NOJIMA CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,869 JPY | +2.24% |
|
+4.47% | +6.62% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,25,586 | 1,00,288 | 89,435 | 1,38,319 | 1,14,019 | 1,36,665 |
| Enterprise Value (EV) 1 | 1,87,759 | 1,66,764 | 1,48,117 | 1,76,909 | 1,05,175 | 89,387 |
| P/E ratio | 9.53 x | 7.05 x | 5.69 x | 2.7 x | 4.52 x | 5.93 x |
| Yield | 1.23% | 1.69% | 2.13% | 1.64% | 2.16% | 2% |
| Capitalization / Revenue | 0.25 x | 0.2 x | 0.17 x | 0.26 x | 0.2 x | 0.22 x |
| EV / Revenue | 0.37 x | 0.33 x | 0.28 x | 0.34 x | 0.19 x | 0.14 x |
| EV / EBITDA | 6.45 x | 5.37 x | 3.92 x | 3.63 x | 2.13 x | 1.76 x |
| EV / FCF | 4.55 x | 30.3 x | 4.5 x | 5.37 x | 4.02 x | 0.91 x |
| FCF Yield | 22% | 3.3% | 22.2% | 18.6% | 24.9% | 110% |
| Price to Book | 1.82 x | 1.24 x | 0.99 x | 0.96 x | 0.82 x | 0.86 x |
| Nbr of stocks (in thousands) | 99,870 | 99,839 | 1,00,320 | 98,378 | 98,420 | 97,688 |
| Reference price 2 | 1,258 | 1,004 | 891.5 | 1,406 | 1,158 | 1,399 |
| Announcement Date | 18/06/18 | 26/06/19 | 25/06/20 | 25/06/21 | 24/06/22 | 23/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,01,890 | 5,13,057 | 5,23,968 | 5,23,327 | 5,64,989 | 6,26,181 |
| EBITDA 1 | 29,096 | 31,060 | 37,778 | 48,768 | 49,431 | 50,831 |
| EBIT 1 | 17,045 | 19,213 | 22,583 | 33,827 | 33,167 | 33,572 |
| Operating Margin | 3.4% | 3.74% | 4.31% | 6.46% | 5.87% | 5.36% |
| Earnings before Tax (EBT) 1 | 17,956 | 21,104 | 23,292 | 63,804 | 38,704 | 36,112 |
| Net income 1 | 13,634 | 14,680 | 15,911 | 52,827 | 25,862 | 23,315 |
| Net margin | 2.72% | 2.86% | 3.04% | 10.09% | 4.58% | 3.72% |
| EPS 2 | 131.9 | 142.6 | 156.6 | 520.4 | 256.5 | 235.9 |
| Free Cash Flow 1 | 41,254 | 5,507 | 32,910 | 32,926 | 26,144 | 98,560 |
| FCF margin | 8.22% | 1.07% | 6.28% | 6.29% | 4.63% | 15.74% |
| FCF Conversion (EBITDA) | 141.79% | 17.73% | 87.11% | 67.52% | 52.89% | 193.9% |
| FCF Conversion (Net income) | 302.58% | 37.51% | 206.83% | 62.33% | 101.09% | 422.73% |
| Dividend per Share 2 | 15.50 | 17.00 | 19.00 | 23.00 | 25.00 | 28.00 |
| Announcement Date | 18/06/18 | 26/06/19 | 25/06/20 | 25/06/21 | 24/06/22 | 23/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,69,634 | 2,40,787 | 2,70,605 | 1,43,228 | 1,35,598 | 2,72,338 | 1,49,007 | 1,71,710 | 3,58,065 | 2,02,584 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 11,735 | 17,505 | 13,838 | 7,787 | 8,202 | 17,415 | 7,144 | 5,268 | 13,511 | 7,776 |
| Operating Margin | 4.35% | 7.27% | 5.11% | 5.44% | 6.05% | 6.39% | 4.79% | 3.07% | 3.77% | 3.84% |
| Earnings before Tax (EBT) 1 | 12,972 | 44,302 | 15,011 | 8,326 | 9,393 | 19,248 | 8,112 | 5,838 | 15,039 | 8,220 |
| Net income 1 | 9,251 | 38,269 | 9,762 | 5,303 | 6,130 | 12,764 | 5,087 | 3,345 | 9,198 | 5,017 |
| Net margin | 3.43% | 15.89% | 3.61% | 3.7% | 4.52% | 4.69% | 3.41% | 1.95% | 2.57% | 2.48% |
| EPS 2 | 92.18 | 385.1 | 98.68 | 53.53 | 62.76 | 130.8 | 52.19 | 34.08 | 93.61 | 51.21 |
| Dividend per Share | 10.00 | 11.00 | 12.00 | - | - | 13.00 | - | - | 15.00 | - |
| Announcement Date | 31/10/19 | 29/10/20 | 28/10/21 | 31/01/22 | 28/07/22 | 31/10/22 | 31/01/23 | 31/07/23 | 31/10/23 | 31/01/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 62,173 | 66,476 | 58,682 | 38,590 | - | - |
| Net Cash position 1 | - | - | - | - | 8,844 | 47,278 |
| Leverage (Debt/EBITDA) | 2.137 x | 2.14 x | 1.553 x | 0.7913 x | - | - |
| Free Cash Flow 1 | 41,254 | 5,507 | 32,910 | 32,926 | 26,144 | 98,560 |
| ROE (net income / shareholders' equity) | 21.7% | 19.5% | 18.5% | 45% | 18.2% | 15.6% |
| ROA (Net income/ Total Assets) | 4.21% | 4.23% | 4.75% | 6.75% | 6.21% | 4.75% |
| Assets 1 | 3,23,640 | 3,47,209 | 3,34,799 | 7,82,634 | 4,16,162 | 4,90,501 |
| Book Value Per Share 2 | 690.0 | 812.0 | 900.0 | 1,463 | 1,407 | 1,624 |
| Cash Flow per Share 2 | 110.0 | 208.0 | 171.0 | 188.0 | 315.0 | 379.0 |
| Capex 1 | 3,483 | 4,387 | 3,611 | 4,034 | 12,328 | 4,670 |
| Capex / Sales | 0.69% | 0.86% | 0.69% | 0.77% | 2.18% | 0.75% |
| Announcement Date | 18/06/18 | 26/06/19 | 25/06/20 | 25/06/21 | 24/06/22 | 23/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.62% | 1.16B | |
| -4.13% | 16.16B | |
| +14.12% | 4.32B | |
| +28.27% | 3.17B | |
| +7.02% | 1.95B | |
| +10.04% | 1.61B | |
| +23.95% | 1.13B | |
| +2.10% | 1.03B | |
| +1.69% | 959M | |
| +18.73% | 938M |
- Stock Market
- Equities
- 7419 Stock
- Financials Nojima Corporation
