XJPX9435
Market cap9.71bUSD
Dec 23, Last price
34,710.00JPY
1D
0.75%
1Q
7.06%
Jan 2017
218.73%
Name
Hikari Tsushin Inc
Chart & Performance
Profile
Hikari Tsushin, Inc. engages in the sale of communication-related products, such as business phones, OA equipment, UTMs, and servers. The company also provides Internet communication line, content, electricity, industry-specific IT solutions, water delivery services, etc., as well as insurance products and agency sales services. The company was founded in 1988 and is headquartered in Tokyo, 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 | 601,948,000 -6.53% | 643,984,000 11.36% | 578,269,000 3.37% | |||||||
Cost of revenue | 506,531,000 | 575,299,000 | 506,087,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 95,417,000 | 68,685,000 | 72,182,000 | |||||||
NOPBT Margin | 15.85% | 10.67% | 12.48% | |||||||
Operating Taxes | 44,255,000 | 23,482,000 | 16,751,000 | |||||||
Tax Rate | 46.38% | 34.19% | 23.21% | |||||||
NOPAT | 51,162,000 | 45,203,000 | 55,431,000 | |||||||
Net income | 122,225,000 33.81% | 91,345,000 4.35% | 87,537,000 60.28% | |||||||
Dividends | (25,958,000) | (23,769,000) | (21,848,000) | |||||||
Dividend yield | 2.07% | 2.86% | 3.44% | |||||||
Proceeds from repurchase of equity | (13,003,000) | 137,687,000 | 151,254,000 | |||||||
BB yield | 1.04% | -16.54% | -23.83% | |||||||
Debt | ||||||||||
Debt current | 156,386,000 | 143,411,000 | 102,629,000 | |||||||
Long-term debt | 672,801,000 | 585,747,000 | 517,374,000 | |||||||
Deferred revenue | 702,000 | 844,000 | ||||||||
Other long-term liabilities | 22,532,000 | 19,649,000 | 18,902,000 | |||||||
Net debt | (799,569,000) | (565,993,000) | (458,079,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 130,200,000 | 54,804,000 | 51,028,000 | |||||||
CAPEX | (18,283,000) | (18,347,000) | (17,990,000) | |||||||
Cash from investing activities | (94,718,000) | (79,349,000) | (95,990,000) | |||||||
Cash from financing activities | 55,322,000 | 69,217,000 | 50,090,000 | |||||||
FCF | 19,448,000 | 27,837,000 | 33,426,000 | |||||||
Balance | ||||||||||
Cash | 494,850,000 | 409,573,000 | 349,153,000 | |||||||
Long term investments | 1,133,906,000 | 885,578,000 | 728,929,000 | |||||||
Excess cash | 1,598,658,600 | 1,262,951,800 | 1,049,168,550 | |||||||
Stockholders' equity | 837,612,000 | 1,173,449,000 | 970,174,000 | |||||||
Invested Capital | 826,665,000 | 154,263,000 | 153,158,000 | |||||||
ROIC | 10.43% | 29.41% | 40.13% | |||||||
ROCE | 5.31% | 4.89% | 6.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 44,413 | 44,830 | 45,431 | |||||||
Price | 28,270.00 52.23% | 18,570.00 32.93% | 13,970.00 -37.27% | |||||||
Market cap | 1,255,555,510 50.82% | 832,493,100 31.17% | 634,671,070 -37.97% | |||||||
EV | 484,757,510 | 863,925,100 | 674,477,070 | |||||||
EBITDA | 109,973,000 | 84,938,000 | 88,909,000 | |||||||
EV/EBITDA | 4.41 | 10.17 | 7.59 | |||||||
Interest | 14,778,000 | 10,574,000 | 10,143,000 | |||||||
Interest/NOPBT | 15.49% | 15.39% | 14.05% |