XJPX8233
Market cap2.56bUSD
Dec 26, Last price
1,296.00JPY
1D
5.24%
1Q
6.58%
Jan 2017
-32.78%
Name
Takashimaya Co Ltd
Chart & Performance
Profile
Takashimaya Company, Limited engages in the operation of department stores. Its department stores offer an array of products, including select brand items, clothing, personal items, household goods, groceries, and miscellaneous goods. The company is involved in the development and operation of shopping centers, restaurants, and cafes; provision design and interior decoration services for retail or cultural facilities; and credit card, shopping card, advertising agency, and e-commerce fashion businesses. In addition, it provides personnel services and solutions, including dispatching personnel, outsourcing, and training; wholesale and retail of liquor; event planning services; and building maintenance services. Takashimaya Company, Limited was founded in 1831 and is headquartered in Osaka, 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 | 466,133,000 5.12% | 443,442,000 -41.74% | 761,123,000 11.78% | |||||||
Cost of revenue | 383,488,000 | 248,285,000 | 599,504,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 82,645,000 | 195,157,000 | 161,619,000 | |||||||
NOPBT Margin | 17.73% | 44.01% | 21.23% | |||||||
Operating Taxes | 7,539,000 | 6,016,000 | (2,384,000) | |||||||
Tax Rate | 9.12% | 3.08% | ||||||||
NOPAT | 75,106,000 | 189,141,000 | 164,003,000 | |||||||
Net income | 31,620,000 13.59% | 27,838,000 419.37% | 5,360,000 -115.78% | |||||||
Dividends | (4,889,000) | (4,001,000) | (4,001,000) | |||||||
Dividend yield | 0.59% | 1.10% | 1.83% | |||||||
Proceeds from repurchase of equity | (2,000) | (24,817,000) | ||||||||
BB yield | 0.00% | 6.84% | ||||||||
Debt | ||||||||||
Debt current | 51,926,000 | 20,028,000 | 27,157,000 | |||||||
Long-term debt | 430,747,000 | 374,003,000 | 362,548,000 | |||||||
Deferred revenue | 9,000 | 56,342,000 | 57,345,000 | |||||||
Other long-term liabilities | 69,160,000 | 24,604,000 | 27,508,000 | |||||||
Net debt | 286,426,000 | 192,867,000 | 193,139,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 59,536,000 | 36,497,000 | 21,044,000 | |||||||
CAPEX | (27,857,000) | (26,014,000) | (32,939,000) | |||||||
Cash from investing activities | (38,501,000) | (10,707,000) | (37,120,000) | |||||||
Cash from financing activities | (20,600,000) | (32,428,000) | (4,758,000) | |||||||
FCF | 17,885,000 | 177,850,000 | 156,059,000 | |||||||
Balance | ||||||||||
Cash | 94,752,000 | 90,841,000 | 90,672,000 | |||||||
Long term investments | 101,495,000 | 110,323,000 | 105,894,000 | |||||||
Excess cash | 172,940,350 | 178,991,900 | 158,509,850 | |||||||
Stockholders' equity | 456,699,000 | 414,378,000 | 381,689,000 | |||||||
Invested Capital | 720,828,650 | 639,020,100 | 648,022,150 | |||||||
ROIC | 11.05% | 29.39% | 26.10% | |||||||
ROCE | 9.13% | 23.53% | 19.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 370,572 | 191,486 | 194,256 | |||||||
Price | 2,254.00 18.88% | 1,896.00 68.83% | 1,123.00 3.79% | |||||||
Market cap | 835,269,333 130.07% | 363,057,283 66.43% | 218,149,418 20.92% | |||||||
EV | 1,146,417,333 | 579,079,283 | 433,207,418 | |||||||
EBITDA | 117,172,000 | 228,737,000 | 193,287,000 | |||||||
EV/EBITDA | 9.78 | 2.53 | 2.24 | |||||||
Interest | 5,691,000 | 5,177,000 | 4,651,000 | |||||||
Interest/NOPBT | 6.89% | 2.65% | 2.88% |