Iseki & Co., Ltd.

TSE
6310
Stock
Yield per half year: +20.19%
Dividend yield: 6.42%
Sector: Industrials

Reporting Iseki & Co., Ltd.

Capitalization

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
28.47
Выручка, млрд ¥
155.96 149.9 149.3 158.19 166.63 169.92 168.43 168.43 162.49 2.44
Чистая прибыль, млрд ¥
1.09 0.723 -5.6 3.2 4.12 0.029 -3.02 -3.02 -0.2542 -11.62
EV, млрд ¥
97.95 98.72 89.82 78.58 84.31 91.42 88.41 88.41 86.51 -0.32
EBIT, млрд ¥
2.86 1.76 2.95 4.15 3.54 3.03 1.92 1.92 3.12 -8.23
EBITDA, млрд ¥
9.59 8.61 9.93 11.6 9.64 8.65 7.35 7.35 9.43 -5.84
OIBDA, млрд ¥
17.62 11.66 12.33 10.87 12.3 12.3 12.96 -6.94
Баланс стоимость, млрд ¥
67.28 67.56 60.69 64.79 68.01 69.34 67.57 67.57 66.08 2.17
FCF, млрд ¥
0.767 2.16 3.07 9.59 -8.18 -8.22 3.12 3.12 -0.1240 0.32
Операционный денежный поток, млрд ¥
7.62 10.51 9.69 14.23 -3.38 -2.46 8.83 8.83 5.38 -1.84
Операционная прибыль, млрд ¥
3.18 1.76 2.95 4.15 6.81 2.25 1.92 1.92 3.62 -8.23
Операционные расходы, млрд ¥
42.76 41.76 41.39 42.69 46.35 48.11 48.73 48.73 45.45 3.32
CAPEX, млрд ¥
6.85 8.35 6.63 4.65 4.8 5.76 5.71 5.71 5.51 -2.94


Balance sheet

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
7.48 8.4 10.79 14.85 10.75 9.85 8.2 8.2 10.89 -5.34
Short Term Investments ¥
2.12 0.439 0.865 0.05 0.05 0.05 0.7048 -52.74
Total Receivables ¥
23.28 19.68 21.78 21.54 27.54 26.86 25.38 25.38 24.62 3.11
Total Current Assets ¥
92.85 87.16 89.98 91.1 109.41 115.32 105.62 105.62 102.29 3.26
Чистые активы, млрд ¥
92.85 87.16 89.98 91.1 83.92 109.41 83.92 92.31 4.65
Активы, млрд ¥
201.24 197.51 187.43 187.68 206.49 217.1 206.13 206.13 200.97 1.92
Short Term Debt ¥
45.21 41.41 39.46 31.95 41.94 42.24 46.54 46.54 40.43 3.36
Long Term Debt ¥
20.57 21.53 29.89 30.23 26.24 29.17 23.27 23.27 27.76 -4.88
Задолженность, млрд ¥
132.29 128.26 125.01 121.13 134.15 142.89 134.3 134.3 131.50 1.44
Чистый долг, млрд ¥
62.32 60.92 58.56 47.33 57.44 67.06 67.28 67.28 59.53 2.82
Долг, млрд ¥
69.79 69.32 69.35 62.18 68.19 76.91 75.48 75.48 70.42 1.71
Расходы на обслуживание долга ¥
0.669 0.729 0.634 0.551 0.665 1.13 1.41 1.41 0.8780 17.33
Чист. проц. доходы, млрд ¥
0.133 0.192 0.172 0.144 0.071 0.119 0.119 0.1396 -9.12
Амортизация, млрд ¥
6.73 6.85 6.99 7.46 6.11 5.62 5.43 5.43 6.32 -4.93
Себестоимость, млрд ¥
105.39 105.83 111.35 116.74 119.56 117.78 117.78 114.25 2.16
Товарно материальные запасы ¥
53.72 54.18 51.85 49.87 65.33 72.84 66.94 66.94 61.37 5.24


Share

2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 48.21 31.96 -247.92 141.31 182.08 1.28 -133.59 -133.59 -11.3680 -11.63
Цена акции ао 1172 1081 934 1121 1121 1077.00 -1.11
Число акций ао, млн 22.61 22.62 22.6 22.62 22.62 22.62 22.62 22.62 22.62 0.02
FCF/акцию 33.92 95.26 135.73 423.89 -361.37 -363.26 137.84 137.84 -5.4340 0.31


Efficiency

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 1.6 1.07 -8.74 5.09 6.2 0.0422 -4.41 -4.41 10.38 -0.3636 -12.79
ROA, % 0.5415 0.3626 -2.91 1.7 2.09 0.0137 -1.43 -1.43 5.53 -0.1073 -13.25
ROIC, % 1.07 -4.31 3.05 3.53 0.4889 9.64 0.7658 -14.50
ROS, % 0.4823 -3.75 2.02 2.47 0.0171 -1.79 -1.79 -1.79 6.68 0.1854 -197.61
ROCE, % 2.71 1.63 2.91 3.9 3.26 2.49 1.7 2.67 2.67 14.04 2.80 -7.30
Ebit margin, % 1.83 1.4 2.62 2.12 1.78 1.14 1.14 1.14 1.76 -15.33
Рентаб EBITDA, % 6.15 5.75 6.65 7.33 5.79 5.09 4.37 4.37 4.37 14.02 5.39 -9.83
Чистая рентаб, % 0.7 0.48 -3.75 2.02 2.47 0.0171 -1.79 -1.79 6.68 -0.2066 -13.75
Operation Margin, % 1.17 1.97 2.62 4.09 1.33 1.14 1.14 1.14 8.76 2.06 -15.33


Coefficients

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
32.69 52.28 9.78 6.52 840.16 846.4 83.37 188.29 91.42
P/BV
0.5168 0.5459 0.5009 0.4696 0.3715 0.3283 0.2941 0.2941 68.07 0.3929 -10.10
P/S
0.2285 0.2522 0.2094 0.1976 0.1613 0.1434 0.1254 0.1254 67.58 0.1674 -9.75
P/FCF
-3.48 -3.46 9.13 9.13 46.98 0.7300 -237.92
E/P
0.1447 0.001 -0.1061 -0.1061 0.61 0.0132 -190.17
EV/EBIT
35.95 43.1 18.95 23.85 30.21 46.02 46.02 46.02 33.01 19.42
EV/EBITDA
10.21 11.46 9.04 6.77 8.75 10.57 12.02 12.02 76.65 9.43 5.86
EV/S
0.6586 0.6016 0.4968 0.506 0.538 0.5249 0.5249 0.5249 67.60 0.5181 1.11
EV/FCF
45.81 29.28 8.2 -10.31 -11.12 28.35 28.35 28.35 19.10 8.69 28.16
Debt/EBITDA
7.28 8.05 6.98 5.36 7.07 8.89 10.26 10.26 10.26 2.59 8.37 13.87
Netdebt/Ebitda
7.07 5.9 4.08 5.96 7.75 9.15 9.15 9.15 0.10 7.22 17.53
Debt/Ratio
0.3186 0.37 0.3313 0.3302 0.3542 0.3662 0.3662 0.3662 0.16 0.3496 2.02
Debt/Equity
0.9316 1.14 0.9596 1 1.11 1.12 1.87 1.87 1.02 1.21 14.27
Debt/Net Income
87.04 -12.37 19.45 16.55 2651.97 -24.98 -24.98 -24.98 5.09 527.60 -205.13
PEG
-29.5 -29.5 -29.5000 0.00
Бета
-0.8865 -0.8982 -2.43 -2.43 20.50 -1.4049 39.95
Индекс Альтмана
2.03 1.82 1.86 1.86 7.62 1.90 -2.87


Dividends

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.678 0.68 0.678 0.001 0.679 0.688 0.686 0.5464 0.23
Дивиденд
45 30 30 30 30 21.57 30 30 30 30 28.31 0.00
Див доход, ао, %
1.97 0.5367 1.62 1.86 2.1 2.04 5.12 5.55 6.42 6.42 4.21 4.25 25.04
Дивиденды / прибыль, %
62.2 94.05 -0.0178 0.0313 16.48 2372.41 2372.41 37.33 496.59 90.71


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
4.44 2.94 2.88 3.39 3.39 3.39 -5.25
Персонал, чел
5 454 0.00