XJPX8154
Market cap903mUSD
Jan 17, Last price
2,687.00JPY
1D
0.19%
1Q
-5.39%
Jan 2017
41.72%
Name
Kaga Electronics Co Ltd
Chart & Performance
Profile
Kaga Electronics Co., Ltd. sells electronics parts, semiconductors, PCs, and peripherals in Japan, North America, Europe, and Asia. It operates through Electronic Components, Software, Information Equipment, and Others segments. The company offers semiconductors, generic electronic parts, LEDs, sensors, and liquid crystal panels; amusement related equipment, such as arcade amusement machines; and PCs and PC peripherals to electronics mass retailers, schools, and educational institutions, as well as electronics design manufacturing services. It also provides communication, information processing and industrial equipment, and application integrated circuits. In addition, the company offers PC reuse and recycling services; and retails and wholesales golf supplies; and produces commercials, movies, and animations, as well as various original content using computer graphics technology. Further, it constructs and maintains local area network, security, and energy systems for corporations and government agencies; develops and manufactures IoT devices, such as security sensors and AI cameras for home and town security; sells home electric appliances, sports goods, and other activities; photograph and imaging products, and other products; IT-related products for schools and other educational institutions; develops medical devices for diagnosis and treatment; and repairs electronics equipment. The company was incorporated in 1968 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 | 542,697,000 -10.75% | 608,064,000 22.64% | 495,827,000 17.39% | |||||||
Cost of revenue | 472,833,000 | 530,026,000 | 435,552,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 69,864,000 | 78,038,000 | 60,275,000 | |||||||
NOPBT Margin | 12.87% | 12.83% | 12.16% | |||||||
Operating Taxes | 7,776,000 | 9,365,000 | 5,678,000 | |||||||
Tax Rate | 11.13% | 12.00% | 9.42% | |||||||
NOPAT | 62,088,000 | 68,673,000 | 54,597,000 | |||||||
Net income | 20,345,000 -11.81% | 23,070,000 49.80% | 15,401,000 35.11% | |||||||
Dividends | (6,033,000) | (4,590,000) | (2,551,000) | |||||||
Dividend yield | 1.80% | 3.49% | 2.93% | |||||||
Proceeds from repurchase of equity | (6,000) | 4,888,000 | 8,955,000 | |||||||
BB yield | 0.00% | -3.72% | -10.30% | |||||||
Debt | ||||||||||
Debt current | 10,604,000 | 19,585,000 | 23,858,000 | |||||||
Long-term debt | 22,675,000 | 21,664,000 | 26,578,000 | |||||||
Deferred revenue | 2,918,000 | 2,790,000 | ||||||||
Other long-term liabilities | 7,021,000 | 2,782,000 | 3,452,000 | |||||||
Net debt | (43,960,000) | (27,168,000) | (4,288,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 29,385,000 | 30,569,000 | (1,554,000) | |||||||
CAPEX | (5,753,000) | (4,158,000) | (4,653,000) | |||||||
Cash from investing activities | (2,968,000) | (4,805,000) | (6,772,000) | |||||||
Cash from financing activities | (16,973,000) | (15,549,000) | 1,155,000 | |||||||
FCF | 56,025,000 | 66,702,000 | 26,344,000 | |||||||
Balance | ||||||||||
Cash | 66,767,000 | 52,795,000 | 41,315,000 | |||||||
Long term investments | 10,472,000 | 15,622,000 | 13,409,000 | |||||||
Excess cash | 50,104,150 | 38,013,800 | 29,932,650 | |||||||
Stockholders' equity | 141,981,000 | 237,814,000 | 195,353,000 | |||||||
Invested Capital | 139,247,850 | 131,596,200 | 128,266,350 | |||||||
ROIC | 45.85% | 52.85% | 48.49% | |||||||
ROCE | 36.28% | 45.31% | 37.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 52,532 | 26,257 | 26,718 | |||||||
Price | 6,380.00 27.35% | 5,010.00 53.92% | 3,255.00 31.25% | |||||||
Market cap | 335,151,353 154.77% | 131,548,482 51.26% | 86,966,999 27.68% | |||||||
EV | 291,587,353 | 221,793,482 | 181,529,999 | |||||||
EBITDA | 74,148,000 | 82,092,000 | 64,123,000 | |||||||
EV/EBITDA | 3.93 | 2.70 | 2.83 | |||||||
Interest | 890,000 | 748,000 | 315,000 | |||||||
Interest/NOPBT | 1.27% | 0.96% | 0.52% |