XJPX8155
Market cap760mUSD
Nov 08, Last price
3,700.00JPY
Name
Mimasu Semiconductor Industry Co Ltd
Chart & Performance
Profile
Mimasu Semiconductor Industry Co., Ltd. engages in the processing and sales of semiconductor materials in Japan. The company's semiconductor materials include prime and recycle wafers. It also offers measuring instruments, testing machines, information equipment, automatic control equipment, and other precision equipment, as well as manufacturing, inspection, and testing systems; and develops and sells in-house products and related systems. In addition, the company manufactures and sells various plants, such as pure water production and wastewater treatment equipment; and semiconductor manufacturing equipment. Mimasu Semiconductor Industry Co., Ltd. was founded in 1963 and is headquartered in Takasaki, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 89,109,000 -2.01% | 90,936,000 22.17% | 74,431,000 -12.49% | |||||||
Cost of revenue | 76,753,000 | 77,504,000 | 64,597,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,356,000 | 13,432,000 | 9,834,000 | |||||||
NOPBT Margin | 13.87% | 14.77% | 13.21% | |||||||
Operating Taxes | 3,164,000 | 3,383,000 | 2,376,000 | |||||||
Tax Rate | 25.61% | 25.19% | 24.16% | |||||||
NOPAT | 9,192,000 | 10,049,000 | 7,458,000 | |||||||
Net income | 7,146,000 -6.20% | 7,618,000 48.61% | 5,126,000 24.03% | |||||||
Dividends | (2,055,000) | (1,861,000) | (1,155,000) | |||||||
Dividend yield | 1.73% | 1.94% | 1.50% | |||||||
Proceeds from repurchase of equity | (1,000) | (1,000) | 100,000 | |||||||
BB yield | 0.00% | 0.00% | -0.13% | |||||||
Debt | ||||||||||
Debt current | 59,000 | (644,000) | (247,000) | |||||||
Long-term debt | 2,007,000 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 129,000 | 163,000 | 507,000 | |||||||
Net debt | (19,019,000) | (28,493,000) | (26,117,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,567,000 | 14,272,000 | 9,595,000 | |||||||
CAPEX | (23,128,000) | (10,261,000) | (6,165,000) | |||||||
Cash from investing activities | (18,260,000) | (10,494,000) | (6,238,000) | |||||||
Cash from financing activities | (2,078,000) | (1,862,000) | (1,156,000) | |||||||
FCF | (4,996,000) | 8,258,000 | 7,596,000 | |||||||
Balance | ||||||||||
Cash | 20,478,000 | 27,240,000 | 25,326,000 | |||||||
Long term investments | 607,000 | 609,000 | 544,000 | |||||||
Excess cash | 16,629,550 | 23,302,200 | 22,148,450 | |||||||
Stockholders' equity | 67,584,000 | 63,079,000 | 57,284,000 | |||||||
Invested Capital | 66,122,450 | 49,440,800 | 45,784,550 | |||||||
ROIC | 15.91% | 21.11% | 16.13% | |||||||
ROCE | 14.93% | 18.45% | 14.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,123 | 32,124 | 32,124 | |||||||
Price | 3,695.00 23.45% | 2,993.00 24.55% | 2,403.00 -6.21% | |||||||
Market cap | 118,694,481 23.45% | 96,147,132 24.55% | 77,193,972 -6.21% | |||||||
EV | 99,675,481 | 67,654,132 | 51,076,972 | |||||||
EBITDA | 22,339,000 | 21,671,000 | 23,053,000 | |||||||
EV/EBITDA | 4.46 | 3.12 | 2.22 | |||||||
Interest | 10,000 | 1,000 | ||||||||
Interest/NOPBT | 0.08% | 0.01% |