XJPX8032
Market cap500mUSD
Jan 17, Last price
635.00JPY
1D
-0.16%
1Q
-7.70%
Jan 2017
-82.74%
Name
Japan Pulp & Paper Co Ltd
Chart & Performance
Profile
Japan Pulp and Paper Company Limited engages in the manufacture, import, export, distribution, wholesale, and sale of papers, paperboards, pulp, and paper-related products worldwide. It offers household paper products and goods, processed papers, container materials, recovered papers, industrial chemicals, building materials, capacitor papers, electronic components and materials, containerboards, laminated papers, industrial waste papers, and packaging materials and ink, as well as paper films used for manufacturing electronic components, as well as corrugated carton boxes and packages, materials for recycling papers. The company also provides digital printers, films and other media, and harvesting equipment; and warehousing and transportation, paper converting, shipping pallet recovery and recycling, cargo handling, and business management services. In addition, it is involved in the sale of computer systems, design and development of software, and Internet retailing operations, as well as offers enterprise AI products, application development tools, public cloud services, package software, and education/consulting services on new technologies, as well as information management solutions. Further, the company engages in the recycling of waste papers, waste plastic, and waste construction materials into recycled fuels. Additionally, it generates renewable energy from wood fiber biomass energy generation plants and solar power generation plants. Japan Pulp and Paper Company Limited was founded in 1845 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 | 534,230,000 -2.03% | 545,279,000 22.60% | 444,757,000 -3.92% | |||||||
Cost of revenue | 516,827,000 | 525,015,000 | 430,693,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,403,000 | 20,264,000 | 14,064,000 | |||||||
NOPBT Margin | 3.26% | 3.72% | 3.16% | |||||||
Operating Taxes | 5,968,000 | 12,740,000 | 6,389,000 | |||||||
Tax Rate | 34.29% | 62.87% | 45.43% | |||||||
NOPAT | 11,435,000 | 7,524,000 | 7,675,000 | |||||||
Net income | 10,357,000 -59.21% | 25,392,000 120.82% | 11,499,000 215.13% | |||||||
Dividends | (1,736,000) | (1,667,000) | (1,527,000) | |||||||
Dividend yield | 2.55% | 2.36% | 2.87% | |||||||
Proceeds from repurchase of equity | (6,687,000) | 4,000 | 10,000 | |||||||
BB yield | 9.81% | -0.01% | -0.02% | |||||||
Debt | ||||||||||
Debt current | 70,877,000 | 62,876,000 | 53,491,000 | |||||||
Long-term debt | 43,995,000 | 66,609,000 | 71,707,000 | |||||||
Deferred revenue | 2,232,000 | 2,509,000 | ||||||||
Other long-term liabilities | 6,410,000 | 3,098,000 | 3,757,000 | |||||||
Net debt | 57,117,000 | 60,802,000 | 72,068,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,891,000 | 304,000 | 14,007,000 | |||||||
CAPEX | (4,266,000) | (8,316,000) | (4,498,000) | |||||||
Cash from investing activities | (2,917,000) | 23,673,000 | (4,078,000) | |||||||
Cash from financing activities | (31,678,000) | (10,086,000) | (9,833,000) | |||||||
FCF | 3,515,000 | (2,609,000) | 173,000 | |||||||
Balance | ||||||||||
Cash | 17,806,000 | 31,141,000 | 13,009,000 | |||||||
Long term investments | 39,949,000 | 37,542,000 | 40,121,000 | |||||||
Excess cash | 31,043,500 | 41,419,050 | 30,892,150 | |||||||
Stockholders' equity | 142,836,000 | 234,662,000 | 182,449,000 | |||||||
Invested Capital | 217,629,500 | 200,502,950 | 191,591,850 | |||||||
ROIC | 5.47% | 3.84% | 4.02% | |||||||
ROCE | 6.85% | 8.28% | 6.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,160 | 13,744 | 13,729 | |||||||
Price | 5,180.00 0.58% | 5,150.00 32.73% | 3,880.00 6.30% | |||||||
Market cap | 68,168,800 -3.69% | 70,781,600 32.88% | 53,268,520 6.41% | |||||||
EV | 136,031,800 | 249,857,600 | 216,876,520 | |||||||
EBITDA | 27,439,000 | 29,542,000 | 24,050,000 | |||||||
EV/EBITDA | 4.96 | 8.46 | 9.02 | |||||||
Interest | 3,120,000 | 2,028,000 | 1,405,000 | |||||||
Interest/NOPBT | 17.93% | 10.01% | 9.99% |