Stock 5204 ISHIZUKA GLASS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ishizuka Glass Co., Ltd.

Equities

5204

JP3136000001

Non-Paper Containers & Packaging

Market Closed - Japan Exchange
Other stock markets
 11:30:00 27/06/2024 am IST 		5-day change 1st Jan Change
2,930 JPY -0.31% Intraday chart for Ishizuka Glass Co., Ltd. +2.99% -13.19%
05/03 Hisa Corporation completed the acquisition of additional 56% stake of Hisa Kinzoku Kogyo Co., Ltd. from Ishizuka Glass Co., Ltd. and Ishizuka Butsuryu Service Co.,Ltd. CI
31/01 Hisa Corporation agreed to acquire additional 56% stake of Hisa Kinzoku Kogyo Co., Ltd. from Ishizuka Glass Co., Ltd. and Ishizuka Butsuryu Service Co.,Ltd. for ¥2.5 billion. CI

Valuation

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024
Capitalization 1 7,086 7,288 8,276 8,455 6,136 11,489
Enterprise Value (EV) 1 31,180 30,263 30,764 27,971 29,685 38,359
P/E ratio 4.22 x 6.18 x -2.74 x 3.75 x 24.3 x 2.45 x
Yield 2.54% 2.76% - 2.23% 2.39% -
Capitalization / Revenue 0.1 x 0.1 x 0.13 x 0.12 x 0.11 x 0.2 x
EV / Revenue 0.44 x 0.41 x 0.47 x 0.4 x 0.52 x 0.66 x
EV / EBITDA 4.74 x 4.35 x 5.67 x 4.43 x 5.43 x 4.5 x
EV / FCF 9.96 x 13.1 x -13.4 x 16.6 x -17 x -12.7 x
FCF Yield 10% 7.61% -7.49% 6.01% -5.87% -7.86%
Price to Book 0.3 x 0.29 x 0.36 x 0.33 x 0.24 x 0.37 x
Nbr of stocks (in thousands) 3,997 4,186 4,186 4,186 4,186 4,160
Reference price 2 1,773 1,741 1,977 2,020 1,466 2,762
Announcement Date 18/06/19 16/06/20 16/06/21 17/06/22 16/06/23 18/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024
Net sales 1 71,186 73,745 64,940 69,384 56,749 57,882
EBITDA 1 6,582 6,959 5,422 6,309 5,466 8,530
EBIT 1 2,356 2,497 853 2,613 2,212 5,457
Operating Margin 3.31% 3.39% 1.31% 3.77% 3.9% 9.43%
Earnings before Tax (EBT) 1 1,738 2,117 -2,673 3,408 1,024 5,849
Net income 1 1,488 1,180 -3,023 2,254 252 4,707
Net margin 2.09% 1.6% -4.66% 3.25% 0.44% 8.13%
EPS 2 419.7 281.9 -722.2 538.6 60.22 1,129
Free Cash Flow 1 3,130 2,304 -2,304 1,680 -1,741 -3,017
FCF margin 4.4% 3.12% -3.55% 2.42% -3.07% -5.21%
FCF Conversion (EBITDA) 47.55% 33.1% - 26.63% - -
FCF Conversion (Net income) 210.35% 195.23% - 74.55% - -
Dividend per Share 2 45.00 48.00 - 45.00 35.00 -
Announcement Date 18/06/19 16/06/20 16/06/21 17/06/22 16/06/23 18/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 33,161 36,314 17,516 14,927 29,413 14,447 14,978 29,855 15,059
EBITDA - - - - - - - - -
EBIT 1 264 2,024 778 1,099 1,563 474 1,640 3,198 1,734
Operating Margin 0.8% 5.57% 4.44% 7.36% 5.31% 3.28% 10.95% 10.71% 11.51%
Earnings before Tax (EBT) 1 167 2,931 751 1,162 800 301 1,691 3,371 1,772
Net income 1 -93 1,927 418 728 126 71 1,118 2,461 1,564
Net margin -0.28% 5.31% 2.39% 4.88% 0.43% 0.49% 7.46% 8.24% 10.39%
EPS 2 -22.25 460.4 99.95 173.9 30.30 16.86 267.3 589.8 376.0
Dividend per Share - - - - - - - - -
Announcement Date 22/10/20 25/10/21 31/01/22 29/07/22 24/10/22 30/01/23 31/07/23 25/10/23 31/01/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 24,094 22,975 22,488 19,516 23,549 26,870
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.661 x 3.301 x 4.148 x 3.093 x 4.308 x 3.15 x
Free Cash Flow 1 3,130 2,304 -2,304 1,680 -1,741 -3,017
ROE (net income / shareholders' equity) 6.13% 4.69% -10.5% 7.95% 1.14% 16%
ROA (Net income/ Total Assets) 1.81% 1.9% 0.65% 2.01% 1.64% 3.82%
Assets 1 82,260 62,011 -4,63,224 1,12,251 15,370 1,23,281
Book Value Per Share 2 5,888 5,946 5,510 6,031 5,998 7,418
Cash Flow per Share 2 845.0 365.0 574.0 989.0 1,212 907.0
Capex 1 2,633 5,405 4,490 2,194 5,788 8,023
Capex / Sales 3.7% 7.33% 6.91% 3.16% 10.2% 13.86%
Announcement Date 18/06/19 16/06/20 16/06/21 17/06/22 16/06/23 18/06/24
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 Non-Paper Containers & Packaging

1st Jan change Capi.
ISHIZUKA GLASS CO., LTD. Stock Ishizuka Glass Co., Ltd.
-13.19% 76.29M
BALL CORPORATION Stock Ball Corporation
+5.46% 18.83B
AVERY DENNISON CORPORATION Stock Avery Dennison Corporation
+10.83% 18.05B
CCL INDUSTRIES INC. Stock CCL Industries Inc.
+20.57% 9.42B
CROWN HOLDINGS, INC. Stock Crown Holdings, Inc.
-15.92% 9.24B
SILGAN HOLDINGS INC. Stock Silgan Holdings Inc.
-3.85% 4.65B
VISCOFAN, S.A. Stock Viscofan, S.A.
+15.49% 3.03B
GREIF, INC. Stock Greif, Inc.
-8.72% 2.87B
PACTIV EVERGREEN INC. Stock Pactiv Evergreen Inc.
-16.41% 2.05B
WINPAK LTD. Stock Winpak Ltd.
+7.09% 2.02B
Other Non-Paper Containers & Packaging
  1. Stock Market
  2. Equities
  3. 5204 Stock
  4. Financials Ishizuka Glass Co., Ltd.