XJPX7480
Market cap169mUSD
Jan 23, Last price
1,887.00JPY
1D
-0.42%
1Q
7.46%
Jan 2017
83.20%
Name
Suzuden Corp
Chart & Performance
Profile
Suzuden Corporation engages in purchasing and selling products related to electrical and electronic components in Japan. It offers FA equipment, including RFID equipment, relay equipment, sensors, control equipment, etc.; information and communication equipment, such as CPUs, personal computers for industrial use, routers, network equipment, etc.; electronics and devices comprising connectors, switching power supplies, noise filters, etc.; and materials for electric facilities, including terminal blocks, cable accessories, boxes, etc. The company was founded in 1948 and is headquartered in Tokyo, Japan. Suzuden Corporation is a subsidiary of Yamato Corporation.
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 | 50,929,668 -24.48% | 67,439,996 12.98% | 59,690,852 31.82% | |||||||
Cost of revenue | 47,968,145 | 57,661,886 | 51,671,546 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,961,523 | 9,778,110 | 8,019,306 | |||||||
NOPBT Margin | 5.81% | 14.50% | 13.43% | |||||||
Operating Taxes | 1,020,745 | 1,465,951 | 1,100,592 | |||||||
Tax Rate | 34.47% | 14.99% | 13.72% | |||||||
NOPAT | 1,940,778 | 8,312,159 | 6,918,714 | |||||||
Net income | 2,091,883 -36.79% | 3,309,496 41.29% | 2,342,265 163.35% | |||||||
Dividends | (2,351,355) | (2,436,318) | (1,111,525) | |||||||
Dividend yield | 7.77% | 6.66% | 3.63% | |||||||
Proceeds from repurchase of equity | (118) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 463,494 | 2,122,697 | 2,069,539 | |||||||
Long-term debt | 772,644 | 401,635 | 95,955 | |||||||
Deferred revenue | (133,657) | (95,393) | ||||||||
Other long-term liabilities | 1,107,925 | 1,140,952 | 1,149,991 | |||||||
Net debt | (5,510,725) | (4,502,095) | (4,768,694) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,792,165 | 2,897,515 | 426,213 | |||||||
CAPEX | (81,355) | (884,953) | (899,024) | |||||||
Cash from investing activities | 28,580 | (897,977) | (696,799) | |||||||
Cash from financing activities | (3,736,041) | (2,085,113) | 497,353 | |||||||
FCF | 8,655,936 | 6,200,962 | 2,872,718 | |||||||
Balance | ||||||||||
Cash | 6,173,174 | 6,079,427 | 6,148,188 | |||||||
Long term investments | 573,689 | 947,000 | 786,000 | |||||||
Excess cash | 4,200,380 | 3,654,427 | 3,949,645 | |||||||
Stockholders' equity | 17,406,780 | 17,595,128 | 16,655,849 | |||||||
Invested Capital | 16,528,945 | 17,490,190 | 15,832,968 | |||||||
ROIC | 11.41% | 49.89% | 48.01% | |||||||
ROCE | 14.29% | 45.95% | 40.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 14,004 | 13,979 | 13,957 | |||||||
Price | 2,160.00 -17.46% | 2,617.00 19.39% | 2,192.00 69.01% | |||||||
Market cap | 30,249,124 -17.32% | 36,583,841 19.58% | 30,592,894 69.44% | |||||||
EV | 24,738,472 | 32,081,746 | 25,824,200 | |||||||
EBITDA | 3,171,995 | 9,999,841 | 8,210,878 | |||||||
EV/EBITDA | 7.80 | 3.21 | 3.15 | |||||||
Interest | 13,202 | 14,403 | 9,703 | |||||||
Interest/NOPBT | 0.45% | 0.15% | 0.12% |