BANDO CHEMICAL INDUSTRIES, LTD. Financials Bando Chemical Industries, Ltd.
Equities
5195
JP3779000003
Industrial Machinery & Equipment
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,742 JPY | 0.00% |
|
+0.99% | +12.31% |
Valuation
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 48,676 | 28,610 | 34,087 | 39,246 | 46,022 | 75,168 | - | - |
| Enterprise Value (EV) 1 | 41,649 | 35,590 | 35,222 | 34,239 | 40,821 | 69,152 | 70,822 | 68,884 |
| P/E ratio | 8.91 x | 42.1 x | 8.64 x | 32.8 x | 8.14 x | 11.9 x | 11.3 x | 10.5 x |
| Yield | 3.02% | 5.09% | 3.48% | 4.53% | 4.91% | 3.9% | 4.39% | 4.59% |
| Capitalization / Revenue | 0.52 x | 0.32 x | 0.42 x | 0.42 x | 0.44 x | 0.7 x | 0.67 x | 0.64 x |
| EV / Revenue | 0.44 x | 0.39 x | 0.43 x | 0.37 x | 0.39 x | 0.64 x | 0.63 x | 0.59 x |
| EV / EBITDA | - | - | - | - | - | 4.74 x | 4.6 x | 4.28 x |
| EV / FCF | 22 x | 11 x | 6.27 x | 8.66 x | 12.2 x | 14.5 x | 41.6 x | 12.8 x |
| FCF Yield | 4.55% | 9.05% | 15.9% | 11.6% | 8.2% | 6.87% | 2.4% | 7.83% |
| Price to Book | 0.72 x | 0.45 x | 0.48 x | 0.54 x | 0.59 x | 0.93 x | 0.89 x | 0.85 x |
| Nbr of stocks (in thousands) | 45,878 | 45,485 | 45,570 | 44,446 | 43,499 | 43,150 | - | - |
| Reference price 2 | 1,061 | 629.0 | 748.0 | 883.0 | 1,058 | 1,742 | 1,742 | 1,742 |
| Announcement Date | 5/13/19 | 5/12/20 | 5/13/21 | 5/12/22 | 5/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 94,318 | 90,247 | 81,371 | 93,744 | 103,608 | 107,700 | 112,400 | 117,250 |
| EBITDA 1 | - | - | - | - | - | 14,600 | 15,400 | 16,100 |
| EBIT 1 | 6,815 | 2,056 | 4,938 | 2,665 | 8,259 | 8,700 | 9,400 | 10,150 |
| Operating Margin | 7.23% | 2.28% | 6.07% | 2.84% | 7.97% | 8.08% | 8.36% | 8.66% |
| Earnings before Tax (EBT) 1 | 7,166 | 2,095 | 5,618 | 3,414 | 8,542 | 9,262 | 9,752 | 10,494 |
| Net income 1 | 5,457 | 682 | 3,943 | 1,211 | 5,722 | 6,304 | 6,642 | 7,182 |
| Net margin | 5.79% | 0.76% | 4.85% | 1.29% | 5.52% | 5.85% | 5.91% | 6.13% |
| EPS 2 | 119.1 | 14.93 | 86.57 | 26.92 | 130.0 | 145.8 | 153.6 | 166.2 |
| Free Cash Flow 1 | 1,896 | 3,221 | 5,614 | 3,955 | 3,346 | 4,754 | 1,702 | 5,395 |
| FCF margin | 2.01% | 3.57% | 6.9% | 4.22% | 3.23% | 4.41% | 1.51% | 4.6% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 32.56% | 11.05% | 33.51% |
| FCF Conversion (Net income) | 34.74% | 472.29% | 142.38% | 326.59% | 58.48% | 75.42% | 25.62% | 75.12% |
| Dividend per Share 2 | 32.00 | 32.00 | 26.00 | 40.00 | 52.00 | 68.00 | 76.50 | 80.00 |
| Announcement Date | 5/13/19 | 5/12/20 | 5/13/21 | 5/12/22 | 5/15/23 | - | - | - |
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 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 46,234 | 37,116 | 46,144 | 23,502 | 25,647 | 52,200 | 26,101 | 26,553 | 27,374 | 53,927 | 26,773 | 27,000 | 54,573 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 2,854 | 1,325 | 4,847 | 2,171 | 2,155 | 3,648 | 2,353 | 2,015 | - | 4,515 | 2,400 | - | - |
| Operating Margin | 6.17% | 3.57% | 10.5% | 9.24% | 8.4% | 6.99% | 9.01% | 7.59% | - | 8.37% | 8.96% | - | - |
| Earnings before Tax (EBT) | 2,681 | 1,415 | 5,077 | 2,379 | 2,854 | 5,402 | 1,632 | 2,718 | - | 5,408 | 2,014 | - | - |
| Net income | 2,122 | 1,028 | 3,798 | 1,725 | 2,109 | 3,568 | 1,037 | 1,882 | - | 3,671 | 1,321 | - | - |
| Net margin | 4.59% | 2.77% | 8.23% | 7.34% | 8.22% | 6.84% | 3.97% | 7.09% | - | 6.81% | 4.93% | - | - |
| EPS | 46.25 | 22.59 | 83.76 | 38.60 | 47.46 | 80.52 | 23.73 | 43.28 | - | 84.40 | 30.48 | - | - |
| Dividend per Share | 16.00 | 6.000 | 16.00 | - | - | 22.00 | - | - | - | 34.00 | - | - | - |
| Announcement Date | 11/11/19 | 11/11/20 | 11/10/21 | 2/9/22 | 8/10/22 | 11/9/22 | 2/8/23 | 8/9/23 | 11/9/23 | 11/9/23 | 2/9/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 6,980 | 1,135 | - | - | - | - | - |
| Net Cash position 1 | 7,027 | - | - | 5,007 | 5,201 | 6,016 | 4,346 | 6,284 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,896 | 3,221 | 5,614 | 3,955 | 3,346 | 4,754 | 1,702 | 5,395 |
| ROE (net income / shareholders' equity) | 7.2% | 1% | 5.9% | 1.7% | 7.6% | 7.95% | 8.05% | 8.3% |
| ROA (Net income/ Total Assets) | 7.1% | - | - | 2.93% | 7.26% | 7.5% | 8.2% | 8.6% |
| Assets 1 | 76,834 | - | - | 41,265 | 78,827 | 84,047 | 81,000 | 83,512 |
| Book Value Per Share 2 | 1,480 | 1,399 | 1,547 | 1,620 | 1,785 | 1,871 | 1,951 | 2,040 |
| Cash Flow per Share 2 | 217.0 | 146.0 | 218.0 | 158.0 | 264.0 | 280.0 | 294.0 | 305.0 |
| Capex 1 | 4,706 | 5,626 | 4,558 | 5,636 | 4,366 | 6,000 | 6,050 | 6,100 |
| Capex / Sales | 4.99% | 6.23% | 5.6% | 6.01% | 4.21% | 5.57% | 5.38% | 5.2% |
| Announcement Date | 5/13/19 | 5/12/20 | 5/13/21 | 5/12/22 | 5/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,742
JPY
Average target price
2,350
JPY
Spread / Average Target
+34.90%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.31% | 478M | |
| +15.05% | 8.49B | |
| +21.59% | 6.51B | |
| +5.76% | 4.68B | |
| +32.04% | 4.63B | |
| +0.75% | 4.31B | |
| -14.26% | 3.27B | |
| -22.11% | 2.78B | |
| -0.43% | 2.54B | |
| -4.09% | 2.41B |
- Stock Market
- Equities
- 5195 Stock
- Financials Bando Chemical Industries, Ltd.
