XJPX
9381
Market cap287mUSD
Jul 16, Last price
1,809.00JPY
1D
-0.93%
1Q
3.31%
Jan 2017
65.81%
IPO
456.62%
Name
AIT Corp
Chart & Performance
Profile
AIT Corporation operates as an integrated logistics company in China and Southeast Asia. The company provides marine and air freight forwarding, motor truck and railroad cargo forwarding, coastal freight forwarding, airfreight agency, customs clearance, warehousing, ship brokerage, and nonlife insurance agency services. It also sells and imports/exports containers and other transportation equipment; and clothing, chemicals, electromechanical parts, daily necessities, exterior products, food products, medicines, and automotive supplies. AIT Corporation was incorporated in 1988 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 |
---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | |
Income | |||||||||
Revenues | 51,400,000 -26.00% | 69,463,000 15.90% | |||||||
Cost of revenue | 47,071,000 | 64,174,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 4,329,000 | 5,289,000 | |||||||
NOPBT Margin | 8.42% | 7.61% | |||||||
Operating Taxes | 1,451,000 | 1,815,000 | |||||||
Tax Rate | 33.52% | 34.32% | |||||||
NOPAT | 2,878,000 | 3,474,000 | |||||||
Net income | 2,989,000 -18.87% | 3,684,000 55.64% | |||||||
Dividends | (2,114,000) | (1,550,000) | |||||||
Dividend yield | 5.01% | 4.31% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,700,000 | ||||||||
Long-term debt | 584,000 | 268,000 | |||||||
Deferred revenue | (134,000) | ||||||||
Other long-term liabilities | 1,293,000 | 1,271,000 | |||||||
Net debt | (14,554,000) | (14,203,000) | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,174,000 | 5,321,000 | |||||||
CAPEX | (41,000) | (140,000) | |||||||
Cash from investing activities | (201,000) | 167,000 | |||||||
Cash from financing activities | (4,064,000) | (2,809,000) | |||||||
FCF | 1,414,000 | 4,130,000 | |||||||
Balance | |||||||||
Cash | 14,504,000 | 15,374,000 | |||||||
Long term investments | 634,000 | 797,000 | |||||||
Excess cash | 12,568,000 | 12,697,850 | |||||||
Stockholders' equity | 13,190,000 | 27,195,000 | |||||||
Invested Capital | 6,860,000 | 5,823,150 | |||||||
ROIC | 45.38% | 55.78% | |||||||
ROCE | 21.91% | 27.92% | |||||||
EV | |||||||||
Common stock shares outstanding | 23,494 | 23,494 | |||||||
Price | 1,795.00 17.32% | 1,530.00 15.82% | |||||||
Market cap | 42,170,998 17.32% | 35,945,203 15.82% | |||||||
EV | 27,945,998 | 37,501,203 | |||||||
EBITDA | 5,064,000 | 6,056,000 | |||||||
EV/EBITDA | 5.52 | 6.19 | |||||||
Interest | 16,000 | 15,000 | |||||||
Interest/NOPBT | 0.37% | 0.28% |