NAKAYAMAFUKU CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 354 JPY | +0.85% |
|
-1.12% | -3.01% |
| 2023 | Nakayamafuku Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2022 | Tranche Update on Nakayamafuku Co.,Ltd.'s Equity Buyback Plan announced on January 31, 2022. | CI |
Valuation
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 15,285 | 10,559 | 9,174 | 9,666 | 6,935 | 6,586 |
| Enterprise Value (EV) 1 | 13,356 | 8,306 | 9,216 | 8,391 | 6,150 | 4,623 |
| P/E ratio | 32.7 x | 23.7 x | 42.3 x | 9.65 x | 12.3 x | 11 x |
| Yield | 3.55% | 5.14% | 5.78% | 3.05% | 3.37% | 2.93% |
| Capitalization / Revenue | 0.32 x | 0.22 x | 0.2 x | 0.2 x | 0.16 x | 0.17 x |
| EV / Revenue | 0.28 x | 0.17 x | 0.2 x | 0.18 x | 0.14 x | 0.12 x |
| EV / EBITDA | 29.2 x | 14.3 x | 20.9 x | 6.68 x | 6.56 x | 8.66 x |
| EV / FCF | 147 x | 15.6 x | -5.76 x | 11.4 x | 47 x | 7.08 x |
| FCF Yield | 0.68% | 6.41% | -17.3% | 8.75% | 2.13% | 14.1% |
| Price to Book | 0.71 x | 0.5 x | 0.45 x | 0.45 x | 0.32 x | 0.3 x |
| Nbr of stocks (in thousands) | 20,112 | 20,112 | 19,646 | 19,647 | 19,480 | 19,314 |
| Reference price 2 | 760.0 | 525.0 | 467.0 | 492.0 | 356.0 | 341.0 |
| Announcement Date | 27/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 28/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 47,398 | 48,494 | 46,657 | 47,865 | 42,720 | 39,887 |
| EBITDA 1 | 457 | 580 | 440 | 1,257 | 938 | 534 |
| EBIT 1 | 210 | 142 | 48 | 873 | 554 | 116 |
| Operating Margin | 0.44% | 0.29% | 0.1% | 1.82% | 1.3% | 0.29% |
| Earnings before Tax (EBT) 1 | 813 | 829 | 467 | 1,527 | 934 | 955 |
| Net income 1 | 467 | 445 | 220 | 1,002 | 568 | 600 |
| Net margin | 0.99% | 0.92% | 0.47% | 2.09% | 1.33% | 1.5% |
| EPS 2 | 23.22 | 22.13 | 11.05 | 51.00 | 28.96 | 31.07 |
| Free Cash Flow 1 | 90.75 | 532.1 | -1,599 | 734.6 | 130.8 | 652.8 |
| FCF margin | 0.19% | 1.1% | -3.43% | 1.53% | 0.31% | 1.64% |
| FCF Conversion (EBITDA) | 19.86% | 91.75% | - | 58.44% | 13.94% | 122.24% |
| FCF Conversion (Net income) | 19.43% | 119.58% | - | 73.32% | 23.02% | 108.79% |
| Dividend per Share 2 | 27.00 | 27.00 | 27.00 | 15.00 | 12.00 | 10.00 |
| Announcement Date | 27/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 28/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 42 | - | - | - |
| Net Cash position 1 | 1,929 | 2,253 | - | 1,275 | 785 | 1,963 |
| Leverage (Debt/EBITDA) | - | - | 0.0955 x | - | - | - |
| Free Cash Flow 1 | 90.8 | 532 | -1,599 | 735 | 131 | 653 |
| ROE (net income / shareholders' equity) | 2.16% | 2.08% | 1.06% | 4.75% | 2.64% | 2.79% |
| ROA (Net income/ Total Assets) | 0.43% | 0.28% | 0.1% | 1.78% | 1.1% | 0.23% |
| Assets 1 | 1,08,579 | 1,59,213 | 2,22,447 | 56,432 | 51,726 | 2,58,398 |
| Book Value Per Share 2 | 1,077 | 1,048 | 1,043 | 1,104 | 1,100 | 1,127 |
| Cash Flow per Share 2 | 200.0 | 211.0 | 191.0 | 273.0 | 259.0 | 298.0 |
| Capex 1 | 20 | 269 | 81 | 582 | 1,131 | 51 |
| Capex / Sales | 0.04% | 0.55% | 0.17% | 1.22% | 2.65% | 0.13% |
| Announcement Date | 27/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 28/06/22 | 30/06/23 |
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. | |
|---|---|---|
| -3.01% | 43.3M | |
| +26.67% | 1.04B | |
| -19.39% | 453M | |
| -1.19% | 316M | |
| +19.52% | 269M | |
| -12.93% | 222M | |
| +18.09% | 123M | |
| -61.36% | 119M | |
| +2.54% | 99.87M | |
| +60.83% | 73.26M |
- Stock Market
- Equities
- 7442 Stock
- Financials Nakayamafuku Co.,Ltd.
