Stock 7538 DAISUI CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daisui Co.,Ltd.

Equities

7538

JP3485200004

Fishing & Farming

Market Closed - Japan Exchange
Other stock markets
 11:30:00 17/05/2024 am IST 		5-day change 1st Jan Change
322 JPY +0.31% Intraday chart for Daisui Co.,Ltd. -4.45% +6.62%
2023 Daisui Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2021 Daisui Co.,Ltd. cancelled the acquisition of Beppu Uoichi, K.K. from Kyushu Uoichi Co., Ltd. CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 3,802 3,267 2,882 3,280 3,251 3,421
Enterprise Value (EV) 1 4,312 2,310 2,637 2,405 4,168 4,587
P/E ratio 10.4 x 8.05 x 17.2 x 5.2 x -180 x 4.87 x
Yield 1.81% 2.1% 2.38% 2.02% 1.64% 1.96%
Capitalization / Revenue 0.03 x 0.03 x 0.02 x 0.03 x 0.04 x 0.03 x
EV / Revenue 0.03 x 0.02 x 0.02 x 0.02 x 0.05 x 0.05 x
EV / EBITDA 7.08 x 4.71 x 6.01 x 41.5 x -37.5 x 7.26 x
EV / FCF 11.1 x 2.38 x -4.01 x 7.37 x -2.11 x -8.71 x
FCF Yield 9.01% 42% -24.9% 13.6% -47.3% -11.5%
Price to Book 0.56 x 0.47 x 0.42 x 0.43 x 0.43 x 0.42 x
Nbr of stocks (in thousands) 13,725 13,725 13,725 13,228 13,323 13,416
Reference price 2 277.0 238.0 210.0 248.0 244.0 255.0
Announcement Date 22/06/18 20/06/19 23/06/20 24/06/21 24/06/22 23/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 1,30,060 1,28,657 1,25,056 1,14,239 88,788 98,458
EBITDA 1 609 490 439 58 -111 632
EBIT 1 329 254 290 -81 -245 517
Operating Margin 0.25% 0.2% 0.23% -0.07% -0.28% 0.53%
Earnings before Tax (EBT) 1 484 448 386 655 41 588
Net income 1 365 406 168 653 -18 701
Net margin 0.28% 0.32% 0.13% 0.57% -0.02% 0.71%
EPS 2 26.59 29.58 12.24 47.73 -1.355 52.38
Free Cash Flow 1 388.6 971 -657.9 326.5 -1,972 -526.6
FCF margin 0.3% 0.75% -0.53% 0.29% -2.22% -0.53%
FCF Conversion (EBITDA) 63.81% 198.16% - 562.93% - -
FCF Conversion (Net income) 106.47% 239.16% - 50% - -
Dividend per Share 2 5.000 5.000 5.000 5.000 4.000 5.000
Announcement Date 22/06/18 20/06/19 23/06/20 24/06/21 24/06/22 23/06/23
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
Net sales 1 60,352 54,059 40,117 28,528 24,072 46,613 29,823 24,242 47,232 29,398
EBITDA - - - - - - - - - -
EBIT 1 -25 -467 -296 210 189 188 295 160 262 455
Operating Margin -0.04% -0.86% -0.74% 0.74% 0.79% 0.4% 0.99% 0.66% 0.55% 1.55%
Earnings before Tax (EBT) 1 30 -400 -217 288 264 217 326 260 324 506
Net income 1 24 -345 -229 261 225 188 249 284 308 452
Net margin 0.04% -0.64% -0.57% 0.91% 0.93% 0.4% 0.83% 1.17% 0.65% 1.54%
EPS 2 1.760 -25.14 -17.35 19.78 16.93 14.09 18.64 21.20 22.98 33.56
Dividend per Share - - - - - - - - - -
Announcement Date 06/11/19 05/11/20 04/11/21 03/02/22 05/08/22 04/11/22 06/02/23 04/08/23 07/11/23 06/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net Debt 1 510 - - - 917 1,166
Net Cash position 1 - 957 245 875 - -
Leverage (Debt/EBITDA) 0.8374 x - - - -8.261 x 1.845 x
Free Cash Flow 1 389 971 -658 327 -1,972 -527
ROE (net income / shareholders' equity) 5.55% 5.87% 2.43% 9% -0.24% 8.88%
ROA (Net income/ Total Assets) 0.98% 0.73% 0.87% -0.25% -0.74% 1.48%
Assets 1 37,355 55,731 19,357 -2,58,819 2,424 47,250
Book Value Per Share 2 497.0 511.0 498.0 580.0 567.0 614.0
Cash Flow per Share 2 178.0 266.0 215.0 270.0 171.0 217.0
Capex 1 26 239 220 59 77 52
Capex / Sales 0.02% 0.19% 0.18% 0.05% 0.09% 0.05%
Announcement Date 22/06/18 20/06/19 23/06/20 24/06/21 24/06/22 23/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Fishing & Farming Wholesale

1st Jan change Capi.
DAISUI CO.,LTD. Stock Daisui Co.,Ltd.
+6.62% 27.89M
KWS SAAT SE & CO. KGAA Stock KWS SAAT SE & Co. KGaA
+6.70% 2.05B
THE ANDERSONS, INC. Stock The Andersons, Inc.
-10.55% 1.77B
DONG SUH COMPANIES INC. Stock Dong Suh Companies Inc.
+5.44% 1.39B
MOLINOS AGRO S.A. Stock Molinos Agro S.A.
+7.51% 1.14B
SHENZHEN CEREALS HOLDINGS CO.,LTD Stock Shenzhen Cereals Holdings Co.,Ltd
-10.48% 1.04B
ZHONGNONGFA SEED INDUSTRY GROUP CO., LTD. Stock Zhongnongfa Seed Industry Group Co., Ltd.
-9.40% 1.01B
BAYWA AG Stock BayWa AG
-15.82% 928M
KERNEL HOLDING S.A. Stock Kernel Holding S.A.
+27.65% 767M
XI'AN TOURISM CO., LTD. Stock Xi'an Tourism Co., Ltd.
-2.03% 435M
Fishing & Farming Wholesale
  1. Stock Market
  2. Equities
  3. 7538 Stock
  4. Financials Daisui Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW