Loading...
XJPX9428
Market cap61mUSD
Jan 14, Last price  
1,035.00JPY
1D
0.10%
1Q
4.55%
Jan 2017
87.84%
IPO
97.90%
Name

Crops Corp

Chart & Performance

D1W1MN
XJPX:9428 chart
P/E
8.12
P/S
0.18
EPS
127.54
Div Yield, %
1.93%
Shrs. gr., 5y
-0.69%
Rev. gr., 5y
5.84%
Revenues
54.49b
+12.62%
18,342,006,00016,438,097,00015,462,970,00016,958,333,00021,936,599,00024,111,521,00026,724,769,00027,020,000,00033,074,000,00034,701,000,00037,311,000,00041,030,000,00042,934,000,00041,041,000,00045,318,000,00048,380,000,00054,487,000,000
Net income
1.21b
+2.64%
386,201,00069,941,000276,231,000330,061,000330,468,000338,853,000313,062,000178,000,000577,000,000755,000,000547,000,000579,000,000769,000,000852,000,0001,477,000,0001,175,000,0001,206,000,000
CFO
1.52b
-4.47%
-39,542,000588,072,000454,558,000426,314,000239,563,000319,222,000159,583,000367,000,000983,000,000479,000,0001,256,000,000165,000,0003,094,000,0001,918,000,0002,228,000,0001,590,000,0001,519,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 03, 2025

Profile

Crops Corporation engages in the sale and service of mobile phones through stores in Japan. As of September 1, 2020, it operated 46 stores. The company is also involved in the temporary staffing, building maintenance, security management, restaurant leasing, wholesale of stationery packaging material, and planning and wholesale of imported stationery. Crops Corporation was founded in 1977 and is headquartered in Nagoya, Japan.
URL
https://www.crops.ne.jp/
IPO date
Aug 11, 2005
Employees
1,161
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
54,487,000
12.62%
48,380,000
6.76%
45,318,000
10.42%
Cost of revenue
40,809,000
36,137,000
33,855,000
Unusual Expense (Income)
NOPBT
13,678,000
12,243,000
11,463,000
NOPBT Margin
25.10%
25.31%
25.29%
Operating Taxes
722,000
741,000
811,000
Tax Rate
5.28%
6.05%
7.07%
NOPAT
12,956,000
11,502,000
10,652,000
Net income
1,206,000
2.64%
1,175,000
-20.45%
1,477,000
73.36%
Dividends
(189,000)
(181,000)
(153,000)
Dividend yield
1.77%
1.45%
1.72%
Proceeds from repurchase of equity
(272,000)
(373,000)
(327,000)
BB yield
2.55%
2.99%
3.67%
Debt
Debt current
2,765,000
2,512,000
1,648,000
Long-term debt
196,000
287,000
459,000
Deferred revenue
(178,000)
(174,000)
Other long-term liabilities
8,843,000
7,991,000
7,181,000
Net debt
(5,588,000)
(13,922,000)
(12,947,000)
Cash flow
Cash from operating activities
1,519,000
1,590,000
2,228,000
CAPEX
(96,000)
(248,000)
(476,000)
Cash from investing activities
(268,000)
(2,053,000)
(725,000)
Cash from financing activities
(813,000)
56,000
(871,000)
FCF
11,719,000
10,850,000
10,345,000
Balance
Cash
7,472,000
7,008,000
7,285,000
Long term investments
1,077,000
9,713,000
7,769,000
Excess cash
5,824,650
14,302,000
12,788,100
Stockholders' equity
12,428,000
21,582,000
19,488,000
Invested Capital
19,123,350
8,302,000
7,073,900
ROIC
94.48%
149.61%
153.17%
ROCE
54.83%
53.74%
57.21%
EV
Common stock shares outstanding
9,456
9,104
9,036
Price
1,129.00
-17.65%
1,371.00
39.05%
986.00
7.17%
Market cap
10,675,824
-14.47%
12,481,584
40.09%
8,909,496
5.07%
EV
6,897,824
10,668,584
7,053,496
EBITDA
14,173,000
12,553,000
11,799,000
EV/EBITDA
0.49
0.85
0.60
Interest
9,000
7,000
7,000
Interest/NOPBT
0.07%
0.06%
0.06%