XJPX9360
Market cap36mUSD
Jan 09, Last price
1,985.00JPY
1D
-1.39%
1Q
-4.57%
Jan 2017
148.13%
Name
Suzuyo Shinwart Corp
Chart & Performance
P/E
7.58
P/S
0.34
EPS
261.73
Div Yield, %
2.00%
Shrs. gr., 5y
—
Rev. gr., 5y
4.04%
Revenues
17.16b
+10.69%
Net income
770m
+102.10%
CFO
1.78b
+120.22%
Dividend
Mar 28, 20250 JPY/sh
Profile
Suzuyo Shinwart Corporation operates as an information services company. The company provides system solution, including logistics consulting, H/payroll/attendance solution, payroll outsourcing, electronic pay slip, electronic personnel declaration, electronic annual report, financial accounting solution, CMS (content management), digital marketing, workflow/expenses, groupware, and webmail; and IT infrastructure, such as data center, baremetal server/private cloud, online storage, S-port telework/remote PC service, S-port X (cross) connect, internet connection service, monitoring/operation/security, pre-driving alcohol check and temperature measurement cloud service, business chat, electronic seal app, Microsoft365 activation solution, salesforce related solution, web conferencing zoom, virtual server (Iaas), and APM solution. It also offers S-PAYCIAL, solution for personnel, payroll, and attendance solutions; logistics IT consulting service; SUZUONESuzuwan; S-Port; Asa; BIZ-Oin; and S-Port telework/remote PC services. The company was incorporated in 1947 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 17,160,000 10.69% | 15,503,000 7.23% | 14,458,000 0.76% | ||
Cost of revenue | 16,137,000 | 14,992,000 | 14,091,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,023,000 | 511,000 | 367,000 | ||
NOPBT Margin | 5.96% | 3.30% | 2.54% | ||
Operating Taxes | 304,000 | 166,000 | 136,000 | ||
Tax Rate | 29.72% | 32.49% | 37.06% | ||
NOPAT | 719,000 | 345,000 | 231,000 | ||
Net income | 770,000 102.10% | 381,000 38.55% | 275,000 29.11% | ||
Dividends | (117,000) | (88,000) | (73,000) | ||
Dividend yield | 1.75% | 1.85% | 2.08% | ||
Proceeds from repurchase of equity | (179,000) | ||||
BB yield | 2.68% | ||||
| Debt | |||||
Debt current | 534,000 | 1,429,000 | 1,127,000 | ||
Long-term debt | 2,335,000 | 1,672,000 | 2,273,000 | ||
Deferred revenue | 2,024,000 | 2,018,000 | |||
Other long-term liabilities | 2,208,000 | 105,000 | 109,000 | ||
Net debt | 915,000 | 1,331,000 | 1,748,000 | ||
| Cash flow | |||||
Cash from operating activities | 1,775,000 | 806,000 | 1,008,000 | ||
CAPEX | (315,000) | (277,000) | (204,000) | ||
Cash from investing activities | (378,000) | (280,000) | (118,000) | ||
Cash from financing activities | (1,262,000) | (432,000) | (775,000) | ||
FCF | 498,000 | 357,000 | 556,000 | ||
| Balance | |||||
Cash | 1,387,000 | 1,252,000 | 1,159,000 | ||
Long term investments | 567,000 | 518,000 | 493,000 | ||
Excess cash | 1,096,000 | 994,850 | 929,100 | ||
Stockholders' equity | 3,633,000 | 2,961,000 | 2,666,000 | ||
Invested Capital | 6,789,000 | 6,707,150 | 6,731,900 | ||
ROIC | 10.65% | 5.13% | 3.37% | ||
ROCE | 12.70% | 6.49% | 4.69% | ||
| EV | |||||
Common stock shares outstanding | 2,903 | 2,942 | 2,942 | ||
Price | 2,300.00 41.98% | 1,620.00 35.91% | 1,192.00 -41.71% | ||
Market cap | 6,677,958 40.12% | 4,765,930 35.90% | 3,506,822 -41.71% | ||
EV | 7,592,958 | 6,096,930 | 5,254,822 | ||
EBITDA | 1,684,000 | 1,147,000 | 959,000 | ||
EV/EBITDA | 4.51 | 5.32 | 5.48 | ||
Interest | 29,000 | 33,000 | 31,000 | ||
Interest/NOPBT | 2.83% | 6.46% | 8.45% | ||