XJPX9066
Market cap278mUSD
Jan 20, Last price
4,400.00JPY
1D
-0.23%
1Q
4.02%
Jan 2017
143.09%
Name
Nissin Corp
Chart & Performance
Profile
Nissin Corporation provides logistics services in Japan and internationally. The company operates through Logistics, Travel Service, and Real Estate segments. It offers ocean, air, and land transport services; customs clearance; and value-added logistics services, including warehouse receiving/delivering and stock control. The company also undertakes in-plant operations, including inventory control, R.H.D., packing, sorting, and other operations at customers' plants and warehouses; logistics center operations comprising integrated transport operations; logistics processing works consisting of integrated logistics, and forwarding stages from the factory and delivery to the stores; and container handling activities. In addition, it offers moving services, such as domestic and overseas moving, trunk rooms, and office relocation services; managed IT services; and shipping agency services, as well as operates in travel and real estate businesses. The company was formerly known as Nissin Transportation & Warehousing Co., Ltd. and changed its name to Nissin Corporation in October 1985. Nissin Corporation was founded in 1938 and is headquartered in Yokohama, 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 | 169,934,000 -12.48% | 194,165,000 0.76% | 192,699,000 23.59% | |||||||
Cost of revenue | 160,650,000 | 169,624,000 | 172,525,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,284,000 | 24,541,000 | 20,174,000 | |||||||
NOPBT Margin | 5.46% | 12.64% | 10.47% | |||||||
Operating Taxes | 3,064,000 | 3,458,000 | 2,813,000 | |||||||
Tax Rate | 33.00% | 14.09% | 13.94% | |||||||
NOPAT | 6,220,000 | 21,083,000 | 17,361,000 | |||||||
Net income | 8,649,000 -17.85% | 10,528,000 65.40% | 6,365,000 217.14% | |||||||
Dividends | (1,959,000) | (1,448,000) | (1,121,000) | |||||||
Dividend yield | 3.53% | 3.51% | 3.55% | |||||||
Proceeds from repurchase of equity | (1,784,000) | (3,732,000) | 4,704,000 | |||||||
BB yield | 3.21% | 9.06% | -14.91% | |||||||
Debt | ||||||||||
Debt current | 14,067,000 | 10,960,000 | 10,606,000 | |||||||
Long-term debt | 35,163,000 | 36,622,000 | 30,202,000 | |||||||
Deferred revenue | 4,000 | 3,265,000 | 3,310,000 | |||||||
Other long-term liabilities | 5,279,000 | 1,984,000 | 1,805,000 | |||||||
Net debt | (979,000) | (2,229,000) | (2,946,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,593,000 | 17,922,000 | 9,540,000 | |||||||
CAPEX | (8,421,000) | (4,997,000) | (3,637,000) | |||||||
Cash from investing activities | (1,922,000) | (5,557,000) | (3,586,000) | |||||||
Cash from financing activities | (9,600,000) | (8,615,000) | (5,438,000) | |||||||
FCF | (665,000) | 15,520,000 | 13,725,000 | |||||||
Balance | ||||||||||
Cash | 28,927,000 | 25,923,000 | 19,834,000 | |||||||
Long term investments | 21,282,000 | 23,888,000 | 23,920,000 | |||||||
Excess cash | 41,712,300 | 40,102,750 | 34,119,050 | |||||||
Stockholders' equity | 100,347,000 | 154,787,000 | 134,831,000 | |||||||
Invested Capital | 98,221,700 | 81,379,250 | 78,731,950 | |||||||
ROIC | 6.93% | 26.34% | 23.07% | |||||||
ROCE | 6.51% | 19.51% | 17.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,183 | 19,480 | 19,313 | |||||||
Price | 2,897.00 36.97% | 2,115.00 29.44% | 1,634.00 12.38% | |||||||
Market cap | 55,572,940 34.89% | 41,200,200 30.56% | 31,557,442 11.97% | |||||||
EV | 60,210,940 | 115,283,200 | 95,272,442 | |||||||
EBITDA | 15,768,000 | 30,112,000 | 26,052,000 | |||||||
EV/EBITDA | 3.82 | 3.83 | 3.66 | |||||||
Interest | 425,000 | 456,000 | 410,000 | |||||||
Interest/NOPBT | 4.58% | 1.86% | 2.03% |