XJPX7955
Market cap144mUSD
Jan 14, Last price
635.00JPY
1D
-0.94%
1Q
-10.06%
Jan 2017
-33.37%
Name
Cleanup Corp
Chart & Performance
Profile
Cleanup Corporation manufactures and sells kitchen and bath equipment, washstand fixtures, commercial kitchen equipment, and other household equipment and devices in Japan and internationally. The company offers kitchen equipment, such as kitchens, sinks, work cabinets, cabinets for gas stoves, wall and storage cabinets, gas stoves, range hoods, gas and oven ranges, microwave ovens, fridge-freezers, dishwasher/dryers, and dish dryers; bath equipment, including system bathrooms, and artificial marble and stainless steel bathtubs; and washstand fixtures comprising system and shampoo washstands/vanities, and washstand storage cabinets. It also provides commercial kitchen equipment, such as sinks, cooking worktables, cupboards, culinary training tables, heating equipment, dishwashers, fridge-freezers, and rice cookers; and other household equipment and devices. The company offers its products through approximately 102 showrooms primarily under the CENTRO and STEDIA brands. Cleanup Corporation was founded in 1949 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 127,982,000 3.20% | 124,012,000 9.45% | 113,305,000 8.75% | |||||||
Cost of revenue | 126,000,000 | 120,477,000 | 108,938,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,982,000 | 3,535,000 | 4,367,000 | |||||||
NOPBT Margin | 1.55% | 2.85% | 3.85% | |||||||
Operating Taxes | 694,000 | 1,165,000 | 1,152,000 | |||||||
Tax Rate | 35.02% | 32.96% | 26.38% | |||||||
NOPAT | 1,288,000 | 2,370,000 | 3,215,000 | |||||||
Net income | 1,468,000 -41.82% | 2,523,000 -20.03% | 3,155,000 80.70% | |||||||
Dividends | (959,000) | (959,000) | (737,000) | |||||||
Dividend yield | 3.30% | 3.76% | 3.77% | |||||||
Proceeds from repurchase of equity | (641,000) | |||||||||
BB yield | 2.20% | |||||||||
Debt | ||||||||||
Debt current | 2,300,000 | 1,615,000 | 3,709,000 | |||||||
Long-term debt | 4,864,000 | 4,461,000 | 3,035,000 | |||||||
Deferred revenue | 6,000 | 995,000 | 854,000 | |||||||
Other long-term liabilities | 2,488,000 | 1,648,000 | 1,613,000 | |||||||
Net debt | (16,669,000) | (23,046,000) | (23,346,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,433,000 | 4,303,000 | 5,783,000 | |||||||
CAPEX | (6,054,000) | (3,385,000) | (2,858,000) | |||||||
Cash from investing activities | (5,358,000) | (2,285,000) | (2,622,000) | |||||||
Cash from financing activities | (572,000) | (2,025,000) | (3,639,000) | |||||||
FCF | (2,247,000) | 1,742,000 | 3,996,000 | |||||||
Balance | ||||||||||
Cash | 19,065,000 | 22,527,000 | 22,784,000 | |||||||
Long term investments | 4,768,000 | 6,595,000 | 7,306,000 | |||||||
Excess cash | 17,433,900 | 22,921,400 | 24,424,750 | |||||||
Stockholders' equity | 45,377,000 | 98,623,000 | 95,836,000 | |||||||
Invested Capital | 47,479,100 | 39,397,600 | 37,039,250 | |||||||
ROIC | 2.97% | 6.20% | 8.70% | |||||||
ROCE | 3.03% | 5.66% | 7.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,753 | 36,891 | 36,891 | |||||||
Price | 791.00 14.47% | 691.00 30.38% | 530.00 -2.39% | |||||||
Market cap | 29,071,623 14.04% | 25,491,681 30.38% | 19,552,230 -2.39% | |||||||
EV | 12,402,623 | 57,143,681 | 49,339,230 | |||||||
EBITDA | 6,310,000 | 6,760,000 | 7,409,000 | |||||||
EV/EBITDA | 1.97 | 8.45 | 6.66 | |||||||
Interest | 27,000 | 22,000 | 28,000 | |||||||
Interest/NOPBT | 1.36% | 0.62% | 0.64% |