |||||||
Stockholders' equity | 211,153,000 | 177,476,000 | 313,574,000 | |||||||
Invested Capital | 259,388,350 | 223,494,050 | 234,043,050 | |||||||
ROIC | 12.78% | 17.00% | 75.47% | |||||||
ROCE | 13.77% | 18.99% | 57.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 101,074 | 99,347 | 98,835 | |||||||
Price | 2,530.00 48.30% | 1,706.00 21.94% | 1,399.00 20.76% | |||||||
Market cap | 255,717,220 50.88% | 169,485,982 22.58% | 138,270,165 18.39% | |||||||
EV | 247,176,220 | 163,499,982 | 333,662,165 | |||||||
EBITDA | 71,977,000 | 73,522,000 | 177,118,000 | |||||||
EV/EBITDA | 3.43 | 2.22 | 1.88 | |||||||
Interest | 1,139,000 | 747,000 | 567,000 | |||||||
Interest/NOPBT | 2.35% | 1.45% | 0.35% |