NIPPON YAKIN KOGYO CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,690 JPY | +2.29% |
|
0.00% | +11.27% |
| 09/05 | Nippon Yakin Kogyo Co., Ltd. announces an Equity Buyback for 528,000 shares, representing 3.65% for ¥1,850 million. | CI |
| 09/05 | Nippon Yakin Kogyo Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,817 | 25,562 | 31,220 | 42,395 | 63,622 | 66,362 | - | - |
| Enterprise Value (EV) 1 | 85,609 | 71,946 | 80,671 | 1,07,017 | 1,41,990 | 69,381 | 66,362 | 66,362 |
| P/E ratio | 5.05 x | 4.81 x | 8.29 x | 5.01 x | 3.23 x | 5.14 x | 4.68 x | 4.38 x |
| Yield | 2.39% | 3.57% | 2.19% | 4.27% | 4.7% | 4.17% | 4.36% | 4.36% |
| Capitalization / Revenue | 0.27 x | 0.19 x | 0.28 x | 0.28 x | 0.32 x | 0.38 x | 0.04 x | 0.03 x |
| EV / Revenue | 0.27 x | 0.19 x | 0.28 x | 0.28 x | 0.32 x | 0.38 x | 0.04 x | 0.03 x |
| EV / EBITDA | - | 2.18 x | 3.08 x | 2.34 x | 1.86 x | 2.55 x | - | - |
| EV / FCF | 89,89,528 x | 1,03,57,422 x | 70,85,768 x | -31,79,712 x | - | - | - | - |
| FCF Yield | 0% | 0% | 0% | -0% | - | - | - | - |
| Price to Book | 0.81 x | 0.5 x | 0.57 x | 0.68 x | 0.8 x | 0.78 x | - | - |
| Nbr of stocks (in thousands) | 15,465 | 15,188 | 15,192 | 15,087 | 14,952 | 14,474 | - | - |
| Reference price 2 | 2,510 | 1,683 | 2,055 | 2,810 | 4,255 | 4,585 | 4,585 | 4,585 |
| Announcement Date | 10/05/19 | 08/05/20 | 07/05/21 | 09/05/22 | 09/05/23 | 09/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,43,740 | 1,36,373 | 1,12,482 | 1,48,925 | 1,99,324 | 1,80,341 | 18,80,000 | 19,44,000 |
| EBITDA 1 | - | 11,730 | 10,120 | 18,089 | 34,285 | 26,000 | - | - |
| EBIT 1 | 9,443 | 7,838 | 6,145 | 13,966 | 29,256 | 20,010 | 2,12,000 | 2,17,000 |
| Operating Margin | 6.57% | 5.75% | 5.46% | 9.38% | 14.68% | 11.1% | 11.28% | 11.16% |
| Earnings before Tax (EBT) | 8,236 | 6,144 | 4,740 | 7,058 | 27,831 | 19,161 | 1,96,000 | 2,02,000 |
| Net income 1 | 7,686 | 5,325 | 3,764 | 8,471 | 19,703 | 13,565 | 1,37,000 | 1,41,000 |
| Net margin | 5.35% | 3.9% | 3.35% | 5.69% | 9.88% | 7.52% | 7.29% | 7.25% |
| EPS 2 | 497.0 | 350.1 | 247.8 | 561.2 | 1,317 | 933.6 | 980.7 | 1,047 |
| Free Cash Flow | 4,318 | 2,468 | 4,406 | -13,333 | - | - | - | - |
| FCF margin | 3% | 1.81% | 3.92% | -8.95% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 21.04% | 43.54% | - | - | - | - | - |
| FCF Conversion (Net income) | 56.18% | 46.35% | 117.06% | - | - | - | - | - |
| Dividend per Share 2 | 60.00 | 60.00 | 45.00 | 120.0 | 200.0 | 200.0 | 200.0 | 200.0 |
| Announcement Date | 10/05/19 | 08/05/20 | 07/05/21 | 09/05/22 | 09/05/23 | 09/05/24 | - | - |
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 | 68,498 | 56,202 | 64,161 | 39,260 | 46,905 | 96,366 | 53,650 | 48,524 | 93,907 | 43,880 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,845 | 2,954 | 6,623 | 4,742 | 4,352 | 12,651 | 10,443 | 6,727 | 12,901 | 3,004 |
| Operating Margin | 4.15% | 5.26% | 10.32% | 12.08% | 9.28% | 13.13% | 19.47% | 13.86% | 13.74% | 6.85% |
| Earnings before Tax (EBT) 1 | 2,155 | 2,264 | 6,245 | 4,334 | 4,024 | 12,344 | 9,710 | 7,054 | 12,862 | 2,483 |
| Net income 1 | 1,885 | 1,415 | 5,707 | 3,663 | 2,537 | 8,665 | 6,884 | 4,672 | 9,032 | 1,780 |
| Net margin | 2.75% | 2.52% | 8.89% | 9.33% | 5.41% | 8.99% | 12.83% | 9.63% | 9.62% | 4.06% |
| EPS 2 | 123.7 | 93.21 | 377.9 | 242.8 | 169.2 | 578.8 | 460.2 | 317.6 | 619.1 | 124.1 |
| Dividend per Share | 30.00 | 15.00 | 40.00 | - | - | 70.00 | - | - | 100.0 | - |
| Announcement Date | 31/10/19 | 30/10/20 | 29/10/21 | 03/02/22 | 05/08/22 | 31/10/22 | 03/02/23 | 31/07/23 | 31/10/23 | 05/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 46,792 | 46,384 | 49,451 | 64,622 | 78,368 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.954 x | 4.886 x | 3.572 x | 2.286 x | - | - | - |
| Free Cash Flow | 4,318 | 2,468 | 4,406 | -13,333 | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.1% | 10.8% | 7.1% | 14.4% | 27.8% | 16% | 14.7% | 13.9% |
| ROA (Net income/ Total Assets) | 5.47% | 4.11% | 3.12% | 7.35% | 13.5% | 8.65% | - | - |
| Assets 1 | 1,40,396 | 1,29,591 | 1,20,613 | 1,15,329 | 1,45,541 | 1,56,826 | - | - |
| Book Value Per Share | 3,100 | 3,368 | 3,629 | 4,121 | 5,325 | 6,185 | - | - |
| Cash Flow per Share | 743.0 | 606.0 | 510.0 | 834.0 | 1,653 | 1,319 | - | - |
| Capex | 4,854 | 5,505 | 6,652 | 12,636 | 9,289 | - | - | - |
| Capex / Sales | 3.38% | 4.04% | 5.91% | 8.48% | 4.66% | - | - | - |
| Announcement Date | 10/05/19 | 08/05/20 | 07/05/21 | 09/05/22 | 09/05/23 | 09/05/24 | - | - |
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
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
4,585
JPY
Average target price
4,300
JPY
Spread / Average Target
-6.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.27% | 424M | |
| -1.09% | 25.68B | |
| +17.20% | 20.85B | |
| -7.41% | 11.79B | |
| +32.81% | 11.74B | |
| +13.46% | 11.12B | |
| +9.59% | 10.04B | |
| +1.53% | 8.46B | |
| +18.05% | 8.04B | |
| +19.36% | 7.02B |
- Stock Market
- Equities
- 5480 Stock
- Financials Nippon Yakin Kogyo Co., Ltd.