XJPX7467
Market cap214mUSD
Jan 16, Last price
3,345.00JPY
1D
-1.04%
1Q
-2.90%
Jan 2017
58.46%
Name
Hagiwara Electric Holdings Co Ltd
Chart & Performance
Profile
Hagiwara Electric Holdings Co., Ltd. sells electronic devices and equipment in Japan, North America, Europe, and Asia. The company's Electronic Devices business sells microcontrollers, system on chips, power semiconductors, transformers, connectors, aluminum electrolyte capacitors, and LCD Modules. Its Technology Solutions business provides information technology (IT) solutions comprising measurement and factory automation solutions; embedded platforms and devices; security, cloud, and data center solutions, as well as Internet of Things; and IT platforms in the business domains, including factories, social infrastructure, IT infrastructure, and medicine and healthcare. The company was formerly known as Hagiwara Electric Co., Ltd. and changed its name to Hagiwara Electric Holdings Co., Ltd. in April 2018. Hagiwara Electric Holdings Co., Ltd. was founded in 1948 and is headquartered in Nagoya, 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 | 225,150,000 21.05% | 186,001,000 17.40% | 158,427,000 23.94% | |||||||
Cost of revenue | 217,628,000 | 179,365,000 | 143,872,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,522,000 | 6,636,000 | 14,555,000 | |||||||
NOPBT Margin | 3.34% | 3.57% | 9.19% | |||||||
Operating Taxes | 2,766,000 | 2,155,000 | 1,473,000 | |||||||
Tax Rate | 36.77% | 32.47% | 10.12% | |||||||
NOPAT | 4,756,000 | 4,481,000 | 13,082,000 | |||||||
Net income | 4,421,000 -10.00% | 4,912,000 70.79% | 2,876,000 24.29% | |||||||
Dividends | (1,777,000) | (1,061,000) | (796,000) | |||||||
Dividend yield | 4.12% | 3.60% | 4.45% | |||||||
Proceeds from repurchase of equity | 3,464,000 | |||||||||
BB yield | -8.03% | |||||||||
Debt | ||||||||||
Debt current | 8,900,000 | 10,334,000 | 11,252,000 | |||||||
Long-term debt | 23,977,000 | 25,178,000 | 6,504,000 | |||||||
Deferred revenue | 3,000 | 117,000 | 119,000 | |||||||
Other long-term liabilities | 152,000 | 23,000 | 57,000 | |||||||
Net debt | 16,791,000 | 22,516,000 | 7,082,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,134,000 | (13,020,000) | (4,905,000) | |||||||
CAPEX | (509,000) | (233,000) | (177,000) | |||||||
Cash from investing activities | (679,000) | (1,327,000) | (171,000) | |||||||
Cash from financing activities | (1,185,000) | 16,421,000 | 3,564,000 | |||||||
FCF | 3,060,000 | (15,096,000) | 5,235,000 | |||||||
Balance | ||||||||||
Cash | 14,627,000 | 10,920,000 | 8,506,000 | |||||||
Long term investments | 1,459,000 | 2,076,000 | 2,168,000 | |||||||
Excess cash | 4,828,500 | 3,695,950 | 2,752,650 | |||||||
Stockholders' equity | 44,027,000 | 79,419,000 | 71,408,000 | |||||||
Invested Capital | 78,308,500 | 73,793,050 | 53,379,350 | |||||||
ROIC | 6.25% | 7.05% | 26.83% | |||||||
ROCE | 9.01% | 8.54% | 25.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,638 | 8,857 | 8,849 | |||||||
Price | 4,475.00 34.59% | 3,325.00 64.60% | 2,020.00 -23.16% | |||||||
Market cap | 43,128,327 46.45% | 29,448,803 64.76% | 17,874,152 -23.10% | |||||||
EV | 62,062,327 | 94,568,803 | 63,686,152 | |||||||
EBITDA | 7,874,000 | 6,930,000 | 14,837,000 | |||||||
EV/EBITDA | 7.88 | 13.65 | 4.29 | |||||||
Interest | 275,000 | 153,000 | 36,000 | |||||||
Interest/NOPBT | 3.66% | 2.31% | 0.25% |