XJPX8244
Market cap535mUSD
Jan 17, Last price
2,163.00JPY
1D
-1.19%
1Q
0.60%
Jan 2017
-37.84%
Name
Kintetsu Department Store Co Ltd
Chart & Performance
Profile
Kintetsu Department Store Co., Ltd. operates department stores in Japan. The company was founded in 1920 and is based in Osaka, Japan. Kintetsu Department Store Co., Ltd. operates as a subsidiary of Kintetsu Group Holdings Co., Ltd.
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 | 113,506,000 5.25% | 107,848,000 9.89% | 98,146,000 -55.05% | |||||||
Cost of revenue | 57,872,000 | 54,408,000 | 49,856,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 55,634,000 | 53,440,000 | 48,290,000 | |||||||
NOPBT Margin | 49.01% | 49.55% | 49.20% | |||||||
Operating Taxes | 1,099,000 | 45,000 | (131,000) | |||||||
Tax Rate | 1.98% | 0.08% | ||||||||
NOPAT | 54,535,000 | 53,395,000 | 48,421,000 | |||||||
Net income | 2,777,000 46.70% | 1,893,000 -344.26% | (775,000) -84.34% | |||||||
Dividends | (400,000) | |||||||||
Dividend yield | 0.42% | |||||||||
Proceeds from repurchase of equity | (261,000) | (811,000) | ||||||||
BB yield | 0.27% | 0.86% | ||||||||
Debt | ||||||||||
Debt current | 5,145,000 | 10,256,000 | 14,246,000 | |||||||
Long-term debt | 1,071,000 | 2,334,000 | 2,856,000 | |||||||
Deferred revenue | (955,000) | (701,000) | ||||||||
Other long-term liabilities | 3,772,000 | 3,946,000 | 4,333,000 | |||||||
Net debt | (16,238,000) | (9,967,000) | (5,538,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,170,000 | 7,564,000 | 2,505,000 | |||||||
CAPEX | (3,578,000) | (2,890,000) | (3,627,000) | |||||||
Cash from investing activities | (2,194,000) | (3,022,000) | (3,304,000) | |||||||
Cash from financing activities | (7,490,000) | (5,403,000) | (715,000) | |||||||
FCF | 65,795,000 | 56,902,000 | 49,822,000 | |||||||
Balance | ||||||||||
Cash | 3,728,000 | 3,243,000 | 4,104,000 | |||||||
Long term investments | 18,726,000 | 19,314,000 | 18,536,000 | |||||||
Excess cash | 16,778,700 | 17,164,600 | 17,732,700 | |||||||
Stockholders' equity | 29,485,000 | 59,340,000 | 56,173,000 | |||||||
Invested Capital | 30,350,300 | 32,601,400 | 35,807,300 | |||||||
ROIC | 173.26% | 156.11% | 124.49% | |||||||
ROCE | 118.05% | 105.36% | 89.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 40,002 | 39,962 | 40,376 | |||||||
Price | 2,378.00 0.34% | 2,370.00 -6.14% | 2,525.00 -23.48% | |||||||
Market cap | 95,124,756 0.44% | 94,709,940 -7.10% | 101,949,400 -23.48% | |||||||
EV | 78,886,756 | 117,590,940 | 128,177,400 | |||||||
EBITDA | 61,320,000 | 59,387,000 | 54,370,000 | |||||||
EV/EBITDA | 1.29 | 1.98 | 2.36 | |||||||
Interest | 67,000 | 81,000 | 91,000 | |||||||
Interest/NOPBT | 0.12% | 0.15% | 0.19% |