XJPX
8135
Market cap57mUSD
Jul 15, Last price
431.00JPY
1D
0.00%
1Q
9.11%
Jan 2017
161.21%
Name
Zett Corp
Chart & Performance
Profile
Zett Corporation manufactures, sells, imports, and exports sports equipment in Japan. The company offers baseballs, basketball wear, bats, and other apparel products. It also operates Alcanet, an online ordering system to search and order products from approximately 3,000 dealers. The company was formerly known as Watanabe Corporation and changed its name to Zett Corporation in 1980. Zett Corporation was founded in 1919 and is headquartered in Osaka, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 51,957,000 4.15% | 49,887,000 11.45% | |||||||
Cost of revenue | 51,080,000 | 42,205,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 877,000 | 7,682,000 | |||||||
NOPBT Margin | 1.69% | 15.40% | |||||||
Operating Taxes | 211,000 | 314,000 | |||||||
Tax Rate | 24.06% | 4.09% | |||||||
NOPAT | 666,000 | 7,368,000 | |||||||
Net income | 810,000 -10.50% | 905,000 25.17% | |||||||
Dividends | (156,000) | (97,000) | |||||||
Dividend yield | 2.56% | 1.72% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 194,000 | 150,000 | |||||||
Long-term debt | 78,000 | 175,000 | |||||||
Deferred revenue | 324,000 | ||||||||
Other long-term liabilities | 1,340,000 | 991,000 | |||||||
Net debt | (10,285,000) | (10,491,000) | |||||||
Cash flow | |||||||||
Cash from operating activities | 684,000 | 1,474,000 | |||||||
CAPEX | (129,000) | (90,000) | |||||||
Cash from investing activities | (332,000) | (86,000) | |||||||
Cash from financing activities | (277,000) | (336,000) | |||||||
FCF | 361,000 | 7,847,000 | |||||||
Balance | |||||||||
Cash | 6,313,000 | 6,232,000 | |||||||
Long term investments | 4,244,000 | 4,584,000 | |||||||
Excess cash | 7,959,150 | 8,321,650 | |||||||
Stockholders' equity | 10,410,000 | 10,040,000 | |||||||
Invested Capital | 6,926,850 | 5,896,350 | |||||||
ROIC | 10.39% | 117.79% | |||||||
ROCE | 5.58% | 50.37% | |||||||
EV | |||||||||
Common stock shares outstanding | 19,574 | 19,574 | |||||||
Price | 311.00 7.99% | 288.00 15.66% | |||||||
Market cap | 6,087,514 7.99% | 5,637,312 15.66% | |||||||
EV | (4,197,486) | (4,853,688) | |||||||
EBITDA | 1,025,000 | 7,813,000 | |||||||
EV/EBITDA | |||||||||
Interest | 1,000 | 1,000 | |||||||
Interest/NOPBT | 0.11% | 0.01% |