AISHIDA CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.76 CNY | -1.15% |
|
+0.26% | -9.35% |
| Apr. 28 | Aishida Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 2023 | Aishida Co., Ltd Reports Earnings Results for the Nine Months Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,895 | 2,650 | 2,446 | 2,640 | 2,916 | 2,643 | - |
| Enterprise Value (EV) 1 | 2,895 | 2,650 | 2,446 | 2,640 | 2,916 | 2,643 | 2,643 |
| P/E ratio | 23 x | 25.9 x | -27.6 x | -33.7 x | -7.71 x | 155 x | 129 x |
| Yield | - | 0.96% | - | - | - | - | - |
| Capitalization / Revenue | 0.82 x | 0.92 x | 0.7 x | 0.9 x | - | 0.92 x | 0.83 x |
| EV / Revenue | 0.82 x | 0.92 x | 0.7 x | 0.9 x | - | 0.92 x | 0.83 x |
| EV / EBITDA | 11.9 x | 9.76 x | 48.2 x | 32.8 x | - | 9.54 x | 9.27 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.38 x | 1.21 x | 1.16 x | 1.28 x | - | 1.56 x | 1.55 x |
| Nbr of stocks (in thousands) | 340,639 | 340,639 | 340,639 | 340,639 | 340,639 | 340,639 | - |
| Reference price 2 | 8.500 | 7.780 | 7.180 | 7.750 | 8.560 | 7.760 | 7.760 |
| Announcement Date | 4/13/20 | 4/14/21 | 4/28/22 | 4/28/23 | 4/28/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,542 | 2,893 | 3,508 | 2,940 | - | 2,875 | 3,183 |
| EBITDA 1 | 243.2 | 271.5 | 50.76 | 80.49 | - | 277 | 285 |
| EBIT 1 | 125.5 | 129.1 | -109.8 | -93.83 | - | 18 | 23 |
| Operating Margin | 3.54% | 4.46% | -3.13% | -3.19% | - | 0.63% | 0.72% |
| Earnings before Tax (EBT) 1 | 125.9 | 105.8 | -112.1 | -97.98 | - | 18 | 23 |
| Net income 1 | 128.8 | 102.7 | -88.51 | -78.73 | -378.4 | 17 | 21 |
| Net margin | 3.64% | 3.55% | -2.52% | -2.68% | - | 0.59% | 0.66% |
| EPS 2 | 0.3700 | 0.3000 | -0.2600 | -0.2300 | -1.110 | 0.0500 | 0.0600 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.0750 | - | - | - | - | - |
| Announcement Date | 4/13/20 | 4/14/21 | 4/28/22 | 4/28/23 | 4/28/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.2% | 4.68% | -4.01% | -3.73% | - | 1% | 1.3% |
| ROA (Net income/ Total Assets) | 2.61% | 1.91% | -1.55% | -1.42% | - | 0.4% | 0.4% |
| Assets 1 | 4,942 | 5,365 | 5,695 | 5,541 | - | 4,250 | 5,250 |
| Book Value Per Share 2 | 6.170 | 6.410 | 6.180 | 6.040 | - | 4.960 | 5.020 |
| Cash Flow per Share 2 | 0.0700 | 0.1300 | 0.6700 | -0.1100 | - | 0.8200 | 0.8700 |
| Capex 1 | 295 | 236 | 231 | 170 | - | 45 | 46 |
| Capex / Sales | 8.33% | 8.15% | 6.58% | 5.78% | - | 1.57% | 1.45% |
| Announcement Date | 4/13/20 | 4/14/21 | 4/28/22 | 4/28/23 | 4/28/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
7.76
CNY
Average target price
8
CNY
Spread / Average Target
+3.09%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.35% | 370M | |
| +14.65% | 2.4B | |
| +23.97% | 1.94B | |
| +28.96% | 1.37B | |
| -3.89% | 1.19B | |
| +20.63% | 1.08B | |
| +30.34% | 490M | |
| -13.95% | 469M | |
| +3.99% | 415M | |
| -15.54% | 409M |
- Stock Market
- Equities
- 002403 Stock
- Financials Aishida Co., Ltd
