XJPX8015
Market cap17bUSD
Dec 20, Last price
2,645.00JPY
1D
0.80%
1Q
0.06%
Jan 2017
-13.14%
Name
Toyota Tsusho Corp
Chart & Performance
Profile
Toyota Tsusho Corporation engages in the metals, parts and logistics, automotive, machinery, energy and project, chemicals and electronics, and food and consumer services businesses worldwide. The company manufactures steel products, steel construction materials, non-ferrous metal ingots, precious metals, aluminum products, copper and ferro-alloy products, waste catalysts, pig iron, and rare earth resources and metals; and iron, steel, and nonferrous metals scraps, as well as recycles vehicles and auto parts. It also offers component parts for automotives; runs logistics, and tire and wheel assembly business; and sells passenger, commercial, and light vehicles, as well as motorcycles, trucks, buses, and automotive parts. In addition, the company is sells machine tools; medical and environmental equipment; develops and operates infrastructure projects; sells fuels, including LPG and biodiesel; and construction, industrial, and textile machinery, as well as engages in water treatment, infrastructure projects, and energy and electric power supply businesses. Further, it offers semiconductors, plastics and rubber products, modular products, batteries and electronic materials, electronic equipment, specialty and inorganic chemicals, fat and oil products, chemical additives, and pharmaceuticals and pharmaceutical ingredients; PCs, and PC peripherals and software; intelligent transport systems; automotive embedded software development; network integration and support services; property, casualty, and life insurance; and securities brokerage services. Additionally, the company manufactures agricultural, marine, and livestock products; feed and oilseeds; grains, processed foods, and food ingredients; and alcoholic beverages. It also sells textile products, construction and housing materials, apparel, and furniture; develops nursing care facilities; and operates general hospitals and hotels. The company was incorporated in 1948 and is headquartered in Nagoya, 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 | 10,188,980,000 3.46% | 9,848,560,000 22.68% | 8,028,000,000 27.24% | |||||||
Cost of revenue | 9,660,326,000 | 9,472,701,000 | 7,767,218,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 528,654,000 | 375,859,000 | 260,782,000 | |||||||
NOPBT Margin | 5.19% | 3.82% | 3.25% | |||||||
Operating Taxes | 129,389,000 | 112,385,000 | 81,531,000 | |||||||
Tax Rate | 24.48% | 29.90% | 31.26% | |||||||
NOPAT | 399,265,000 | 263,474,000 | 179,251,000 | |||||||
Net income | 331,444,000 16.64% | 284,155,000 27.86% | 222,235,000 65.11% | |||||||
Dividends | (81,331,000) | (65,485,000) | (46,471,000) | |||||||
Dividend yield | 0.75% | 1.10% | 0.87% | |||||||
Proceeds from repurchase of equity | (55,000) | 245,900,000 | 258,515,000 | |||||||
BB yield | 0.00% | -4.15% | -4.84% | |||||||
Debt | ||||||||||
Debt current | 657,677,000 | 746,668,000 | 740,936,000 | |||||||
Long-term debt | 1,473,539,000 | 1,372,674,000 | 1,201,816,000 | |||||||
Deferred revenue | 209,594,000 | 194,043,000 | ||||||||
Other long-term liabilities | 280,367,000 | 26,067,000 | 50,933,000 | |||||||
Net debt | (73,129,000) | 138,412,000 | 101,414,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 542,125,000 | 444,290,000 | 50,137,000 | |||||||
CAPEX | (175,031,000) | (180,845,000) | (167,286,000) | |||||||
Cash from investing activities | (219,586,000) | (139,918,000) | (157,333,000) | |||||||
Cash from financing activities | (263,253,000) | (206,671,000) | 44,901,000 | |||||||
FCF | 68,228,000 | 125,494,000 | (258,356,000) | |||||||
Balance | ||||||||||
Cash | 878,705,000 | 897,526,000 | 807,713,000 | |||||||
Long term investments | 1,325,640,000 | 1,083,404,000 | 1,033,625,000 | |||||||
Excess cash | 1,694,896,000 | 1,488,502,000 | 1,439,938,000 | |||||||
Stockholders' equity | 2,580,763,000 | 3,660,079,000 | 3,308,147,000 | |||||||
Invested Capital | 3,224,815,000 | 2,788,258,000 | 2,573,010,000 | |||||||
ROIC | 13.28% | 9.83% | 7.79% | |||||||
ROCE | 10.32% | 8.55% | 6.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,055,621 | 1,055,577 | 1,055,532 | |||||||
Price | 10,265.00 82.65% | 5,620.00 11.07% | 5,060.00 8.93% | |||||||
Market cap | 10,835,953,435 82.66% | 5,932,342,740 11.07% | 5,340,991,915 8.93% | |||||||
EV | 10,915,803,435 | 7,856,569,740 | 7,167,821,915 | |||||||
EBITDA | 668,826,000 | 504,843,000 | 371,667,000 | |||||||
EV/EBITDA | 16.32 | 15.56 | 19.29 | |||||||
Interest | 60,890,000 | 46,930,000 | 26,650,000 | |||||||
Interest/NOPBT | 11.52% | 12.49% | 10.22% |