XJPX7477
Market cap11mUSD
Dec 24, Last price
1,241.00JPY
1D
-1.51%
1Q
-4.46%
Jan 2017
36.37%
Name
Muraki Corp
Chart & Performance
P/E
8.89
P/S
0.24
EPS
139.64
Div Yield, %
1.61%
Shrs. gr., 5y
—
Rev. gr., 5y
-2.85%
Revenues
7.41b
+1.02%
Net income
198m
+58.44%
CFO
119m
-52.79%
Dividend
Mar 28, 20250 JPY/sh
Profile
Muraki Corporation engages in the wholesale of car care, and automobile repair parts and related products in Japan. The company provides aftermarket parts, including oil and air elements, radiator valves, wiper blades, batteries, and brake pads; and auto chemical products, such as battery refill liquid, windshield washer liquid, oil related chemicals, air conditioner related chemicals, body waxes, body cleaners, and air fresheners. It also sells automotive maintenance equipment comprising engine oil changers, air conditioning gas refreshers, and ATF changers. In addition, it provides after-sales and maintenance services. The company offers its products to customers, such as service stations. Muraki Corporation was founded in 1946 and is headquartered in Tama, 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 | 7,409,144 1.02% | 7,334,219 1.67% | 7,213,530 -1.40% | ||
Cost of revenue | 5,907,728 | 5,818,996 | 5,736,740 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,501,416 | 1,515,223 | 1,476,790 | ||
NOPBT Margin | 20.26% | 20.66% | 20.47% | ||
Operating Taxes | 17,682 | 92,298 | 54,148 | ||
Tax Rate | 1.18% | 6.09% | 3.67% | ||
NOPAT | 1,483,734 | 1,422,925 | 1,422,642 | ||
Net income | 198,244 58.44% | 125,124 22.15% | 102,438 51.59% | ||
Dividends | (28,294) | (28,289) | (21,274) | ||
Dividend yield | 1.27% | 1.42% | 1.43% | ||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 807 | 62,037 | 128,203 | ||
Long-term debt | 2,421 | 4,037 | 66,883 | ||
Deferred revenue | 319,503 | 307,695 | |||
Other long-term liabilities | 303,592 | 3,304 | 3,304 | ||
Net debt | (1,589,134) | (1,879,602) | (1,653,962) | ||
| Cash flow | |||||
Cash from operating activities | 119,006 | 252,089 | 126,269 | ||
CAPEX | (134,658) | (339) | (16,490) | ||
Cash from investing activities | (132,775) | 1,286 | (9,833) | ||
Cash from financing activities | (90,321) | (156,493) | (268,920) | ||
FCF | 1,407,505 | 1,517,881 | 1,429,503 | ||
| Balance | |||||
Cash | 1,371,736 | 1,475,836 | 1,378,969 | ||
Long term investments | 220,626 | 469,840 | 470,079 | ||
Excess cash | 1,221,905 | 1,578,965 | 1,488,372 | ||
Stockholders' equity | 744,607 | 2,400,455 | 2,303,724 | ||
Invested Capital | 2,198,785 | 1,188,032 | 1,318,826 | ||
ROIC | 87.62% | 113.52% | 107.42% | ||
ROCE | 50.73% | 54.37% | 52.24% | ||
| EV | |||||
Common stock shares outstanding | 1,419 | 1,419 | 1,419 | ||
Price | 1,576.00 12.57% | 1,400.00 33.59% | 1,048.00 15.67% | ||
Market cap | 2,236,344 12.57% | 1,986,600 33.59% | 1,487,112 15.67% | ||
EV | 647,210 | 106,998 | (166,850) | ||
EBITDA | 1,518,822 | 1,527,962 | 1,489,954 | ||
EV/EBITDA | 0.43 | 0.07 | |||
Interest | 118 | 504 | 1,345 | ||
Interest/NOPBT | 0.01% | 0.03% | 0.09% | ||