YUSHIN PRECISION EQUIPMENT CO., LTD. Financials Yushin Precision Equipment Co., Ltd.
Equities
6482
JP3944500002
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 693 JPY | +0.58% |
|
+1.46% | +3.90% |
| 16/04 | Yushin Precision Equipment to Change Name to Yushin Company | MT |
| 31/01 | Japan's small cohort of listed firms led by women | RE |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 60,400 | 34,876 | 22,906 | 30,326 | 22,872 | 25,833 |
| Enterprise Value (EV) 1 | 54,745 | 28,514 | 14,260 | 18,636 | 10,468 | 9,664 |
| P/E ratio | 37.1 x | 18.4 x | 15 x | 16.6 x | 10.8 x | 13.4 x |
| Yield | 0.96% | 1.69% | 2.67% | 2.02% | 2.83% | 2.64% |
| Capitalization / Revenue | 2.89 x | 1.6 x | 1.14 x | 1.64 x | 1.1 x | 1.15 x |
| EV / Revenue | 2.62 x | 1.31 x | 0.71 x | 1.01 x | 0.5 x | 0.43 x |
| EV / EBITDA | 16.6 x | 8.05 x | 4.73 x | 5.89 x | 3.01 x | 3.06 x |
| EV / FCF | 136 x | 12.4 x | 4.44 x | 6.06 x | 16.9 x | 2.52 x |
| FCF Yield | 0.73% | 8.08% | 22.5% | 16.5% | 5.91% | 39.7% |
| Price to Book | 2.3 x | 1.28 x | 0.84 x | 1.05 x | 0.74 x | 0.8 x |
| Nbr of stocks (in thousands) | 34,974 | 34,703 | 34,036 | 34,036 | 34,035 | 34,035 |
| Reference price 2 | 1,727 | 1,005 | 673.0 | 891.0 | 672.0 | 759.0 |
| Announcement Date | 26/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 27/06/22 | 27/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 20,878 | 21,833 | 20,011 | 18,473 | 20,874 | 22,373 |
| EBITDA 1 | 3,294 | 3,543 | 3,014 | 3,166 | 3,476 | 3,161 |
| EBIT 1 | 2,359 | 2,761 | 2,309 | 2,522 | 2,891 | 2,640 |
| Operating Margin | 11.3% | 12.65% | 11.54% | 13.65% | 13.85% | 11.8% |
| Earnings before Tax (EBT) 1 | 2,437 | 2,782 | 2,207 | 2,608 | 3,085 | 2,767 |
| Net income 1 | 1,626 | 1,903 | 1,532 | 1,827 | 2,112 | 1,922 |
| Net margin | 7.79% | 8.72% | 7.66% | 9.89% | 10.12% | 8.59% |
| EPS 2 | 46.49 | 54.52 | 44.98 | 53.68 | 62.05 | 56.47 |
| Free Cash Flow 1 | 402.4 | 2,303 | 3,212 | 3,073 | 618.9 | 3,839 |
| FCF margin | 1.93% | 10.55% | 16.05% | 16.64% | 2.96% | 17.16% |
| FCF Conversion (EBITDA) | 12.22% | 64.99% | 106.57% | 97.07% | 17.8% | 121.45% |
| FCF Conversion (Net income) | 24.75% | 121% | 209.67% | 168.21% | 29.3% | 199.74% |
| Dividend per Share 2 | 16.50 | 17.00 | 18.00 | 18.00 | 19.00 | 20.00 |
| Announcement Date | 26/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 27/06/22 | 27/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10,364 | 9,647 | 8,072 | 4,959 | 9,722 | 5,750 | 5,096 | 10,355 | 5,864 | 4,668 | 9,975 | 6,436 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,255 | 1,054 | 871 | 810 | 1,349 | 764.8 | 504 | 1,078 | 938 | 143 | 693 | 616 |
| Operating Margin | 12.11% | 10.93% | 10.79% | 16.33% | 13.88% | 13.3% | 9.89% | 10.41% | 16% | 3.06% | 6.95% | 9.57% |
| Earnings before Tax (EBT) 1 | 1,175 | - | 900 | - | 1,421 | 817 | 651 | 1,251 | 903 | 229 | 815 | 581 |
| Net income 1 | 838 | 694 | 659 | - | 1,030 | 600 | 442 | 884 | 686 | 129 | 539 | 381 |
| Net margin | 8.09% | 7.19% | 8.16% | - | 10.59% | 10.43% | 8.67% | 8.54% | 11.7% | 2.76% | 5.4% | 5.92% |
| EPS 2 | 24.61 | - | 19.39 | - | 30.26 | 17.64 | 13.01 | 25.99 | 20.15 | 3.800 | 15.85 | 11.21 |
| Dividend per Share | 8.000 | - | 5.000 | - | 9.000 | - | - | 10.00 | - | - | 10.00 | - |
| Announcement Date | 07/11/19 | 14/05/20 | 06/11/20 | 05/11/21 | 05/11/21 | 03/02/22 | 03/08/22 | 04/11/22 | 03/02/23 | 03/08/23 | 06/11/23 | 13/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5,655 | 6,362 | 8,646 | 11,690 | 12,404 | 16,169 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 402 | 2,303 | 3,212 | 3,073 | 619 | 3,839 |
| ROE (net income / shareholders' equity) | 6.48% | 7.33% | 5.78% | 6.55% | 7.08% | 6.21% |
| ROA (Net income/ Total Assets) | 4.66% | 5.25% | 4.43% | 4.73% | 5.05% | 4.25% |
| Assets 1 | 34,923 | 36,265 | 34,571 | 38,587 | 41,812 | 45,276 |
| Book Value Per Share 2 | 750.0 | 783.0 | 800.0 | 850.0 | 905.0 | 948.0 |
| Cash Flow per Share 2 | 162.0 | 185.0 | 254.0 | 343.0 | 364.0 | 475.0 |
| Capex 1 | 571 | 192 | 144 | 96 | 810 | 262 |
| Capex / Sales | 2.73% | 0.88% | 0.72% | 0.52% | 3.88% | 1.17% |
| Announcement Date | 26/06/18 | 26/06/19 | 26/06/20 | 25/06/21 | 27/06/22 | 27/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +3.90% | 150M | |
| +14.49% | 86.04B | |
| +18.36% | 36.93B | |
| +24.23% | 34.44B | |
| +8.61% | 27.97B | |
| +5.22% | 27.27B | |
| +7.61% | 27.11B | |
| +21.55% | 26.56B | |
| +19.44% | 25.25B | |
| +20.62% | 18.53B |
- Stock Market
- Equities
- 6482 Stock
- Financials Yushin Precision Equipment Co., Ltd.