XJPX8141
Market cap216mUSD
Jan 22, Last price
1,024.00JPY
1D
-0.78%
1Q
10.58%
Jan 2017
65.03%
Name
Shinko Shoji Co Ltd
Chart & Performance
Profile
Shinko Shoji Co., Ltd. deals in electric motors and transformers in Japan and internationally. It operates through Electronic Components Business, Assembly Business, and Other Business segments. The company offers electronic components, including integrated circuits, semiconductor chips, circuit components, LCD products, and other electronic parts, as well as assembly products. It also develops embedded software products; and undertakes ASIC/FPGA design and development projects on a contract basis, as well as offers AIplay, an aerial image manipulation device. In addition, the company provides EMS and device solutions; embedded and Internet of things solutions; and parts and systems for the amusement industry. The company was founded in 1953 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 | 175,847,000 -1.80% | 179,076,000 32.45% | 135,205,000 31.40% | |||||||
Cost of revenue | 161,149,000 | 162,082,000 | 122,304,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,698,000 | 16,994,000 | 12,901,000 | |||||||
NOPBT Margin | 8.36% | 9.49% | 9.54% | |||||||
Operating Taxes | 1,390,000 | 2,055,000 | 1,261,000 | |||||||
Tax Rate | 9.46% | 12.09% | 9.77% | |||||||
NOPAT | 13,308,000 | 14,939,000 | 11,640,000 | |||||||
Net income | 3,194,000 -32.13% | 4,706,000 66.82% | 2,821,000 124.78% | |||||||
Dividends | (2,248,000) | (2,356,000) | (1,630,000) | |||||||
Dividend yield | 5.67% | 5.63% | 4.83% | |||||||
Proceeds from repurchase of equity | 9,006,000 | 10,125,000 | ||||||||
BB yield | -21.54% | -29.99% | ||||||||
Debt | ||||||||||
Debt current | 9,682,000 | 10,625,000 | 7,444,000 | |||||||
Long-term debt | 7,830,000 | 7,260,000 | 3,801,000 | |||||||
Deferred revenue | 1,245,000 | 1,143,000 | ||||||||
Other long-term liabilities | 1,817,000 | 474,000 | 360,000 | |||||||
Net debt | (425,000) | 2,235,000 | (4,528,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,697,000 | (905,000) | (11,628,000) | |||||||
CAPEX | (106,000) | (138,000) | (273,000) | |||||||
Cash from investing activities | 105,000 | 9,000 | (407,000) | |||||||
Cash from financing activities | (2,757,000) | 682,000 | 4,250,000 | |||||||
FCF | 12,522,000 | 7,126,000 | (3,720,000) | |||||||
Balance | ||||||||||
Cash | 13,389,000 | 10,929,000 | 10,710,000 | |||||||
Long term investments | 4,548,000 | 4,721,000 | 5,063,000 | |||||||
Excess cash | 9,144,650 | 6,696,200 | 9,012,750 | |||||||
Stockholders' equity | 51,101,000 | 95,636,000 | 92,669,000 | |||||||
Invested Capital | 66,272,350 | 63,928,800 | 54,574,250 | |||||||
ROIC | 20.44% | 25.21% | 25.03% | |||||||
ROCE | 19.32% | 23.93% | 20.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 33,097 | 34,160 | 37,064 | |||||||
Price | 1,197.00 -2.21% | 1,224.00 34.36% | 911.00 13.88% | |||||||
Market cap | 39,617,109 -5.25% | 41,811,840 23.83% | 33,765,304 13.84% | |||||||
EV | 39,983,109 | 92,815,840 | 78,851,304 | |||||||
EBITDA | 15,091,000 | 17,335,000 | 13,241,000 | |||||||
EV/EBITDA | 2.65 | 5.35 | 5.96 | |||||||
Interest | 171,000 | 148,000 | 55,000 | |||||||
Interest/NOPBT | 1.16% | 0.87% | 0.43% |