Financials Chino Corporation

Equities

6850

JP3511000006

Electrical Components & Equipment

Market Closed - Japan Exchange 11:30:00 02/05/2024 am IST 5-day change 1st Jan Change
2,804 JPY +0.07% Intraday chart for Chino Corporation +0.29% +28.27%

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,861 10,385 12,325 13,712 18,257 23,815 - -
Enterprise Value (EV) 1 7,714 8,540 7,952 8,676 12,602 23,815 23,815 23,815
P/E ratio 9.75 x 8.53 x 9.56 x 13 x 11.9 x 13.2 x 11.9 x 11.3 x
Yield 3.51% 3.67% 3.09% 2.84% 2.42% 2.14% 2.14% 2.14%
Capitalization / Revenue 0.49 x 0.5 x 0.58 x 0.63 x 0.77 x 0.88 x 0.82 x 0.79 x
EV / Revenue 0.49 x 0.5 x 0.58 x 0.63 x 0.77 x 0.88 x 0.82 x 0.79 x
EV / EBITDA - - - - - 7 x 6.27 x 5.95 x
EV / FCF 1,30,22,909 x 6,03,80,026 x - 1,25,10,676 x 2,27,07,549 x - - -
FCF Yield 0% 0% - 0% 0% - - -
Price to Book 0.72 x 0.68 x 0.74 x 0.78 x 0.97 x 1.18 x 1.1 x 1.02 x
Nbr of stocks (in thousands) 8,472 8,471 8,470 8,469 8,484 8,493 - -
Reference price 2 1,282 1,226 1,455 1,619 2,152 2,804 2,804 2,804
Announcement Date 13/05/19 14/05/20 13/05/21 13/05/22 12/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,999 20,582 21,080 21,908 23,793 27,000 29,000 30,000
EBITDA 1 - - - - - 3,400 3,800 4,000
EBIT 1 1,718 1,026 1,136 1,499 2,018 2,600 3,000 3,200
Operating Margin 7.81% 4.98% 5.39% 6.84% 8.48% 9.63% 10.34% 10.67%
Earnings before Tax (EBT) 1,736 1,674 1,838 1,719 2,305 - - -
Net income 1 1,113 1,218 1,289 1,050 1,536 1,800 2,000 2,100
Net margin 5.06% 5.92% 6.11% 4.79% 6.46% 6.67% 6.9% 7%
EPS 2 131.5 143.8 152.2 124.1 181.2 212.2 235.7 247.5
Free Cash Flow 834 172 - 1,096 804 - - -
FCF margin 3.79% 0.84% - 5% 3.38% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 74.93% 14.12% - 104.38% 52.34% - - -
Dividend per Share 2 45.00 45.00 45.00 46.00 52.00 60.00 60.00 60.00
Announcement Date 13/05/19 14/05/20 13/05/21 13/05/22 12/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 9,089 9,314 9,711 4,947 4,866 10,273 5,925 5,517 12,000 6,931 8,069 15,000
EBITDA - - - - - - - - - - - -
EBIT 1 114 99 387 362 142 538 553 377 914 447 1,239 1,686
Operating Margin 1.25% 1.06% 3.99% 7.32% 2.92% 5.24% 9.33% 6.83% 7.62% 6.45% 15.36% 11.24%
Earnings before Tax (EBT) 672 706 499 399 321 785 570 475 1,075 771 - -
Net income 598 536 249 227 191 446 368 262 618 478 - -
Net margin 6.58% 5.75% 2.56% 4.59% 3.93% 4.34% 6.21% 4.75% 5.15% 6.9% - -
EPS 70.70 63.31 29.48 26.77 22.66 52.72 43.32 30.94 72.85 56.38 - -
Dividend per Share - - - - - - - - 20.00 - - -
Announcement Date 12/11/19 11/11/20 10/11/21 09/02/22 09/08/22 10/11/22 09/02/23 09/08/23 10/11/23 09/02/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 3,147 1,845 4,373 5,036 5,655 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 834 172 - 1,096 804 - - -
ROE (net income / shareholders' equity) 7.6% 8% 8.1% 6.1% 8.5% - - -
ROA (Net income/ Total Assets) 6.51% 6.22% 4.49% 5.63% 6.76% - - -
Assets 1 17,108 19,580 28,687 18,647 22,710 - - -
Book Value Per Share 2 1,769 1,815 1,964 2,074 2,214 2,374 2,550 2,738
Cash Flow per Share 228.0 243.0 255.0 218.0 274.0 - - -
Capex 1 825 977 991 784 815 1,200 800 800
Capex / Sales 3.75% 4.75% 4.7% 3.58% 3.43% 4.44% 2.76% 2.67%
Announcement Date 13/05/19 14/05/20 13/05/21 13/05/22 12/05/23 - - -
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 6850 Stock
  4. Financials Chino Corporation