SECOM CO., LTD. (9735)

Basic

  • Market Cap

    ¥2,247.19B

  • EV

    ¥1,840.47B

  • Shares Out

    211.6M

  • Revenue

    ¥1,130.95B

  • Employees

    65,087

Margins

  • Gross

    31.02%

  • EBITDA

    18.53%

  • Operating

    12.31%

  • Pre-Tax

    14.38%

  • Net

    8.96%

  • FCF

    7.78%

Returns (5Yr Avg)

  • ROA

    4.68%

  • ROE

    7.47%

  • ROCE

    9.35%

  • ROIC

    7.85%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥9,814.29

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥5,280.3

  • Earnings (Dil)

    ¥473.31

  • FCF

    ¥410.85

  • Book Value

    ¥5,618.9

Growth (CAGR)

  • Rev 3Yr

    2.59%

  • Rev 5Yr

    2.6%

  • Rev 10Yr

    3.58%

  • Dil EPS 3Yr

    9.78%

  • Dil EPS 5Yr

    2.74%

  • Dil EPS 10Yr

    4.36%

  • Rev Fwd 2Yr

    3.09%

  • EBITDA Fwd 2Yr

    3.13%

  • EPS Fwd 2Yr

    2.55%

  • EPS LT Growth Est

    3.3%

Dividends

  • Yield

    —

  • Payout

    20.07%

  • DPS

    ¥95

  • DPS Growth 3Yr

    -17.63%

  • DPS Growth 5Yr

    -9.9%

  • DPS Growth 10Yr

    -1%

  • DPS Growth Fwd 2Yr

    4.35%

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

1,013,823.0

1,060,070.0

1,035,898.0

1,049,859.0

1,101,307.0

1,130,949.0

Total Revenues % Chg.

4.5%

4.6%

-2.3%

1.3%

4.9%

6.5%

Cost of Goods Sold, Total

692,211.0

722,546.0

705,326.0

712,187.0

758,850.0

780,154.0

Gross Profit

321,612.0

337,524.0

330,572.0

337,672.0

342,457.0

350,795.0

Selling General & Admin Expenses, Total

172,610.0

175,467.0

173,956.0

174,135.0

184,443.0

189,460.0

Provision for Bad Debts

544.0

211.0

1,551.0

382.0

175.0

146.0

Depreciation & Amortization

8,732.0

9,063.0

9,561.0

9,691.0

10,341.0

10,893.0

Amortization of Goodwill and Intangible Assets

5,504.0

5,527.0

5,592.0

5,598.0

6,426.0

6,624.0

Other Operating Expenses

4,303.0

4,404.0

4,361.0

4,382.0

4,382.0

4,454.0

Other Operating Expenses, Total

191,693.0

194,672.0

195,021.0

194,188.0

205,767.0

211,577.0

Operating Income

129,919.0

142,852.0

135,551.0

143,484.0

136,690.0

139,218.0

Interest Expense, Total

-788.0

-780.0

-824.0

-837.0

-869.0

-854.0

Interest And Investment Income

10,356.0

4,314.0

2,027.0

4,772.0

9,886.0

14,997.0

Net Interest Expenses

9,568.0

3,534.0

1,203.0

3,935.0

9,017.0

14,143.0

Income (Loss) On Equity Invest.

6,699.0

5,982.0

6,179.0

6,745.0

7,886.0

8,529.0

Currency Exchange Gains (Loss)

-169.0

-483.0

-243.0

-100.0

—

—

Other Non Operating Income (Expenses)

172.0

656.0

-2,626.0

985.0

2,760.0

2,692.0

EBT, Excl. Unusual Items

146,189.0

152,541.0

140,064.0

155,049.0

156,353.0

164,582.0

Gain (Loss) On Sale Of Investments

834.0

125.0

-2,632.0

363.0

977.0

883.0

Gain (Loss) On Sale Of Assets

-836.0

-1,642.0

-1,449.0

-1,609.0

449.0

-107.0

Asset Writedown

-1,139.0

-2,822.0

-5,965.0

-1,181.0

-3,505.0

-3,505.0

Other Unusual Items

-1,089.0

-348.0

-1,175.0

-610.0

-908.0

799.0

EBT, Incl. Unusual Items

143,959.0

147,854.0

128,843.0

152,012.0

153,366.0

162,652.0

Income Tax Expense

39,193.0

45,616.0

42,955.0

46,269.0

47,241.0

50,858.0

Earnings From Continuing Operations

104,766.0

102,238.0

85,888.0

105,743.0

106,125.0

111,794.0

Minority Interest

-12,757.0

-13,158.0

-11,207.0

-11,470.0

-10,040.0

-10,420.0

Net Income

92,009.0

89,080.0

74,681.0

94,273.0

96,085.0

101,374.0

Net Income to Common Incl Extra Items

92,009.0

89,080.0

74,681.0

94,273.0

96,085.0

101,374.0

Net Income to Common Excl. Extra Items

92,009.0

89,080.0

74,681.0

94,273.0

96,085.0

101,374.0

Total Shares Outstanding

218.3

218.3

218.3

218.1

214.5

211.6

Weighted Avg. Shares Outstanding

218.3

218.3

218.3

218.6

215.9

214.2

Weighted Avg. Shares Outstanding Dil

218.3

218.3

218.3

218.6

215.9

214.2

EPS

421.6

408.1

342.2

431.3

445.0

473.3

EPS Diluted

421.6

408.1

342.2

431.3

445.0

473.3

EBITDA

193,526.0

207,990.0

207,562.0

210,944.0

205,630.0

209,524.0