Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Sojitz Corporation    2768   JP3663900003

SOJITZ CORPORATION

(2768)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 3 745 549 1 816 459 1 856 190 1 780 000 1 864 667 1 924 667
EBITDA 75 060 82 905 88 820 111 000 105 667 112 248
Operating profit (EBIT) 51 618 59 838 67 523 64 000 67 333 71 000
Pre-Tax Profit (EBT) 57 955 80 343 94 882 90 800 95 125 100 800
Net income 40 760 56 842 70 419 68 750 70 125 74 500
P/E ratio 8,56x 7,50x 6,92x 6,18x 6,04x 5,67x
EPS ( JPY ) 32,6 45,4 56,3 55,0 56,3 60,0
Dividend per Share ( JPY ) 8,00 11,0 17,0 17,0 17,5 18,5
Yield 2,87% 3,23% 4,36% 5,00% 5,15% 5,44%
Reference price ( JPY ) 279,000 341,000 390,000 340,000 340,000 340,000
Announcement Date 05/01/2017
12:00am
05/01/2018
12:00am
05/08/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 611 007 603 450 584 711 644 900 599 515 603 001
Finance - - - - - -
Operating income (EBITDA) 75 060 82 905 88 820 111 000 105 667 112 248
Leverage
(Debt/EBITDA)
8,14x 7,28x 6,58x 5,81x 5,67x 5,37x
Capital Expenditure 38 783 29 000 35 925 - - -
Free Cash Flow (FCF) -31 322 12 405 60 551 44 667 33 333 28 667
Book Value Per Share (BVPS) ( JPY ) 440 469 495 509 554 595
Cash Flow per Share ( JPY ) 51,3 63,9 73,4 - - -
Announcement Date 05/01/2017
12:00am
05/01/2018
12:00am
05/08/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 424 693 M JPY -
Entreprise Value (EV) 1 069 593 M JPY 1 024 208 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 6,18x 6,04x
Capitalization / Revenue 0,24x 0,23x
EV / Revenue 0,60x 0,57x
EV / EBITDA 9,64x 10,1x
Yield (DPS / Price) 5,00% 5,15%
Price to book (Price / BVPS) 0,67x 0,61x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 3,60% 3,61%
Operating Leverage (Delta EBIT / Delta Sales) -1,27x 1,09x
Net Margin (Net Profit / Revenue) 3,86% 3,76%
ROA (Net Profit / Asset) 2,90% 2,80%
ROE (Net Profit / Equities) 11,0% 10,7%
Rate of Dividend 30,9% 31,1%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,33x 1,34x
Financial Leverage (Net Debt / EBITDA) 5,81x 5,67x
EPS & Dividend