XJPX8016
Market cap524mUSD
Jan 21, Last price
606.00JPY
1D
-0.33%
1Q
17.67%
Jan 2017
-26.01%
Name
Onward Holdings Co Ltd
Chart & Performance
Profile
Onward Holdings Co., Ltd., through its subsidiaries, designs, manufactures, and sells men's, women's, and children's apparel, accessories, and other products in Japan, Europe, Asia, and the United States. The company operates through Apparel Business and Lifestyle Business segments. It offers uniforms, jewelry, accessories, health-related and cosmetic products, gift items, gift catalogs, and sales promotion goods; pet supplies, and other product lines; stage, theater, and ballet supplies; inner wear and related products; and sports shoes, leather goods, dance supplies, and luxury and fashion products. The company also engages in the planning, designing, and constructing of commercial, cultural, and environmental facilities; promotion of art and culture; planning and production of advertising and promotional materials; management, purchase, sale, and rental of real estate; import, export, and sale of cosmetic products; retail and wholesale of clothing products and bags; operation of stores; and operation and management of Lakeland Country Club and Talofofo Golf Club, as well as hotels and resort facilities. In addition, it is involved in the provision of management consultation, and property and life insurance agency services; and apparel sales, restaurant management, digital marketing, and IT solutions businesses. The company offers its products primarily under the GRACE CONTINENTAL, JIL SANDER, JOSEPH, J. PRESS, Nijyusanku, ICB, KASHIYAMA, Jiyuku, and other brands. It provides its products through department stores, as well as through e-commerce stores. The company was formerly known as Onward Kashiyama Co., Ltd. and changed its name to Onward Holdings Co., Ltd. in 2007. Onward Holdings Co., Ltd. was founded in 1927 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 189,629,000 7.70% | 176,072,000 4.52% | 168,453,000 -3.37% | |||||||
Cost of revenue | 174,361,000 | 84,824,000 | 85,619,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,268,000 | 91,248,000 | 82,834,000 | |||||||
NOPBT Margin | 8.05% | 51.82% | 49.17% | |||||||
Operating Taxes | (713,000) | 698,000 | 5,218,000 | |||||||
Tax Rate | 0.76% | 6.30% | ||||||||
NOPAT | 15,981,000 | 90,550,000 | 77,616,000 | |||||||
Net income | 6,611,000 115.98% | 3,061,000 -64.27% | 8,566,000 -136.95% | |||||||
Dividends | (1,628,000) | (1,627,000) | (1,627,000) | |||||||
Dividend yield | 2.34% | 3.51% | 4.32% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 26,270,000 | 19,487,000 | 23,612,000 | |||||||
Long-term debt | 19,953,000 | 17,348,000 | 20,583,000 | |||||||
Deferred revenue | 3,000 | 5,711,000 | 3,105,000 | |||||||
Other long-term liabilities | 8,162,000 | 2,491,000 | 5,312,000 | |||||||
Net debt | 13,017,000 | (5,340,000) | 5,180,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,999,000 | 5,685,000 | 7,814,000 | |||||||
CAPEX | (1,967,000) | (2,164,000) | (2,929,000) | |||||||
Cash from investing activities | (4,321,000) | 4,390,000 | 21,685,000 | |||||||
Cash from financing activities | 263,000 | (11,955,000) | (36,173,000) | |||||||
FCF | 9,304,000 | 93,799,000 | 98,762,000 | |||||||
Balance | ||||||||||
Cash | 14,133,000 | 13,805,000 | 15,209,000 | |||||||
Long term investments | 19,073,000 | 28,370,000 | 23,806,000 | |||||||
Excess cash | 23,724,550 | 33,371,400 | 30,592,350 | |||||||
Stockholders' equity | 56,366,000 | 131,193,000 | 122,725,000 | |||||||
Invested Capital | 111,377,450 | 90,819,600 | 92,722,650 | |||||||
ROIC | 15.81% | 98.67% | 73.17% | |||||||
ROCE | 11.29% | 73.33% | 67.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 135,883 | 135,884 | 135,885 | |||||||
Price | 513.00 50.44% | 341.00 23.10% | 277.00 9.92% | |||||||
Market cap | 69,707,979 50.44% | 46,336,444 23.10% | 37,640,145 10.30% | |||||||
EV | 87,846,979 | 126,962,444 | 128,096,145 | |||||||
EBITDA | 20,059,000 | 96,408,000 | 88,205,000 | |||||||
EV/EBITDA | 4.38 | 1.32 | 1.45 | |||||||
Interest | 896,000 | 363,000 | 391,000 | |||||||
Interest/NOPBT | 5.87% | 0.40% | 0.47% |