XJPX9913
Market cap121mUSD
Jan 17, Last price
2,121.00JPY
1D
-1.07%
1Q
6.64%
Jan 2017
738.34%
Name
Nippo Ltd
Chart & Performance
P/E
12.98
P/S
0.45
EPS
163.42
Div Yield, %
3.49%
Shrs. gr., 5y
—
Rev. gr., 5y
0.30%
Revenues
41.92b
+7.81%
Net income
1.46b
+14.81%
CFO
3.68b
+23.64%
Dividend
Mar 28, 20250 JPY/sh
Profile
Nippo Ltd., together with its subsidiaries, manufactures and trades in industrial materials and plastic molded product in Japan and internationally. The company operates through three segments: Electronics, Mobility, and Medical/Precision Equipment. The Electronics segment offers solid and liquid plastic materials, such as semiconductor sealants, polyimide plastic, heat-radiating plastic, and adhesives; functional films, which include dicing films, die attach films, anistropic conduction films, and temporary fastening tape; PCB materials, photosensitive dry films, and solder materials; oxygen and moisture free packaging materials; and jigs and tools, such as inspection parts, wafer grinding carriers, vespel polyimide materials, teflon coatings, and various metal surface treatments. This segment also offers foamed thermal insulation for piping, plastic three-way valves, and joints, insulating materials, ion-exchange resins, assembled units, IC cards and tags, and radio-frequency identification devices. The Medical/Precision Equipment segment offers disposable products, such as waste fluid bag units and drug administration units; medical device components; cupsaneler waste box for urine sample cups; and precision components for printers, wristwatches, and instant cameras. The Mobility segment offers power train components, body system components, electrical system components, aluminum casting, machined metal parts, processed plastic parts, and surface treatments for automakers and automobile parts makers. It also operates contracted design, products for trucks, and products for plastic models. Nippo Ltd. was founded in 1940 and is headquartered in Nagoya, 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 | 41,922,000 7.81% | 38,886,000 9.57% | 35,491,000 -11.24% | ||
Cost of revenue | 39,660,000 | 33,445,000 | 30,869,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,262,000 | 5,441,000 | 4,622,000 | ||
NOPBT Margin | 5.40% | 13.99% | 13.02% | ||
Operating Taxes | 491,000 | 542,000 | 487,000 | ||
Tax Rate | 21.71% | 9.96% | 10.54% | ||
NOPAT | 1,771,000 | 4,899,000 | 4,135,000 | ||
Net income | 1,457,000 14.81% | 1,269,000 23.08% | 1,031,000 8,491.67% | ||
Dividends | (299,000) | (199,000) | (101,000) | ||
Dividend yield | 2.07% | 2.77% | 1.69% | ||
Proceeds from repurchase of equity | 40,000 | (130,000) | |||
BB yield | -0.28% | 1.81% | |||
| Debt | |||||
Debt current | 1,998,000 | 2,595,000 | 3,311,000 | ||
Long-term debt | 1,101,000 | 1,432,000 | 1,214,000 | ||
Deferred revenue | 1,782,000 | 1,763,000 | |||
Other long-term liabilities | 2,277,000 | 307,000 | 468,000 | ||
Net debt | (5,222,000) | (2,939,000) | (1,704,000) | ||
| Cash flow | |||||
Cash from operating activities | 3,682,000 | 2,978,000 | 2,244,000 | ||
CAPEX | (1,109,000) | (1,333,000) | (1,035,000) | ||
Cash from investing activities | (1,558,000) | (1,608,000) | (291,000) | ||
Cash from financing activities | (1,644,000) | (1,377,000) | (272,000) | ||
FCF | 1,461,000 | 4,294,000 | 4,367,000 | ||
| Balance | |||||
Cash | 5,679,000 | 4,910,000 | 4,580,000 | ||
Long term investments | 2,642,000 | 2,056,000 | 1,649,000 | ||
Excess cash | 6,224,900 | 5,021,700 | 4,454,450 | ||
Stockholders' equity | 14,280,000 | 12,059,000 | 9,764,000 | ||
Invested Capital | 13,632,100 | 13,149,300 | 12,022,550 | ||
ROIC | 13.23% | 38.92% | 33.55% | ||
ROCE | 11.20% | 29.58% | 27.82% | ||
| EV | |||||
Common stock shares outstanding | 8,951 | 8,993 | 9,108 | ||
Price | 1,616.00 102.51% | 798.00 21.28% | 658.00 -5.05% | ||
Market cap | 14,464,302 101.55% | 7,176,686 19.75% | 5,993,144 -5.05% | ||
EV | 9,243,302 | 4,238,686 | 4,290,144 | ||
EBITDA | 3,706,000 | 6,681,000 | 5,853,000 | ||
EV/EBITDA | 2.49 | 0.63 | 0.73 | ||
Interest | 68,000 | 125,000 | 78,000 | ||
Interest/NOPBT | 3.01% | 2.30% | 1.69% | ||