Stock 5933 ALINCO INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Alinco Incorporated

Equities

5933

JP3126100001

Construction Supplies & Fixtures

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,120 JPY +0.54% Intraday chart for Alinco Incorporated +0.72% +11.78%
Feb. 01 Asahi Kasei Homes Corp. completed the acquisition of 50% stake in Chuo Build Industry Co., Ltd. from group of sellers. CI
2023 Asahi Kasei Homes Corp. agreed to acquire remaining stake in Chuo Build Industry Co., Ltd. from group of sellers for ¥1.2 billion. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 23,198 20,024 15,466 20,899 16,563 19,308
Enterprise Value (EV) 1 30,411 30,872 25,130 31,242 28,721 33,402
P/E ratio 13.8 x 10.5 x 7.17 x 12.7 x 36.7 x 12.5 x
Yield 3.27% 3.79% 4.87% 3.51% 4.68% 4.05%
Capitalization / Revenue 0.46 x 0.37 x 0.28 x 0.39 x 0.3 x 0.32 x
EV / Revenue 0.61 x 0.57 x 0.45 x 0.59 x 0.52 x 0.55 x
EV / EBITDA 5.13 x 4.73 x 3.58 x 5.13 x 6.48 x 5.83 x
EV / FCF -61.6 x -44.5 x 15.3 x 18.9 x -18.6 x -21.8 x
FCF Yield -1.62% -2.25% 6.52% 5.3% -5.37% -4.58%
Price to Book 0.91 x 0.76 x 0.58 x 0.76 x 0.6 x 0.68 x
Nbr of stocks (in thousands) 20,511 20,495 19,828 19,315 19,395 19,562
Reference price 2 1,131 977.0 780.0 1,082 854.0 987.0
Announcement Date 6/20/18 6/19/19 6/19/20 6/18/21 6/20/22 6/20/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 50,096 53,862 55,613 53,341 55,255 60,717
EBITDA 1 5,932 6,527 7,023 6,086 4,431 5,729
EBIT 1 2,717 2,920 3,339 2,554 1,119 2,421
Operating Margin 5.42% 5.42% 6% 4.79% 2.03% 3.99%
Earnings before Tax (EBT) 1 3,102 3,240 3,676 2,922 1,363 3,301
Net income 1 1,680 1,891 2,155 1,664 451 1,546
Net margin 3.35% 3.51% 3.87% 3.12% 0.82% 2.55%
EPS 2 81.91 93.40 108.7 85.28 23.27 79.15
Free Cash Flow 1 -493.8 -694.2 1,640 1,655 -1,543 -1,529
FCF margin -0.99% -1.29% 2.95% 3.1% -2.79% -2.52%
FCF Conversion (EBITDA) - - 23.35% 27.19% - -
FCF Conversion (Net income) - - 76.08% 99.44% - -
Dividend per Share 2 37.00 37.00 38.00 38.00 40.00 40.00
Announcement Date 6/20/18 6/19/19 6/19/20 6/18/21 6/20/22 6/20/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 28,399 25,202 13,779 26,714 14,311 14,414 29,852 16,839 14,149 29,230 15,462
EBITDA - - - - - - - - - - -
EBIT 1 2,020 975 433 922 345 476 1,002 895 762 1,367 549
Operating Margin 7.11% 3.87% 3.14% 3.45% 2.41% 3.3% 3.36% 5.32% 5.39% 4.68% 3.55%
Earnings before Tax (EBT) 1 2,151 1,235 - 1,224 -36 1,022 2,015 894 1,314 2,189 690
Net income 1 1,303 602 - 747 -341 604 1,222 100 882 1,468 448
Net margin 4.59% 2.39% - 2.8% -2.38% 4.19% 4.09% 0.59% 6.23% 5.02% 2.9%
EPS 2 65.77 30.62 - 38.66 -17.69 31.09 62.71 5.070 45.01 74.76 22.76
Dividend per Share 19.00 19.00 - 20.00 - - 20.00 - - 20.00 -
Announcement Date 10/18/19 10/20/20 10/20/21 10/20/21 2/2/22 7/20/22 10/20/22 2/2/23 7/20/23 10/20/23 2/2/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 7,213 10,848 9,664 10,343 12,158 14,094
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.216 x 1.662 x 1.376 x 1.699 x 2.744 x 2.46 x
Free Cash Flow 1 -494 -694 1,640 1,655 -1,543 -1,529
ROE (net income / shareholders' equity) 7.48% 7.66% 8.72% 6.22% 1.59% 6.71%
ROA (Net income/ Total Assets) 3.48% 3.46% 3.84% 2.91% 1.23% 2.48%
Assets 1 48,243 54,606 56,101 57,227 36,655 62,283
Book Value Per Share 2 1,247 1,291 1,334 1,429 1,413 1,450
Cash Flow per Share 2 244.0 221.0 259.0 287.0 269.0 345.0
Capex 1 3,874 3,820 3,088 3,325 3,289 3,513
Capex / Sales 7.73% 7.09% 5.55% 6.23% 5.95% 5.79%
Announcement Date 6/20/18 6/19/19 6/19/20 6/18/21 6/20/22 6/20/23
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 Other Construction Supplies & Fixtures

1st Jan change Capi.
ALINCO INCORPORATED Stock Alinco Incorporated
+11.78% 140M
ASSA ABLOY AB Stock Assa Abloy AB
+3.17% 30.34B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+12.41% 22.89B
CARLISLE COMPANIES INCORPORATED Stock Carlisle Companies Incorporated
+28.21% 19.02B
MASCO CORPORATION Stock Masco Corporation
+4.28% 15.38B
TREX COMPANY, INC. Stock Trex Company, Inc.
+9.35% 9.84B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-2.57% 9.32B
AGC INC. Stock AGC Inc.
+10.03% 7.75B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-12.31% 7.37B
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+28.77% 7.01B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. 5933 Stock
  4. Financials Alinco Incorporated