KAWAKAMI PAINT MFG.CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,680 JPY | -0.59% |
|
-0.30% | +12.90% |
| 2022 | Cybridge Submits Shareholder Proposal to Kawakami Paint | CI |
| 2022 | Mitsui Submits Shareholder Proposal to Kawakami Paint Mfg. | CI |
Valuation
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,381 | 1,369 | 1,197 | 2,827 | 2,174 | 1,503 |
| Enterprise Value (EV) 1 | 1,802 | 1,695 | 1,532 | 2,792 | 2,025 | 1,455 |
| P/E ratio | 6.28 x | 6.92 x | -599 x | 19.4 x | 13.4 x | 7.41 x |
| Yield | 1.8% | 1.82% | 2.08% | 0.88% | 1.15% | 1.99% |
| Capitalization / Revenue | 0.24 x | 0.24 x | 0.25 x | 0.53 x | 0.39 x | 0.24 x |
| EV / Revenue | 0.32 x | 0.3 x | 0.31 x | 0.53 x | 0.36 x | 0.24 x |
| EV / EBITDA | 4.95 x | 5.05 x | 20.7 x | 10 x | 7.18 x | 4.8 x |
| EV / FCF | 15.5 x | 10.4 x | -10.8 x | 9.78 x | 28.7 x | -100 x |
| FCF Yield | 6.45% | 9.66% | -9.23% | 10.2% | 3.49% | -1% |
| Price to Book | 0.64 x | 0.56 x | 0.51 x | 1.12 x | 0.8 x | 0.49 x |
| Nbr of stocks (in thousands) | 996 | 996 | 996 | 996 | 996 | 996 |
| Reference price 2 | 1,386 | 1,375 | 1,202 | 2,839 | 2,183 | 1,510 |
| Announcement Date | 22/02/19 | 21/02/20 | 19/02/21 | 18/02/22 | 17/02/23 | 22/02/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,692 | 5,741 | 4,880 | 5,312 | 5,632 | 6,142 |
| EBITDA 1 | 364 | 336 | 74 | 278 | 282 | 303 |
| EBIT 1 | 244 | 207 | -62 | 141 | 161 | 188 |
| Operating Margin | 4.29% | 3.61% | -1.27% | 2.65% | 2.86% | 3.06% |
| Earnings before Tax (EBT) 1 | 290 | 267 | 11 | 212 | 213 | 238 |
| Net income 1 | 220 | 198 | -2 | 146 | 162 | 203 |
| Net margin | 3.87% | 3.45% | -0.04% | 2.75% | 2.88% | 3.31% |
| EPS 2 | 220.9 | 198.8 | -2.008 | 146.6 | 162.7 | 203.9 |
| Free Cash Flow 1 | 116.2 | 163.8 | -141.4 | 285.5 | 70.62 | -14.5 |
| FCF margin | 2.04% | 2.85% | -2.9% | 5.37% | 1.25% | -0.24% |
| FCF Conversion (EBITDA) | 31.94% | 48.74% | - | 102.7% | 25.04% | - |
| FCF Conversion (Net income) | 52.84% | 82.7% | - | 195.55% | 43.6% | - |
| Dividend per Share 2 | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 | 30.00 |
| Announcement Date | 22/02/19 | 21/02/20 | 19/02/21 | 18/02/22 | 17/02/23 | 22/02/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 421 | 326 | 335 | - | - | - |
| Net Cash position 1 | - | - | - | 35 | 149 | 48 |
| Leverage (Debt/EBITDA) | 1.157 x | 0.9702 x | 4.527 x | - | - | - |
| Free Cash Flow 1 | 116 | 164 | -141 | 286 | 70.6 | -14.5 |
| ROE (net income / shareholders' equity) | 10.4% | 8.57% | -0.08% | 5.96% | 6.18% | 7.04% |
| ROA (Net income/ Total Assets) | 2.13% | 1.72% | -0.52% | 1.2% | 1.29% | 1.44% |
| Assets 1 | 10,331 | 11,518 | 384.9 | 12,187 | 12,595 | 14,116 |
| Book Value Per Share 2 | 2,178 | 2,462 | 2,378 | 2,540 | 2,729 | 3,067 |
| Cash Flow per Share 2 | 1,554 | 1,721 | 1,672 | 2,031 | 2,051 | 1,911 |
| Capex 1 | 82 | 201 | 142 | 44 | 66 | 238 |
| Capex / Sales | 1.44% | 3.5% | 2.91% | 0.83% | 1.17% | 3.87% |
| Announcement Date | 22/02/19 | 21/02/20 | 19/02/21 | 18/02/22 | 17/02/23 | 22/02/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.90% | 1.05Cr | |
| -4.82% | 7.53TCr | |
| -15.63% | 3.29TCr | |
| -16.25% | 2.95TCr | |
| -7.15% | 1.55TCr | |
| -3.48% | 1.39TCr | |
| +0.09% | 750.19Cr | |
| -17.70% | 691.88Cr | |
| +6.12% | 327.57Cr | |
| -18.71% | 280.7Cr |
- Stock Market
- Equities
- 4616 Stock
- Financials Kawakami Paint Mfg.Co.,Ltd.
