Stock 7822 EIDAI CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eidai Co.,Ltd.

Equities

7822

JP3160840009

Construction Supplies & Fixtures

Market Closed - Japan Exchange
Other stock markets
 11:30:00 15/05/2024 am IST 		5-day change 1st Jan Change
245 JPY -1.61% Intraday chart for Eidai Co.,Ltd. -6.13% +10.36%
2023 Eidai Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2021 Eidai Co.,Ltd. cancelled the acquisition of System Kitchen and Vanity Unit Development and Production Business of RB Corporation. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 24,912 18,798 12,198 13,170 12,861 9,900
Enterprise Value (EV) 1 9,492 7,107 12,229 20,530 30,545 29,552
P/E ratio 19.7 x -5.47 x -13.3 x 13.8 x 33.1 x -8.97 x
Yield 3.09% 4.1% 5.8% 4.03% 4.12% 4.46%
Capitalization / Revenue 0.37 x 0.32 x 0.21 x 0.24 x 0.22 x 0.14 x
EV / Revenue 0.14 x 0.12 x 0.21 x 0.37 x 0.51 x 0.42 x
EV / EBITDA 2.59 x -154 x 12.5 x 14.6 x 17.4 x 21.3 x
EV / FCF 3.18 x -5.39 x -1.23 x -2.94 x -2.65 x -16.1 x
FCF Yield 31.4% -18.5% -81.2% -34% -37.8% -6.21%
Price to Book 0.5 x 0.42 x 0.29 x 0.31 x 0.3 x 0.24 x
Nbr of stocks (in thousands) 45,295 45,295 44,195 44,195 44,195 44,195
Reference price 2 550.0 415.0 276.0 298.0 291.0 224.0
Announcement Date 27/06/18 25/06/19 25/06/20 25/06/21 24/06/22 23/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 66,977 58,246 57,119 55,814 59,444 69,787
EBITDA 1 3,661 -46 975 1,411 1,760 1,387
EBIT 1 2,174 -1,609 -749 -383 -40 -1,143
Operating Margin 3.25% -2.76% -1.31% -0.69% -0.07% -1.64%
Earnings before Tax (EBT) 1 1,860 -2,609 -892 935 354 -1,577
Net income 1 1,264 -3,434 -934 951 389 -1,104
Net margin 1.89% -5.9% -1.64% 1.7% 0.65% -1.58%
EPS 2 27.91 -75.81 -20.80 21.52 8.802 -24.98
Free Cash Flow 1 2,981 -1,318 -9,929 -6,982 -11,541 -1,836
FCF margin 4.45% -2.26% -17.38% -12.51% -19.41% -2.63%
FCF Conversion (EBITDA) 81.42% - - - - -
FCF Conversion (Net income) 235.82% - - - - -
Dividend per Share 2 17.00 17.00 16.00 12.00 12.00 10.00
Announcement Date 27/06/18 25/06/19 25/06/20 25/06/21 24/06/22 23/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 27,668 26,484 27,975 15,318 16,324 32,966 18,371 17,627 35,174 19,079
EBITDA - - - - - - - - - -
EBIT 1 -805 -630 -293 54 -224 -712 -184 -138 -129 592
Operating Margin -2.91% -2.38% -1.05% 0.35% -1.37% -2.16% -1% -0.78% -0.37% 3.1%
Earnings before Tax (EBT) 1 -943 -209 124 37 -186 -654 -582 -1,102 58 451
Net income 1 -988 -192 93 22 -183 -522 -389 -894 75 323
Net margin -3.57% -0.72% 0.33% 0.14% -1.12% -1.58% -2.12% -5.07% 0.21% 1.69%
EPS 2 -21.83 -4.360 2.120 0.4800 -4.150 -11.81 -8.810 -20.25 1.700 7.320
Dividend per Share 8.500 6.000 6.000 - - 5.000 - - 5.000 -
Announcement Date 08/11/19 10/11/20 10/11/21 09/02/22 09/08/22 10/11/22 09/02/23 09/08/23 09/11/23 08/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 31 7,360 17,684 19,652
Net Cash position 1 15,420 11,691 - - - -
Leverage (Debt/EBITDA) - - 0.0318 x 5.216 x 10.05 x 14.17 x
Free Cash Flow 1 2,981 -1,318 -9,929 -6,982 -11,541 -1,836
ROE (net income / shareholders' equity) 2.59% -7.31% -2.25% 1.97% 0.24% -4.37%
ROA (Net income/ Total Assets) 1.87% -1.41% -0.68% -0.32% -0.03% -0.79%
Assets 1 67,684 2,43,719 1,36,470 -2,96,909 -13,23,129 1,40,512
Book Value Per Share 2 1,094 981.0 949.0 957.0 954.0 919.0
Cash Flow per Share 2 318.0 236.0 146.0 188.0 149.0 157.0
Capex 1 1,525 1,684 8,585 11,178 11,155 1,937
Capex / Sales 2.28% 2.89% 15.03% 20.03% 18.77% 2.78%
Announcement Date 27/06/18 25/06/19 25/06/20 25/06/21 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 Other Construction Supplies & Fixtures

1st Jan change Capi.
EIDAI CO.,LTD. Stock Eidai Co.,Ltd.
+10.36% 70.35M
SAINT-GOBAIN Stock Saint-Gobain
+23.25% 44.13B
ASSA ABLOY AB Stock Assa Abloy AB
+9.03% 32.23B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+1.66% 20.71B
CARLISLE COMPANIES INCORPORATED Stock Carlisle Companies Incorporated
+34.08% 19.89B
MASCO CORPORATION Stock Masco Corporation
+6.15% 15.66B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-2.51% 9.28B
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+45.12% 7.92B
AGC INC. Stock AGC Inc.
+6.23% 7.63B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-11.32% 7.4B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. 7822 Stock
  4. Financials Eidai Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW