OBIC Co.,Ltd. (4684)

Basic

  • Market Cap

    ¥2,120.45B

  • EV

    ¥1,951.27B

  • Shares Out

    88.68M

  • Revenue

    ¥106.43B

  • Employees

    2,082

Margins

  • Gross

    77.33%

  • EBITDA

    65.47%

  • Operating

    63.1%

  • Pre-Tax

    70.62%

  • Net

    50.37%

  • FCF

    51.08%

Returns (5Yr Avg)

  • ROA

    10.96%

  • ROE

    15.52%

  • ROCE

    18.93%

  • ROIC

    23.53%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥24,566.67

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,200.09

  • Earnings (Dil)

    ¥604.52

  • FCF

    ¥612.98

  • Book Value

    ¥4,143.5

Growth (CAGR)

  • Rev 3Yr

    9.33%

  • Rev 5Yr

    8.66%

  • Rev 10Yr

    7.4%

  • Dil EPS 3Yr

    15.33%

  • Dil EPS 5Yr

    13.08%

  • Dil EPS 10Yr

    12.88%

  • Rev Fwd 2Yr

    11.45%

  • EBITDA Fwd 2Yr

    13.43%

  • EPS Fwd 2Yr

    12.57%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

    —

  • Payout

    23.16%

  • DPS

    ¥140

  • DPS Growth 3Yr

    -6.27%

  • DPS Growth 5Yr

    4.01%

  • DPS Growth 10Yr

    12.02%

  • DPS Growth Fwd 2Yr

    12.56%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

74,163.0

80,488.0

83,862.0

89,476.0

100,167.0

106,425.0

Total Revenues % Chg.

11.0%

8.5%

4.2%

6.7%

11.9%

12.0%

Cost of Goods Sold, Total

23,221.0

24,159.0

23,021.0

21,518.0

22,942.0

24,129.0

Gross Profit

50,942.0

56,329.0

60,841.0

67,958.0

77,225.0

82,296.0

Selling General & Admin Expenses, Total

12,890.0

12,937.0

12,420.0

13,482.0

14,386.0

14,793.0

Provision for Bad Debts

-2,060.0

-2,498.0

—

—

—

—

Depreciation & Amortization

112.0

153.0

342.0

340.0

348.0

348.0

Other Operating Expenses, Total

10,942.0

10,592.0

12,762.0

13,822.0

14,734.0

15,141.0

Operating Income

40,000.0

45,737.0

48,079.0

54,136.0

62,491.0

67,155.0

Interest And Investment Income

549.0

565.0

567.0

869.0

2,341.0

2,725.0

Net Interest Expenses

549.0

565.0

567.0

869.0

2,341.0

2,725.0

Income (Loss) On Equity Invest.

3,564.0

3,455.0

3,348.0

4,141.0

3,917.0

4,255.0

Currency Exchange Gains (Loss)

—

—

—

657.0

1,901.0

-5.0

Other Non Operating Income (Expenses)

-28.0

-974.0

29.0

368.0

-424.0

303.0

EBT, Excl. Unusual Items

44,085.0

48,783.0

52,023.0

60,171.0

70,226.0

74,433.0

Gain (Loss) On Sale Of Investments

-98.0

-376.0

577.0

3.0

-3.0

721.0

Gain (Loss) On Sale Of Assets

—

—

287.0

2.0

1.0

1.0

Asset Writedown

-1.0

-3.0

-2.0

—

—

—

Other Unusual Items

-1.0

-499.0

-1.0

-383.0

—

-2.0

EBT, Incl. Unusual Items

43,985.0

47,905.0

52,884.0

59,793.0

70,224.0

75,153.0

Income Tax Expense

11,762.0

12,809.0

14,883.0

16,293.0

20,108.0

21,544.0

Earnings From Continuing Operations

32,223.0

35,096.0

38,001.0

43,500.0

50,116.0

53,609.0

Net Income

32,223.0

35,096.0

38,001.0

43,500.0

50,116.0

53,609.0

Net Income to Common Incl Extra Items

32,223.0

35,096.0

38,001.0

43,500.0

50,116.0

53,609.0

Net Income to Common Excl. Extra Items

32,223.0

35,096.0

38,001.0

43,500.0

50,116.0

53,609.0

Total Shares Outstanding

89.0

89.0

89.0

88.7

88.7

88.7

Weighted Avg. Shares Outstanding

89.0

89.0

89.0

88.8

88.7

88.7

Weighted Avg. Shares Outstanding Dil

89.0

89.0

89.0

88.8

88.7

88.7

EPS

362.3

394.6

427.2

490.0

565.1

604.5

EPS Diluted

362.3

394.6

427.2

490.0

565.1

604.5

EBITDA

40,599.0

46,644.0

50,319.0

56,565.0

65,002.0

69,677.0