XJPX8166
Market cap20mUSD
Jan 06, Last price
133.00JPY
1Q
-5.67%
Jan 2017
-32.14%
Name
Taka-Q Co Ltd
Chart & Performance
Profile
Taka-Q Co., Ltd. plans and sells men's and women's clothing, and related goods. As of February 28, 2019, it operated through 272 stores. The company was founded in 1922 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 10,026,675 -16.28% | 11,975,883 -1.35% | 12,139,686 -16.86% | |||||||
Cost of revenue | 5,324,170 | 6,382,179 | 6,974,217 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,702,505 | 5,593,704 | 5,165,469 | |||||||
NOPBT Margin | 46.90% | 46.71% | 42.55% | |||||||
Operating Taxes | 67,394 | 68,064 | 193,813 | |||||||
Tax Rate | 1.43% | 1.22% | 3.75% | |||||||
NOPAT | 4,635,111 | 5,525,640 | 4,971,656 | |||||||
Net income | (102,173) -90.27% | (1,050,386) -51.06% | (2,146,235) -31.63% | |||||||
Dividends | (601) | |||||||||
Dividend yield | 0.02% | |||||||||
Proceeds from repurchase of equity | (12) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 3,035,477 | 2,994,537 | 3,079,771 | |||||||
Long-term debt | 1,036,927 | 1,209,141 | 1,377,751 | |||||||
Deferred revenue | 766,746 | 889,910 | ||||||||
Other long-term liabilities | 869,114 | 99,327 | 99,352 | |||||||
Net debt | 2,305,819 | 2,262,693 | 2,389,494 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (333,278) | 149,525 | (2,219,498) | |||||||
CAPEX | (68,429) | (192,096) | (93,447) | |||||||
Cash from investing activities | 59,606 | 45,771 | 653,281 | |||||||
Cash from financing activities | (84,854) | (292,210) | 2,521,008 | |||||||
FCF | 6,146,670 | 6,027,617 | 5,973,639 | |||||||
Balance | ||||||||||
Cash | 1,130,438 | 1,488,964 | 1,585,878 | |||||||
Long term investments | 636,147 | 452,021 | 482,150 | |||||||
Excess cash | 1,265,251 | 1,342,191 | 1,461,044 | |||||||
Stockholders' equity | (5,181,732) | (3,875,904) | (2,818,919) | |||||||
Invested Capital | 8,167,065 | 6,570,211 | 7,035,393 | |||||||
ROIC | 62.90% | 81.23% | 89.11% | |||||||
ROCE | 148.16% | 197.95% | 118.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,365 | 24,365 | 24,365 | |||||||
Price | 67.00 -14.10% | 78.00 -29.09% | 110.00 -21.43% | |||||||
Market cap | 1,632,464 -14.10% | 1,900,487 -29.09% | 2,680,193 -21.43% | |||||||
EV | 3,938,283 | 4,163,180 | 5,069,687 | |||||||
EBITDA | 4,875,672 | 5,834,980 | 5,432,500 | |||||||
EV/EBITDA | 0.81 | 0.71 | 0.93 | |||||||
Interest | 80,921 | 83,252 | 61,489 | |||||||
Interest/NOPBT | 1.72% | 1.49% | 1.19% |