Stock 5832 CHUGIN FINANCIAL GROUP,INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chugin Financial Group,Inc.

Equities

5832

JP3520700000

Banks

End-of-day quote Japan Exchange
Other stock markets
 03:30:00 28/06/2024 am IST 		5-day change 1st Jan Change
1,686 JPY +0.57% Intraday chart for Chugin Financial Group,Inc. +4.78% +68.40%
10/05 Chugin Financial Group,Inc. announces an Equity Buyback for 4,000,000 shares, representing 2.16% for ¥5,000 million. CI
10/05 Chugin Financial Group,Inc. authorizes a Buyback Plan. CI

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,81,102 1,75,835 1,62,532 1,63,310 2,39,189 3,05,971 - -
Enterprise Value (EV) 1 1,81,102 1,75,835 1,62,532 1,63,310 2,39,189 3,05,971 3,05,971 3,05,971
P/E ratio 15.2 x 12.2 x 8.89 x 8.01 x 11.2 x 13 x 10.7 x 9.06 x
Yield 2.28% 2.46% 3.2% 1.8% 3.58% 1.99% 2.34% 3.26%
Capitalization / Revenue 1.42 x 1.5 x 1.26 x 0.89 x 1.3 x 1.63 x 1.49 x -
EV / Revenue 1.42 x 1.5 x 1.26 x 0.89 x 1.3 x 1.63 x 1.49 x -
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.35 x 0.31 x 0.29 x 0.31 x 0.41 x 0.55 x 0.52 x 0.51 x
Nbr of stocks (in thousands) 1,88,060 1,88,059 1,85,751 1,83,700 1,81,962 1,81,424 - -
Reference price 2 963.0 935.0 875.0 889.0 1,314 1,686 1,686 1,686
Announcement Date 14/05/20 14/05/21 13/05/22 12/05/23 10/05/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 1,27,318 1,16,976 1,28,565 1,83,586 1,84,661 1,87,800 2,05,600 -
EBITDA - - - - - - - -
EBIT 1 17,463 21,252 - 63,444 31,191 31,400 39,700 51,100
Operating Margin 13.72% 18.17% - 34.56% 16.89% 16.72% 19.31% -
Earnings before Tax (EBT) 1 16,824 20,910 25,409 29,503 30,899 34,800 42,300 -
Net income 1 11,916 14,418 18,374 20,477 21,389 23,550 28,350 33,500
Net margin 9.36% 12.33% 14.29% 11.15% 11.58% 12.54% 13.79% -
EPS 2 63.35 76.66 98.43 111.0 117.1 129.8 158.0 186.1
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 22.00 23.00 28.00 16.00 47.00 33.50 39.50 55.00
Announcement Date 14/05/20 14/05/21 13/05/22 12/05/23 10/05/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2024 Q1 2024 S1 2024 Q3
Net sales 1 58,173 60,594 32,131 53,787 91,459 43,854 88,355 47,749
EBITDA - - - - - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) 1 11,825 14,703 9,879 12,091 19,887 10,217 14,941 11,254
Net income 1 8,226 10,179 7,653 8,340 13,948 7,197 10,436 7,937
Net margin 14.14% 16.8% 23.82% 15.51% 15.25% 16.41% 11.81% 16.62%
EPS 2 43.74 54.35 41.02 44.98 75.36 39.17 56.89 43.53
Dividend per Share 11.00 11.50 - - 14.00 - 15.00 -
Announcement Date 13/11/20 12/11/21 04/02/22 28/07/22 11/11/22 28/07/23 10/11/23 02/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 2.2% 2.6% 3.2% 3.7% 3.8% 4.3% 5% -
ROA (Net income/ Total Assets) 0.21% 0.25% 0.27% 0.18% 0.3% 0.4% 0.4% -
Assets 1 55,95,680 58,68,610 68,93,266 1,11,89,617 70,67,706 58,87,500 70,87,500 -
Book Value Per Share 2 2,717 2,988 2,973 2,872 3,192 3,089 3,221 3,311
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 14/05/20 14/05/21 13/05/22 12/05/23 10/05/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Chugin Financial Group,Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1,686 JPY
Average target price
1,635 JPY
Spread / Average Target
-3.05%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
CHUGIN FINANCIAL GROUP,INC. Stock Chugin Financial Group,Inc.
+68.40% 190.2Cr
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+18.91% 58TCr
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+18.12% 31TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+21.47% 26TCr
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+24.09% 19TCr
BANK OF CHINA LIMITED Stock Bank of China Limited
+29.19% 18TCr
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+7.62% 16TCr
HDFC BANK LIMITED Stock HDFC Bank Limited
-1.49% 15TCr
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+8.69% 15TCr
COMMONWEALTH BANK OF AUSTRALIA Stock Commonwealth Bank of Australia
+13.94% 14TCr
Other Banks
  1. Stock Market
  2. Equities
  3. 5832 Stock
  4. Financials Chugin Financial Group,Inc.