XJPX7957
Market cap15mUSD
Jan 15, Last price
1,545.00JPY
1D
-2.28%
1Q
0.13%
Jan 2017
-2.22%
Name
Fujicopian Co Ltd
Chart & Performance
Profile
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | 8,225,034 -16.51% | 9,851,395 14.57% | |||
Cost of revenue | 7,292,303 | 7,616,164 | |||
Unusual Expense (Income) | |||||
NOPBT | 932,731 | 2,235,231 | |||
NOPBT Margin | 11.34% | 22.69% | |||
Operating Taxes | 84,064 | 159,376 | |||
Tax Rate | 9.01% | 7.13% | |||
NOPAT | 848,667 | 2,075,855 | |||
Net income | (856,270) -274.58% | 490,477 32.69% | |||
Dividends | (148,342) | (99,615) | |||
Dividend yield | 6.37% | 3.52% | |||
Proceeds from repurchase of equity | (89) | (131) | |||
BB yield | 0.00% | 0.00% | |||
Debt | |||||
Debt current | 1,113,568 | 1,026,248 | |||
Long-term debt | 1,892,269 | 2,024,175 | |||
Deferred revenue | 879,651 | ||||
Other long-term liabilities | 881,625 | 3 | |||
Net debt | (1,659,026) | (2,620,075) | |||
Cash flow | |||||
Cash from operating activities | (46,676) | 706,532 | |||
CAPEX | (834,201) | (987,284) | |||
Cash from investing activities | (778,707) | (988,158) | |||
Cash from financing activities | (267,466) | 40,969 | |||
FCF | 896,745 | 1,407,499 | |||
Balance | |||||
Cash | 3,234,691 | 4,271,498 | |||
Long term investments | 1,430,172 | 1,399,000 | |||
Excess cash | 4,253,611 | 5,177,928 | |||
Stockholders' equity | 6,849,637 | 8,562,389 | |||
Invested Capital | 9,794,126 | 9,711,817 | |||
ROIC | 8.70% | 22.53% | |||
ROCE | 6.53% | 14.88% | |||
EV | |||||
Common stock shares outstanding | 1,531 | 1,531 | |||
Price | 1,522.00 -17.73% | 1,850.00 6.26% | |||
Market cap | 2,329,721 -17.73% | 2,831,958 6.25% | |||
EV | 670,695 | 211,883 | |||
EBITDA | 1,569,814 | 2,784,337 | |||
EV/EBITDA | 0.43 | 0.08 | |||
Interest | 18,627 | 17,798 | |||
Interest/NOPBT | 2.00% | 0.80% |