NIHON NOHYAKU CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 752 JPY | +0.94% |
|
+0.27% | +16.41% |
Valuation
| Fiscal Period: März | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,134 | 42,779 | 48,053 | 52,858 | 59,005 | - | - |
| Enterprise Value (EV) 1 | 33,834 | 42,779 | 53,909 | 63,786 | 59,005 | 59,005 | 59,005 |
| P/E ratio | 13.1 x | 9.85 x | 10.7 x | 11.8 x | 12.5 x | 11.8 x | 10.7 x |
| Yield | 3.36% | - | 2.45% | 2.37% | 2.39% | 2.53% | 2.79% |
| Capitalization / Revenue | 0.56 x | - | 0.59 x | 0.52 x | 0.57 x | 0.55 x | 0.53 x |
| EV / Revenue | 0.56 x | - | 0.59 x | 0.52 x | 0.57 x | 0.55 x | 0.53 x |
| EV / EBITDA | - | - | - | - | 5.73 x | 5.46 x | 5.13 x |
| EV / FCF | -3,45,46,745 x | - | -1,01,27,069 x | -1,22,89,592 x | - | - | - |
| FCF Yield | -0% | - | -0% | -0% | - | - | - |
| Price to Book | 0.62 x | - | 0.73 x | 0.75 x | - | - | - |
| Nbr of stocks (in thousands) | 78,776 | 78,637 | 78,646 | 78,424 | 78,464 | - | - |
| Reference price 2 | 446.0 | 544.0 | 611.0 | 674.0 | 752.0 | 752.0 | 752.0 |
| Announcement Date | 12/11/19 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 63,260 | - | 81,910 | 1,02,090 | 1,04,000 | 1,07,000 | 1,12,000 |
| EBITDA 1 | - | - | - | - | 10,300 | 10,800 | 11,500 |
| EBIT 1 | 3,318 | - | 6,642 | 8,739 | 8,300 | 8,800 | 9,500 |
| Operating Margin | 5.25% | - | 8.11% | 8.56% | 7.98% | 8.22% | 8.48% |
| Earnings before Tax (EBT) | 3,636 | - | 5,818 | 7,738 | - | - | - |
| Net income 1 | 2,684 | 4,344 | 4,502 | 4,488 | 4,700 | 5,000 | 5,500 |
| Net margin | 4.24% | - | 5.5% | 4.4% | 4.52% | 4.67% | 4.91% |
| EPS 2 | 34.07 | 55.23 | 57.32 | 57.23 | 59.93 | 63.76 | 70.13 |
| Free Cash Flow | -1,017 | - | -4,745 | -4,301 | - | - | - |
| FCF margin | -1.61% | - | -5.79% | -4.21% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 15.00 | - | 15.00 | 16.00 | 18.00 | 19.00 | 21.00 |
| Announcement Date | 12/11/19 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 31,938 | 19,345 | 24,015 | 43,167 | 22,839 | 22,183 | 40,670 | 22,620 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 1,558 | 1,635 | 2,781 | 3,030 | 2,089 | 1,385 | 1,176 | 1,379 |
| Operating Margin | - | 4.88% | 8.45% | 11.58% | 7.02% | 9.15% | 6.24% | 2.89% | 6.1% |
| Earnings before Tax (EBT) 1 | - | 1,735 | 1,702 | 3,085 | 3,217 | 1,427 | 1,332 | 941 | 828 |
| Net income 1 | 1,220 | 1,529 | 985 | 2,509 | 2,582 | 461 | 1,038 | 695 | 765 |
| Net margin | - | 4.79% | 5.09% | 10.45% | 5.98% | 2.02% | 4.68% | 1.71% | 3.38% |
| EPS 2 | 15.51 | 19.45 | 12.55 | 32.00 | 32.94 | 5.870 | 13.24 | 8.870 | 9.740 |
| Dividend per Share | - | 7.500 | - | - | 8.000 | - | - | 9.000 | - |
| Announcement Date | 12/11/20 | 11/11/21 | 09/02/22 | 09/08/22 | 10/11/22 | 09/02/23 | 08/08/23 | 09/11/23 | 08/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 5,856 | 10,928 | - | - | - |
| Net Cash position | 1,300 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | -1,017 | - | -4,745 | -4,301 | - | - | - |
| ROE (net income / shareholders' equity) | 4.8% | - | 7.1% | 6.6% | - | - | - |
| ROA (Net income/ Total Assets) | 3.09% | - | 5.1% | 6.1% | - | - | - |
| Assets 1 | 86,765 | - | 88,282 | 73,530 | - | - | - |
| Book Value Per Share | 714.0 | - | 836.0 | 904.0 | - | - | - |
| Cash Flow per Share | 52.50 | - | 76.90 | 78.70 | - | - | - |
| Capex | 1,228 | - | 1,665 | 2,378 | - | - | - |
| Capex / Sales | 1.94% | - | 2.03% | 2.33% | - | - | - |
| Announcement Date | 12/11/19 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +16.41% | 376M | |
| +3.14% | 3.68B | |
| -18.93% | 2.22B | |
| -6.34% | 1.99B | |
| +1.54% | 1.73B | |
| -0.19% | 1.32B | |
| +6.90% | 1.22B | |
| -16.88% | 1.09B | |
| -0.34% | 1.03B | |
| -5.76% | 972M |
- Stock Market
- Equities
- 4997 Stock
- Financials Nihon Nohyaku Co., Ltd.