Loading...
XJPX
7601
Market cap14mUSD
Sep 22, Last price  
182.00JPY
1D
0.56%
1Q
-4.74%
Jan 2017
-63.94%
IPO
-81.99%
Name

Poplar Co Ltd

Chart & Performance

D1W1MN
P/E
5.70
P/S
0.18
EPS
31.93
Div Yield, %
—
Shrs. gr., 5y
7.12%
Rev. gr., 5y
-13.87%
Revenues
12.03b
-2.76%
62,020,133,00057,220,835,00057,671,469,00058,594,601,00056,421,270,00055,487,745,00048,764,968,00038,777,651,00033,270,497,00028,766,703,00026,092,653,00025,370,178,00019,240,576,00013,629,524,00013,064,892,00012,370,071,00012,028,050,000
Net income
376m
-18.54%
-2,869,853,000150,723,000-551,899,000-847,741,0005,832,000-2,300,595,000-1,923,783,00060,250,000289,195,000-70,526,000-2,185,296,000-330,327,000-1,318,022,000-518,492,000-237,796,000462,003,000376,335,000
CFO
433m
+442.48%
5,313,495,000-456,814,000-2,251,908,000833,733,00035,142,000489,106,0001,741,968,000-2,167,566,00021,530,000112,566,000363,049,0001,107,505,000-1,695,253,000-2,432,271,000101,540,00079,830,000433,060,000
Dividend
Aug 28, 20135 JPY/sh

Profile

Poplar Co., Ltd. operates convenience stores in Japan. Its convenience stores offer pop valve, bento, rice balls, salads, noodles, bakery products, cooking breads, counter foods, and sweets. The company operates a chain of approximately 461 stores. The company was founded in 1976 and is headquartered in Hiroshima, Japan.
URL
https://www.poplar-cvs.co.jp/
IPO date
Feb 14, 2000
Employees
181
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2025‑022024‑022023‑022022‑022021‑022020‑022019‑022018‑022017‑022016‑02
Income
Revenues
12,028,050
-2.76%
12,370,071
-5.32%
13,064,892
-4.14%
Cost of revenue
8,647,787
8,502,898
9,307,861
Unusual Expense (Income)
NOPBT
3,380,263
3,867,173
3,757,031
NOPBT Margin
28.10%
31.26%
28.76%
Operating Taxes
87,406
41,304
7,865
Tax Rate
2.59%
1.07%
0.21%
NOPAT
3,292,857
3,825,869
3,749,166
Net income
376,335
-18.54%
462,003
-294.29%
(237,796)
-54.14%
Dividends
(28,928)
Dividend yield
0.84%
Proceeds from repurchase of equity
(11)
658,485
(1,000)
BB yield
0.00%
-14.95%
0.00%
Debt
Debt current
482,590
375,481
1,075,936
Long-term debt
553,616
1,042,771
1,350,026
Deferred revenue
(1,664)
Other long-term liabilities
1,160,095
1,200,703
1,242,644
Net debt
165,117
515,743
1,084,915
Cash flow
Cash from operating activities
433,060
79,830
101,540
CAPEX
(91,101)
(15,000)
(221,059)
Cash from investing activities
26,351
322,662
(100,728)
Cash from financing activities
(405,662)
(478,169)
24,928
FCF
3,267,181
4,218,079
3,773,527
Balance
Cash
806,120
752,371
828,047
Long term investments
64,969
150,138
513,000
Excess cash
269,686
284,005
687,802
Stockholders' equity
1,481,241
1,177,430
(1,377,611)
Invested Capital
2,368,848
2,302,477
3,733,835
ROIC
140.98%
126.76%
99.80%
ROCE
128.11%
149.51%
159.34%
EV
Common stock shares outstanding
16,628
15,343
11,787
Price
208.00
-27.53%
287.00
105.00%
140.00
-6.04%
Market cap
3,458,586
-21.46%
4,403,571
166.85%
1,650,185
-6.04%
EV
4,323,703
5,619,314
2,735,100
EBITDA
3,436,146
3,917,301
3,869,273
EV/EBITDA
1.26
1.43
0.71
Interest
19,432
27,544
26,796
Interest/NOPBT
0.57%
0.71%
0.71%