XJPX8150
Market cap149mUSD
Jan 22, Last price
1,910.00JPY
1D
0.69%
1Q
-5.02%
Jan 2017
69.24%
Name
Sanshin Electronics Co Ltd
Chart & Performance
Profile
Sanshin Electronics Co., Ltd. sells and trades in electronic components and devices in Japan and internationally. The company offers integrated circuits, semiconductor elements, and general electronic components; and electronic devices, such as office-automation equipment, communications equipment, and video equipment. It also develops applied software for microcontrollers and simulations for semi-custom LSIs. In addition, the company offers IT infrastructure solutions, including WAN/LAN/mobile, virtualization, cloud, office communication, security, and operational support; video solutions, such as live relay systems, program transmission systems, IPTV systems, nonlinear editing systems, studio systems, and various video solutions; and various support and services, including call-center services, maintenance-support services, and system-configuration services. Further, it provides application services in the areas of data analysis systems; call-center systems; individual system development; cloud/software as a service; business systems comprising sales, accounting, payroll, attendance, production, etc.; and groupware consisting of e-mail, schedule management, facility reservation, etc. Additionally, the company offers housing, cloud computing, system integration, and operation and maintenance services, as well as support services for construction of networks/circuits. It serves leading electronic makers, newspaper publishing companies, broadcast stations, government offices, schools, etc. The company was incorporated in 1951 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 | 140,197,000 -12.98% | 161,107,000 30.36% | 123,583,000 9.57% | |||||||
Cost of revenue | 134,447,000 | 154,259,000 | 110,053,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,750,000 | 6,848,000 | 13,530,000 | |||||||
NOPBT Margin | 4.10% | 4.25% | 10.95% | |||||||
Operating Taxes | 1,137,000 | 1,508,000 | 985,000 | |||||||
Tax Rate | 19.77% | 22.02% | 7.28% | |||||||
NOPAT | 4,613,000 | 5,340,000 | 12,545,000 | |||||||
Net income | 2,740,000 -28.50% | 3,832,000 51.82% | 2,524,000 53.34% | |||||||
Dividends | (1,721,000) | (1,225,000) | (985,000) | |||||||
Dividend yield | 6.56% | 4.17% | 4.15% | |||||||
Proceeds from repurchase of equity | (13,965,000) | |||||||||
BB yield | 58.90% | |||||||||
Debt | ||||||||||
Debt current | 24,039,000 | 26,895,000 | 24,503,000 | |||||||
Long-term debt | 278,000 | 251,000 | 277,000 | |||||||
Deferred revenue | 417,000 | 272,000 | ||||||||
Other long-term liabilities | 259,000 | 108,000 | 109,000 | |||||||
Net debt | 12,236,000 | 15,381,000 | 12,384,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,740,000 | (780,000) | 2,189,000 | |||||||
CAPEX | (469,000) | (112,000) | (152,000) | |||||||
Cash from investing activities | (364,000) | (46,000) | (149,000) | |||||||
Cash from financing activities | (5,883,000) | 262,000 | (18,584,000) | |||||||
FCF | 4,645,000 | (1,948,000) | 5,619,000 | |||||||
Balance | ||||||||||
Cash | 8,793,000 | 8,893,000 | 9,307,000 | |||||||
Long term investments | 3,288,000 | 2,872,000 | 3,089,000 | |||||||
Excess cash | 5,071,150 | 3,709,650 | 6,216,850 | |||||||
Stockholders' equity | 47,112,000 | 43,011,000 | 39,457,000 | |||||||
Invested Capital | 57,696,850 | 57,095,350 | 48,847,150 | |||||||
ROIC | 8.04% | 10.08% | 26.54% | |||||||
ROCE | 9.13% | 11.26% | 24.56% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,199 | 12,188 | 14,753 | |||||||
Price | 2,151.00 -10.67% | 2,408.00 49.84% | 1,607.00 -19.85% | |||||||
Market cap | 26,240,273 -10.59% | 29,348,704 23.79% | 23,708,071 -38.36% | |||||||
EV | 38,553,273 | 44,798,704 | 36,145,071 | |||||||
EBITDA | 6,076,000 | 7,174,000 | 13,816,000 | |||||||
EV/EBITDA | 6.35 | 6.24 | 2.62 | |||||||
Interest | 963,000 | 753,000 | 114,000 | |||||||
Interest/NOPBT | 16.75% | 11.00% | 0.84% |