Loading...
XJPX7841
Market cap72mUSD
Jan 15, Last price  
1,300.00JPY
1D
2.69%
1Q
6.12%
Jan 2017
97.27%
Name

Endo Manufacturing Co Ltd

Chart & Performance

D1W1MN
XJPX:7841 chart
P/E
14.92
P/S
0.72
EPS
87.15
Div Yield, %
1.39%
Shrs. gr., 5y
0.05%
Rev. gr., 5y
5.91%
Revenues
15.71b
+7.73%
20,188,807,00018,695,916,00013,361,561,00017,070,971,00015,365,312,00017,486,367,00015,902,388,00013,815,766,00012,587,518,00011,426,554,00011,376,847,55711,786,596,0009,773,969,0008,276,401,00012,589,516,00014,582,181,00015,709,155,000
Net income
763m
-4.25%
1,373,515,000611,266,000-208,825,000868,459,000809,394,000484,426,000-569,762,000-301,928,000-4,943,0001,051,493,000339,790,028563,821,000265,682,000-88,102,0001,601,592,000796,805,000762,905,000
CFO
2.40b
+24.48%
2,100,462,0001,468,881,0001,577,183,0002,980,166,0001,279,308,0001,271,002,0002,650,940,0001,011,052,0001,667,524,0001,948,359,000536,207,9991,310,371,0001,618,565,000599,617,0001,577,907,0001,925,236,0002,396,557,000
Dividend
Dec 27, 202440 JPY/sh

Profile

Endo Manufacturing Co., Ltd., together with its subsidiaries, manufactures and sells golf club heads, metal sleeve products, forged components, and medical devices in Japan and internationally. The company offers golf club heads under the Epon Golf brand; and medical devices, including hip joint, femoral head, femoral cup, trauma plate, tibial tray, and knee and femur components. It also provides metal sleeves, such as metal tubes, high precision ultra-thin pipes, heat pipes, bellows base materials, and IH parts for medical parts, automobile parts, and the new energy-related sector; and forged parts, such as engine and transmission gears for automobiles and motorcycles, as well as agricultural machinery parts and others. The company was incorporated in 1950 and is headquartered in Tsubame, Japan.
URL
http://endo-mfg.co.jp/
IPO date
Mar 12, 2003
Employees
1,282
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122017‑032016‑032015‑03
Income
Revenues
15,709,155
7.73%
14,582,181
15.83%
Cost of revenue
14,723,498
12,730,796
Unusual Expense (Income)
NOPBT
985,657
1,851,385
NOPBT Margin
6.27%
12.70%
Operating Taxes
360,970
1,032,357
Tax Rate
36.62%
55.76%
NOPAT
624,687
819,028
Net income
762,905
-4.25%
796,805
-50.25%
Dividends
(158,666)
(132,223)
Dividend yield
1.95%
1.99%
Proceeds from repurchase of equity
(30)
1,773
BB yield
0.00%
-0.03%
Debt
Debt current
100,000
100,000
Long-term debt
189,993
304,108
Deferred revenue
14,993
Other long-term liabilities
603,712
528,686
Net debt
(9,904,503)
(7,737,990)
Cash flow
Cash from operating activities
2,396,557
1,925,236
CAPEX
(774,000)
(1,035,394)
Cash from investing activities
(606,684)
(1,031,406)
Cash from financing activities
(298,359)
(868,551)
FCF
1,032,547
(404,457)
Balance
Cash
9,037,868
7,257,634
Long term investments
1,156,628
884,464
Excess cash
9,409,038
7,412,989
Stockholders' equity
15,742,105
17,449,459
Invested Capital
11,454,774
11,755,881
ROIC
5.38%
7.20%
ROCE
4.66%
9.35%
EV
Common stock shares outstanding
8,752
8,750
Price
931.00
22.50%
760.00
-1.30%
Market cap
8,148,529
22.54%
6,649,862
-1.28%
EV
(1,755,974)
(1,088,128)
EBITDA
2,020,484
2,840,935
EV/EBITDA
Interest
2,029
3,498
Interest/NOPBT
0.21%
0.19%