Loading...
XJPX9759
Market cap1.65bUSD
Dec 24, Last price  
3,373.00JPY
1D
-1.69%
1Q
8.81%
Jan 2017
267.23%
Name

NSD Co Ltd

Chart & Performance

D1W1MN
XJPX:9759 chart
P/E
25.30
P/S
2.56
EPS
133.33
Div Yield, %
1.69%
Shrs. gr., 5y
-1.61%
Rev. gr., 5y
10.33%
Revenues
101.26b
+29.85%
39,082,988,00041,502,287,00043,664,625,00041,603,763,00034,933,514,00033,334,158,00034,412,377,00036,632,428,00040,285,867,00042,990,903,00051,585,970,00055,234,933,00058,080,562,00061,944,816,00065,063,982,00066,184,347,00071,188,066,00077,982,192,000101,263,000,000
Net income
10.26b
+0.42%
3,375,225,0004,939,037,0005,530,329,0004,246,897,0003,400,808,0002,080,959,0001,867,083,0002,454,179,0003,165,683,0002,973,491,0003,110,372,0004,543,615,0005,368,952,0005,817,114,0006,314,361,0006,373,568,0007,823,747,00010,219,000,00010,262,000,000
CFO
12.19b
+21.07%
5,781,334,0003,786,128,0007,307,439,0004,900,373,0003,167,254,000199,572,0003,329,792,0003,323,217,0003,412,885,0004,512,384,0002,304,465,0005,115,370,0006,457,452,0005,461,349,0006,764,370,0008,157,622,0007,244,511,00010,067,140,00012,188,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 04, 2025

Profile

NSD Co., Ltd., a systems integrator, provides IT solutions in Japan. The company offers system analysis and design services; develops software programs; and administers facilities management, as well as sells packaged software and solutions. It also provides integrated solutions, such as system design, development, operation, and maintenance services; and system solutions. In addition, the company offers various IT infrastructure services, including planning and procurement services comprising consulting and IT infrastructure sales support services; design, development, and installation services, such as cloud, platform, network, storage, virtualization infrastructure, and security infrastructure design and development support services, as well as application development support services; and operation and maintenance services, such as system operation management and maintenance, system operation, lifecycle management, and helpdesk services. Further, it provides all-purpose software and duty-specific software products, as well as software development services. The company serves financing and insurance, commerce, telecommunication, construction, public, manufacturing, transportation, and service sectors. NSD Co., Ltd. was founded in 1969 and is headquartered in Tokyo, Japan.
URL
https://www.nsd.co.jp/
IPO date
Nov 10, 1988
Employees
3,595
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
101,263,000
29.85%
77,982,192
9.54%
71,188,066
7.56%
Cost of revenue
76,538,000
60,622,012
55,535,170
Unusual Expense (Income)
NOPBT
24,725,000
17,360,180
15,652,896
NOPBT Margin
24.42%
22.26%
21.99%
Operating Taxes
4,886,000
4,439,222
3,698,319
Tax Rate
19.76%
25.57%
23.63%
NOPAT
19,839,000
12,920,958
11,954,577
Net income
10,262,000
0.42%
10,219,000
30.62%
7,823,747
22.75%
Dividends
(4,381,000)
(4,818,408)
(3,326,758)
Dividend yield
1.91%
2.62%
1.93%
Proceeds from repurchase of equity
(301,000)
(2,531,172)
(2,703,961)
BB yield
0.13%
1.37%
1.57%
Debt
Debt current
1,762,000
86,715
84,808
Long-term debt
1,458,000
114,239
196,316
Deferred revenue
Other long-term liabilities
1,895,000
1,105,543
1,994,547
Net debt
(27,853,000)
(46,591,847)
(43,257,390)
Cash flow
Cash from operating activities
12,188,000
10,067,140
7,244,511
CAPEX
(288,000)
(330,298)
(398,996)
Cash from investing activities
(17,849,000)
6,018,223
(377,117)
Cash from financing activities
(5,770,000)
(7,574,032)
(6,146,166)
FCF
11,617,115
14,265,756
9,928,859
Balance
Cash
29,420,000
38,366,801
31,820,514
Long term investments
1,653,000
8,426,000
11,718,000
Excess cash
26,009,850
42,893,691
39,979,111
Stockholders' equity
69,050,000
60,828,937
58,286,434
Invested Capital
43,136,150
10,827,717
11,696,408
ROIC
73.53%
114.73%
111.29%
ROCE
33.58%
32.03%
30.29%
EV
Common stock shares outstanding
77,001
77,245
78,740
Price
2,976.00
24.83%
2,384.00
8.76%
2,192.00
19.07%
Market cap
229,154,247
24.44%
184,152,907
6.70%
172,597,436
17.81%
EV
202,962,247
138,310,467
129,989,722
EBITDA
27,295,000
18,187,317
16,394,633
EV/EBITDA
7.44
7.60
7.93
Interest
22,000
7,627
9,513
Interest/NOPBT
0.09%
0.04%
0.06%