XJPX7771
Market cap9mUSD
Dec 24, Last price
70.00JPY
1D
0.00%
1Q
0.00%
Jan 2017
-66.18%
Name
Nihon Seimitsu Co Ltd
Chart & Performance
P/E
3.95
P/S
0.23
EPS
17.74
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-2.69%
Revenues
6.73b
-2.50%
Net income
391m
+122.63%
CFO
476m
+118.44%
Dividend
Mar 28, 200510 JPY/sh
Profile
Nihon Seimitsu Co., Ltd. manufactures and sells watch bands and exterior parts, spectacle frames, and other products in Japan. The company offers cemented carbide and pure titanium, metal, and urethane bands, as well as wristwatch band and bezels. It also provides fishing tackles, electrostatic eliminators, and numeric keypad electronic lock, as well as ion plating services. The company was incorporated in 1978 and is headquartered in Kawaguchi, 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 | 6,728,391 -2.50% | 6,900,896 20.23% | 5,739,949 20.39% | ||
Cost of revenue | 6,437,450 | 6,627,172 | 5,562,894 | ||
Unusual Expense (Income) | |||||
NOPBT | 290,941 | 273,724 | 177,055 | ||
NOPBT Margin | 4.32% | 3.97% | 3.08% | ||
Operating Taxes | 57,712 | 50,442 | 44,001 | ||
Tax Rate | 19.84% | 18.43% | 24.85% | ||
NOPAT | 233,229 | 223,282 | 133,054 | ||
Net income | 390,827 122.63% | 175,553 -236.97% | (128,166) -79.72% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 2,706,621 | 2,752,540 | 2,613,146 | ||
Long-term debt | 410,784 | 424,566 | 647,047 | ||
Deferred revenue | |||||
Other long-term liabilities | 104,720 | 100,628 | 102,048 | ||
Net debt | 2,122,942 | 2,492,793 | 2,690,708 | ||
| Cash flow | |||||
Cash from operating activities | 475,568 | 217,709 | (173,640) | ||
CAPEX | (60,053) | (16,881) | (40,151) | ||
Cash from investing activities | (62,788) | (28,981) | (42,639) | ||
Cash from financing activities | (86,511) | (83,183) | 28,536 | ||
FCF | 420,390 | 342,903 | 117,467 | ||
| Balance | |||||
Cash | 964,756 | 601,313 | 486,485 | ||
Long term investments | 29,707 | 83,000 | 83,000 | ||
Excess cash | 658,043 | 339,268 | 282,488 | ||
Stockholders' equity | (103,713) | (495,365) | (670,918) | ||
Invested Capital | 4,776,021 | 4,993,243 | 5,159,066 | ||
ROIC | 4.77% | 4.40% | 2.56% | ||
ROCE | 6.23% | 6.09% | 3.94% | ||
| EV | |||||
Common stock shares outstanding | 22,028 | 22,029 | 22,028 | ||
Price | 76.00 -16.48% | 91.00 42.19% | 64.00 -20.99% | ||
Market cap | 1,674,128 -16.49% | 2,004,594 42.19% | 1,409,792 -18.98% | ||
EV | 3,797,070 | 4,700,387 | 4,211,500 | ||
EBITDA | 483,674 | 469,343 | 341,540 | ||
EV/EBITDA | 7.85 | 10.01 | 12.33 | ||
Interest | 68,818 | 60,394 | 58,409 | ||
Interest/NOPBT | 23.65% | 22.06% | 32.99% | ||