XJPX7919
Market cap16mUSD
Dec 27, Last price
152.00JPY
1D
-0.65%
1Q
0.66%
Jan 2017
7.04%
Name
Nozaki Insatsu Shigyo Co Ltd
Chart & Performance
P/E
4.56
P/S
0.18
EPS
33.37
Div Yield, %
1.96%
Shrs. gr., 5y
—
Rev. gr., 5y
-1.84%
Revenues
14.16b
+5.36%
Net income
573m
+126.31%
CFO
1.10b
+21.30%
Dividend
Mar 28, 20250 JPY/sh
Profile
Nozaki Insatsu Shigyo Co., Ltd. engages in commercial printing business in Japan. It provides paper container packaging products, including tapered and wing taper trays, wind patches, animated cases, opel and touch cases, security printing, and security design. The company also offers flexible packing products, such as rolls and bag making; labels, which include color, security, functional, and decorative labels; printer/customizing machines; and calendars, sample book/pictorial records, paper bags, and business forms. The company was formerly known as Nozaki Shigyo Co., Ltd. and changed its name to Nozaki Insatsu Shigyo Co., Ltd. in 1962. Nozaki Insatsu Shigyo Co., Ltd. was incorporated in 1940 and is based in Kyoto, 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 | 14,157,330 5.36% | 13,437,135 2.70% | 13,083,565 -0.17% | ||
Cost of revenue | 13,544,503 | 13,106,812 | 12,960,709 | ||
Unusual Expense (Income) | |||||
NOPBT | 612,827 | 330,323 | 122,856 | ||
NOPBT Margin | 4.33% | 2.46% | 0.94% | ||
Operating Taxes | 78,688 | 100,179 | 51,867 | ||
Tax Rate | 12.84% | 30.33% | 42.22% | ||
NOPAT | 534,139 | 230,144 | 70,989 | ||
Net income | 573,219 126.31% | 253,294 2,401.92% | 10,124 -87.43% | ||
Dividends | (51,237) | (34,276) | (34,230) | ||
Dividend yield | 1.85% | 1.46% | 1.80% | ||
Proceeds from repurchase of equity | (50,911) | (1,012) | (79) | ||
BB yield | 1.83% | 0.04% | 0.00% | ||
| Debt | |||||
Debt current | 997,666 | 1,151,210 | 1,155,438 | ||
Long-term debt | 1,022,580 | 796,458 | 1,251,106 | ||
Deferred revenue | 7,494 | 7,242 | |||
Other long-term liabilities | 75,643 | 67,005 | 89,565 | ||
Net debt | 123,606 | 199,803 | 734,781 | ||
| Cash flow | |||||
Cash from operating activities | 1,104,566 | 910,606 | 942,994 | ||
CAPEX | (745,547) | (361,351) | (387,906) | ||
Cash from investing activities | (683,549) | (377,307) | (412,177) | ||
Cash from financing activities | (32,241) | (492,197) | (372,600) | ||
FCF | 458,712 | 462,247 | 476,286 | ||
| Balance | |||||
Cash | 1,634,641 | 1,245,865 | 1,204,763 | ||
Long term investments | 261,999 | 502,000 | 467,000 | ||
Excess cash | 1,188,774 | 1,076,008 | 1,017,585 | ||
Stockholders' equity | 4,394,753 | 3,906,164 | 3,668,032 | ||
Invested Capital | 5,177,270 | 4,609,910 | 4,936,333 | ||
ROIC | 10.92% | 4.82% | 1.34% | ||
ROCE | 9.53% | 5.71% | 2.03% | ||
| EV | |||||
Common stock shares outstanding | 17,032 | 17,178 | 17,178 | ||
Price | 163.00 18.98% | 137.00 23.42% | 111.00 -21.28% | ||
Market cap | 2,776,143 17.96% | 2,353,424 23.43% | 1,906,758 -21.28% | ||
EV | 3,117,242 | 2,735,053 | 2,818,330 | ||
EBITDA | 1,233,680 | 992,060 | 818,837 | ||
EV/EBITDA | 2.53 | 2.76 | 3.44 | ||
Interest | 5,804 | 6,306 | 7,356 | ||
Interest/NOPBT | 0.95% | 1.91% | 5.99% | ||