Stock 3004 SHINYEI KAISHA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shinyei Kaisha

Equities

3004

JP3370400008

Food Retail & Distribution

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-03 am EDT 		5-day change 1st Jan Change
1,910 JPY -0.62% Intraday chart for Shinyei Kaisha -1.29% +0.74%
2023 Shinyei Kaisha Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2021 Shinyei Kaisha announced that it expects to receive ¥170.7615 million in funding from MediPal Holdings Corporation CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 5,463 3,048 2,118 4,918 3,489 3,479
Enterprise Value (EV) 1 19,663 18,359 16,287 17,254 17,220 16,710
P/E ratio 34.6 x -7.7 x -3.12 x 9.81 x 7.06 x 3.66 x
Yield 2.07% - - - - 4.68%
Capitalization / Revenue 0.13 x 0.07 x 0.05 x 0.13 x 0.09 x 0.09 x
EV / Revenue 0.45 x 0.43 x 0.4 x 0.46 x 0.46 x 0.42 x
EV / EBITDA 16.7 x 31.1 x 22 x 15.2 x 15.8 x 9.63 x
EV / FCF -26.4 x -35.7 x 11.8 x 8.97 x -9.98 x 47.5 x
FCF Yield -3.79% -2.8% 8.48% 11.2% -10% 2.11%
Price to Book 1.46 x 1.09 x 1.29 x 1.84 x 1.02 x 0.75 x
Nbr of stocks (in thousands) 3,767 3,767 3,795 3,830 4,053 4,074
Reference price 2 1,450 809.0 558.0 1,284 861.0 854.0
Announcement Date 6/27/18 6/26/19 6/25/20 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 43,383 42,739 41,164 37,265 37,686 39,892
EBITDA 1 1,176 590 740 1,133 1,088 1,735
EBIT 1 805 202 360 779 722 1,377
Operating Margin 1.86% 0.47% 0.87% 2.09% 1.92% 3.45%
Earnings before Tax (EBT) 1 418 -193 -591 597 618 1,140
Net income 1 158 -396 -677 500 474 949
Net margin 0.36% -0.93% -1.64% 1.34% 1.26% 2.38%
EPS 2 41.94 -105.1 -178.8 130.9 121.9 233.3
Free Cash Flow 1 -745.4 -514.8 1,381 1,924 -1,726 352.1
FCF margin -1.72% -1.2% 3.35% 5.16% -4.58% 0.88%
FCF Conversion (EBITDA) - - 186.59% 169.84% - 20.3%
FCF Conversion (Net income) - - - 384.85% - 37.1%
Dividend per Share 2 30.00 - - - - 40.00
Announcement Date 6/27/18 6/26/19 6/25/20 6/25/21 6/28/22 6/28/23
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 20,463 18,416 18,628 10,263 9,730 19,211 11,100 10,247 20,356 10,715
EBITDA - - - - - - - - - -
EBIT 1 132 168 407 242 163 439 471 482 957 531
Operating Margin 0.65% 0.91% 2.18% 2.36% 1.68% 2.29% 4.24% 4.7% 4.7% 4.96%
Earnings before Tax (EBT) 1 -518 60 360 225 259 331 445 522 991 576
Net income 1 -592 42 273 176 209 241 356 434 810 470
Net margin -2.89% 0.23% 1.47% 1.71% 2.15% 1.25% 3.21% 4.24% 3.98% 4.39%
EPS 2 -156.7 11.17 71.25 45.95 51.67 59.40 87.64 106.8 198.7 114.9
Dividend per Share - - - - - - - - - -
Announcement Date 10/31/19 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/28/23 10/31/23 2/2/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 14,200 15,311 14,169 12,336 13,731 13,231
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 12.07 x 25.95 x 19.15 x 10.89 x 12.62 x 7.626 x
Free Cash Flow 1 -745 -515 1,381 1,924 -1,726 352
ROE (net income / shareholders' equity) 4.26% -12.1% -30.5% 23.2% 15.5% 23.5%
ROA (Net income/ Total Assets) 2.08% 0.52% 0.96% 2.24% 2.02% 3.61%
Assets 1 7,603 -76,374 -70,250 22,340 23,519 26,325
Book Value Per Share 2 990.0 745.0 432.0 698.0 847.0 1,142
Cash Flow per Share 2 241.0 273.0 313.0 353.0 292.0 307.0
Capex 1 422 616 434 194 238 60
Capex / Sales 0.97% 1.44% 1.05% 0.52% 0.63% 0.15%
Announcement Date 6/27/18 6/26/19 6/25/20 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Food Wholesale

1st Jan change Capi.
SHINYEI KAISHA Stock Shinyei Kaisha
+0.74% 50M
BID CORPORATION LIMITED Stock Bid Corporation Limited
-2.53% 7.41B
METCASH LIMITED Stock Metcash Limited
+8.02% 2.67B
SICHUAN BAICHA BAIDAO INDUSTRIAL CO., LTD. Stock Sichuan Baicha Baidao Industrial Co., Ltd.
0.00% 1.94B
VITAL FARMS, INC. Stock Vital Farms, Inc.
+176.48% 1.75B
ALMUNAJEM FOODS COMPANY Stock Almunajem Foods Company
+45.18% 1.71B
THE CHEFS' WAREHOUSE, INC. Stock The Chefs' Warehouse, Inc.
+32.25% 1.57B
KATO SANGYO CO., LTD. Stock Kato Sangyo Co., Ltd.
-9.90% 820M
MARR S.P.A. Stock MARR S.p.A.
+1.92% 814M
SLIGRO FOOD GROUP N.V. Stock Sligro Food Group N.V.
-13.49% 659M
Food Wholesale
  1. Stock Market
  2. Equities
  3. 3004 Stock
  4. Financials Shinyei Kaisha