SUZUDEN CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,102 JPY | -0.61% |
|
+4.68% | -10.48% |
| 2023 | Suzuden's FY23 Profit Rises 41.3% | MT |
| 2023 | Suzuden Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2023 and Full Year Ending March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 23,418 | 20,599 | 15,424 | 18,083 | 30,601 | 36,624 |
| Enterprise Value (EV) 1 | 22,663 | 16,405 | 11,402 | 12,820 | 26,554 | 33,018 |
| P/E ratio | 17.9 x | 15.4 x | 14.4 x | 20.3 x | 13.1 x | 11.1 x |
| Yield | 2.84% | 3.38% | 6.31% | 5.55% | 5.57% | 7.26% |
| Capitalization / Revenue | 0.47 x | 0.43 x | 0.35 x | 0.4 x | 0.51 x | 0.54 x |
| EV / Revenue | 0.46 x | 0.34 x | 0.26 x | 0.28 x | 0.44 x | 0.49 x |
| EV / EBITDA | 11.5 x | 9.27 x | 7.4 x | 8.43 x | 8.19 x | 7.15 x |
| EV / FCF | 20.8 x | 10.1 x | 14.8 x | 5.49 x | -52.2 x | 31.5 x |
| FCF Yield | 4.8% | 9.93% | 6.74% | 18.2% | -1.91% | 3.17% |
| Price to Book | 1.41 x | 1.2 x | 0.94 x | 1.1 x | 1.74 x | 1.97 x |
| Nbr of stocks (in thousands) | 13,841 | 13,928 | 13,908 | 13,943 | 13,960 | 13,995 |
| Reference price 2 | 1,692 | 1,479 | 1,109 | 1,297 | 2,192 | 2,617 |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 28/06/21 | 29/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 49,782 | 48,040 | 44,560 | 45,281 | 59,690 | 67,439 |
| EBITDA 1 | 1,966 | 1,770 | 1,540 | 1,521 | 3,242 | 4,620 |
| EBIT 1 | 1,722 | 1,546 | 1,379 | 1,332 | 3,051 | 4,399 |
| Operating Margin | 3.46% | 3.22% | 3.09% | 2.94% | 5.11% | 6.52% |
| Earnings before Tax (EBT) 1 | 2,000 | 2,016 | 1,624 | 1,422 | 3,442 | 4,774 |
| Net income 1 | 1,309 | 1,334 | 1,072 | 889 | 2,342 | 3,309 |
| Net margin | 2.63% | 2.78% | 2.41% | 1.96% | 3.92% | 4.91% |
| EPS 2 | 94.29 | 96.03 | 77.10 | 63.86 | 167.8 | 236.7 |
| Free Cash Flow 1 | 1,089 | 1,629 | 768.1 | 2,335 | -508.4 | 1,047 |
| FCF margin | 2.19% | 3.39% | 1.72% | 5.16% | -0.85% | 1.55% |
| FCF Conversion (EBITDA) | 55.38% | 92.03% | 49.88% | 153.54% | - | 22.65% |
| FCF Conversion (Net income) | 83.17% | 122.11% | 71.65% | 262.7% | - | 31.63% |
| Dividend per Share 2 | 48.00 | 50.00 | 70.00 | 72.00 | 122.0 | 190.0 |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 28/06/21 | 29/06/22 | 30/06/23 |
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 | 21,273 | 21,705 | 26,726 | 15,441 | 15,847 | 33,134 | 17,783 | 14,281 | 27,311 | 12,619 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 641 | 609 | 1,167 | 760 | 948 | 2,189 | 1,113 | 805 | 1,534 | 677 |
| Operating Margin | 3.01% | 2.81% | 4.37% | 4.92% | 5.98% | 6.61% | 6.26% | 5.64% | 5.62% | 5.36% |
| Earnings before Tax (EBT) 1 | 766 | 732 | 1,317 | 950 | 1,050 | 2,359 | 1,202 | 902 | 1,695 | 772 |
| Net income 1 | 505 | 488 | 899 | 662 | 711 | 1,600 | 794 | 611 | 1,139 | 520 |
| Net margin | 2.37% | 2.25% | 3.36% | 4.29% | 4.49% | 4.83% | 4.46% | 4.28% | 4.17% | 4.12% |
| EPS 2 | 36.35 | 35.11 | 64.45 | 47.45 | 50.93 | 114.6 | 56.78 | 43.70 | 81.38 | 37.17 |
| Dividend per Share | 18.00 | 18.00 | 25.00 | - | - | 76.00 | - | - | 53.00 | - |
| Announcement Date | 08/11/19 | 11/11/20 | 01/11/21 | 31/01/22 | 01/08/22 | 01/11/22 | 31/01/23 | 01/08/23 | 01/11/23 | 01/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 755 | 4,194 | 4,022 | 5,263 | 4,047 | 3,606 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,089 | 1,629 | 768 | 2,335 | -508 | 1,047 |
| ROE (net income / shareholders' equity) | 8.05% | 7.91% | 6.4% | 5.42% | 13.8% | 18.3% |
| ROA (Net income/ Total Assets) | 3.71% | 3.33% | 3.13% | 3.13% | 6.44% | 8.32% |
| Assets 1 | 35,239 | 40,102 | 34,224 | 28,409 | 36,341 | 39,781 |
| Book Value Per Share 2 | 1,200 | 1,230 | 1,178 | 1,175 | 1,262 | 1,330 |
| Cash Flow per Share 2 | 247.0 | 323.0 | 323.0 | 423.0 | 440.0 | 434.0 |
| Capex 1 | 20 | 96 | 24 | 49 | 830 | 792 |
| Capex / Sales | 0.04% | 0.2% | 0.05% | 0.11% | 1.39% | 1.17% |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 28/06/21 | 29/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -10.48% | 187M | |
| +3.84% | 8.03B | |
| -10.40% | 7.92B | |
| +17.57% | 7.4B | |
| +7.94% | 1.3B | |
| +92.45% | 799M | |
| -15.52% | 601M | |
| +62.65% | 589M | |
| -1.88% | 586M | |
| +169.82% | 554M |
- Stock Market
- Equities
- 7480 Stock
- Financials Suzuden Corporation
