XJPX7565
Market cap60mUSD
Jan 16, Last price
4,150.00JPY
1D
1.22%
1Q
9.21%
Jan 2017
214.39%
Name
Mansei Corp
Chart & Performance
P/E
8.86
P/S
0.36
EPS
468.22
Div Yield, %
1.64%
Shrs. gr., 5y
—
Rev. gr., 5y
0.35%
Revenues
26.15b
+13.10%
Net income
1.07b
+78.58%
CFO
2.05b
P
Dividend
Sep 27, 202440 JPY/sh
Profile
Mansei Corporation provides electronic products in Japan. The company offers computer, factory automation systems, industrial automation machinery, industrial components and equipment, ASIC, and equipment for shops and housing related products; and video/information communication, FA equipment, industrial mechatronics, semiconductors/electronics parts, electronic device, as well as building, office, factory, and residential equipments. It also engages in the system design and software development. In addition, the company provides high-density memory, one-chip microcomputers, gate arrays, flexible production systems, related control units, CAD/CAM systems NC, robots for industrial use; drive control units, such as AC servos; inverters; controllers, including sequencers; power distribution units comprising circuit breakers and transformers; and rotary machines, such as motors and industrial fans, as well as operates a training school. Mansei Corporation was incorporated in 1947 and is headquartered in Osaka, 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 | 26,151,472 13.10% | 23,121,423 23.94% | 18,655,768 -7.07% | ||
Cost of revenue | 22,460,930 | 19,888,554 | 16,192,087 | ||
Unusual Expense (Income) | |||||
NOPBT | 3,690,542 | 3,232,869 | 2,463,681 | ||
NOPBT Margin | 14.11% | 13.98% | 13.21% | ||
Operating Taxes | 474,037 | 339,856 | 193,085 | ||
Tax Rate | 12.84% | 10.51% | 7.84% | ||
NOPAT | 3,216,505 | 2,893,013 | 2,270,596 | ||
Net income | 1,071,168 78.58% | 599,831 51.66% | 395,501 -8.00% | ||
Dividends | (155,565) | (150,991) | (128,120) | ||
Dividend yield | 1.79% | 2.06% | 1.60% | ||
Proceeds from repurchase of equity | (365) | (336) | |||
BB yield | 0.00% | 0.00% | |||
| Debt | |||||
Debt current | 300,000 | 300,000 | 300,000 | ||
Long-term debt | 3,881 | 5,192 | |||
Deferred revenue | |||||
Other long-term liabilities | 240,233 | 253,866 | 239,941 | ||
Net debt | (8,729,362) | (6,574,977) | (8,237,271) | ||
| Cash flow | |||||
Cash from operating activities | 2,045,482 | (1,357,307) | 864,197 | ||
CAPEX | (6,610) | (5,875) | (16,601) | ||
Cash from investing activities | 15,564 | (210,045) | (19,526) | ||
Cash from financing activities | (162,580) | (156,692) | (183,212) | ||
FCF | 3,856,439 | 754,548 | 2,737,450 | ||
| Balance | |||||
Cash | 7,863,864 | 5,948,858 | 7,649,463 | ||
Long term investments | 1,165,498 | 930,000 | 893,000 | ||
Excess cash | 7,721,788 | 5,722,787 | 7,609,675 | ||
Stockholders' equity | 12,117,615 | 11,511,012 | 11,043,173 | ||
Invested Capital | 6,362,506 | 6,854,944 | 4,683,381 | ||
ROIC | 48.67% | 50.15% | 45.96% | ||
ROCE | 25.50% | 25.11% | 19.49% | ||
| EV | |||||
Common stock shares outstanding | 2,287 | 2,287 | 2,287 | ||
Price | 3,810.00 18.88% | 3,205.00 -8.43% | 3,500.00 19.86% | ||
Market cap | 8,713,470 18.88% | 7,329,835 -8.43% | 8,004,500 19.81% | ||
EV | (15,892) | 754,858 | (232,771) | ||
EBITDA | 3,854,563 | 3,395,455 | 2,623,275 | ||
EV/EBITDA | 0.22 | ||||
Interest | 2,003 | 1,904 | 2,006 | ||
Interest/NOPBT | 0.05% | 0.06% | 0.08% | ||