XJPX9991
Market cap212mUSD
Jan 15, Last price
986.00JPY
1D
0.10%
1Q
11.66%
Jan 2017
-11.17%
Name
Gecoss Corp
Chart & Performance
Profile
Gecoss Corporation rents and sells construction machinery and steel products in Japan. It is involved in the rental and sale of temporary construction steel materials, such as H-section steel, steel sheet piles, floor iron plates, lining boards, and mountain retaining materials. The company also design, manufactures and sells erection and demolition work of mountain retaining and gantry, pile driving and pulling work, and obstacle removal work; rents, sells, and constructs temporary bridges, station building platforms, stairs, shield mounts, road bridges, and bridge collapse prevention hardware; rents cars; and rents construction machinery, such as aerial work platforms, backhoe, generators, temporary houses and lights. In addition, it undertakes design and construction of pile punching work, mountain retaining erection and demolition, soil cement column wall construction, etc. Further, the company provides planning and design, and technical support services for temporary construction works. The company was incorporated in 1946 and is headquartered in Tokyo, Japan. Gecoss Corporation is a subsidiary of JFE Steel Corporation.
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 | 128,194,000 6.37% | 120,521,000 5.72% | 113,997,000 3.44% | |||||||
Cost of revenue | 106,169,000 | 100,825,000 | 95,030,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,025,000 | 19,696,000 | 18,967,000 | |||||||
NOPBT Margin | 17.18% | 16.34% | 16.64% | |||||||
Operating Taxes | 1,993,000 | 1,674,000 | 1,447,000 | |||||||
Tax Rate | 9.05% | 8.50% | 7.63% | |||||||
NOPAT | 20,032,000 | 18,022,000 | 17,520,000 | |||||||
Net income | 4,414,000 28.76% | 3,428,000 3.07% | 3,326,000 -26.89% | |||||||
Dividends | (1,250,000) | (1,274,000) | (1,274,000) | |||||||
Dividend yield | 3.21% | 4.00% | 4.36% | |||||||
Proceeds from repurchase of equity | (1,000) | 160,000 | ||||||||
BB yield | 0.00% | -0.50% | ||||||||
Debt | ||||||||||
Debt current | 1,970,000 | 520,000 | ||||||||
Long-term debt | 632,000 | 1,725,000 | 2,110,000 | |||||||
Deferred revenue | 642,000 | 2,700,000 | ||||||||
Other long-term liabilities | 683,000 | 58,000 | (2,110,000) | |||||||
Net debt | (4,193,000) | (7,268,000) | (6,432,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,062,000 | 2,952,000 | 9,097,000 | |||||||
CAPEX | (3,080,000) | (2,842,000) | (3,093,000) | |||||||
Cash from investing activities | (4,799,000) | (4,750,000) | (2,610,000) | |||||||
Cash from financing activities | (894,000) | (3,728,000) | (3,234,000) | |||||||
FCF | 17,161,000 | 20,110,000 | 20,538,000 | |||||||
Balance | ||||||||||
Cash | 1,135,000 | 1,267,000 | 986,000 | |||||||
Long term investments | 5,660,000 | 8,246,000 | 7,556,000 | |||||||
Excess cash | 385,300 | 3,486,950 | 2,842,150 | |||||||
Stockholders' equity | 58,327,000 | 112,963,000 | 113,449,000 | |||||||
Invested Capital | 65,818,700 | 57,407,050 | 58,442,850 | |||||||
ROIC | 32.51% | 31.11% | 29.49% | |||||||
ROCE | 31.88% | 31.06% | 29.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 33,795 | 36,071 | 36,396 | |||||||
Price | 1,154.00 30.69% | 883.00 9.96% | 803.00 -16.61% | |||||||
Market cap | 38,999,430 22.44% | 31,850,693 8.98% | 29,225,988 -16.62% | |||||||
EV | 34,810,430 | 83,035,693 | 81,383,988 | |||||||
EBITDA | 25,433,000 | 22,986,000 | 21,823,000 | |||||||
EV/EBITDA | 1.37 | 3.61 | 3.73 | |||||||
Interest | 20,000 | 14,000 | 18,000 | |||||||
Interest/NOPBT | 0.09% | 0.07% | 0.09% |