Stock 2053 CHUBU SHIRYO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chubu Shiryo Co., Ltd.

Equities

2053

JP3525400002

Fishing & Farming

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,185 JPY -0.75% Intraday chart for Chubu Shiryo Co., Ltd. +1.02% +8.12%
2023 Chubu Shiryo Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2022 Chubu Shiryo Co., Ltd.'s Equity Buyback announced on Jan 31, 2022 has expired. The company has repurchased 274,000 shares, representing 0.91% for ¥77.82 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 65,425 35,410 43,489 43,074 29,474 30,848
Enterprise Value (EV) 1 66,511 37,757 41,795 38,423 28,841 41,254
P/E ratio 15.4 x 9.33 x 9.24 x 11.4 x 9.21 x 37.3 x
Yield 1.11% 2.23% 1.8% 1.95% 3.25% 3.26%
Capitalization / Revenue 0.37 x 0.19 x 0.24 x 0.24 x 0.15 x 0.13 x
EV / Revenue 0.37 x 0.2 x 0.23 x 0.21 x 0.15 x 0.17 x
EV / EBITDA 8.34 x 5.25 x 4.82 x 4.47 x 4 x 8.79 x
EV / FCF -93 x -26.9 x 12.6 x 20.7 x -5.9 x -4.52 x
FCF Yield -1.08% -3.72% 7.95% 4.84% -17% -22.1%
Price to Book 1.3 x 0.67 x 0.78 x 0.72 x 0.47 x 0.5 x
Nbr of stocks (in thousands) 30,317 30,317 30,096 30,016 29,893 29,548
Reference price 2 2,158 1,168 1,445 1,435 986.0 1,044
Announcement Date 6/29/18 6/28/19 6/26/20 6/24/21 6/24/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 178,235 186,982 183,428 181,356 193,392 243,476
EBITDA 1 7,978 7,195 8,667 8,601 7,212 4,692
EBIT 1 5,813 5,025 6,023 5,388 4,139 1,671
Operating Margin 3.26% 2.69% 3.28% 2.97% 2.14% 0.69%
Earnings before Tax (EBT) 1 6,101 5,476 6,660 5,512 4,575 1,084
Net income 1 4,252 3,795 4,732 3,782 3,211 827
Net margin 2.39% 2.03% 2.58% 2.09% 1.66% 0.34%
EPS 2 140.2 125.2 156.4 126.0 107.0 27.97
Free Cash Flow 1 -715.5 -1,405 3,324 1,860 -4,891 -9,125
FCF margin -0.4% -0.75% 1.81% 1.03% -2.53% -3.75%
FCF Conversion (EBITDA) - - 38.35% 21.63% - -
FCF Conversion (Net income) - - 70.24% 49.19% - -
Dividend per Share 2 24.00 26.00 26.00 28.00 32.00 34.00
Announcement Date 6/29/18 6/28/19 6/26/20 6/24/21 6/24/22 6/23/23
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 90,350 86,785 95,614 49,276 53,772 115,821 66,585 61,012 118,680 61,369
EBITDA - - - - - - - - - -
EBIT 1 2,557 2,538 3,006 760 -210 1,153 662 169 680 942
Operating Margin 2.83% 2.92% 3.14% 1.54% -0.39% 1% 0.99% 0.28% 0.57% 1.53%
Earnings before Tax (EBT) 1 2,891 2,361 3,214 1,002 -29 353 754 363 1,007 1,099
Net income 1 2,053 1,564 2,249 726 -46 272 551 244 764 824
Net margin 2.27% 1.8% 2.35% 1.47% -0.09% 0.23% 0.83% 0.4% 0.64% 1.34%
EPS 2 67.72 52.14 74.93 24.17 -1.560 9.200 18.66 8.290 25.87 27.89
Dividend per Share 13.00 13.00 15.00 - - 17.00 - - 17.00 -
Announcement Date 10/31/19 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,086 2,347 - - - 10,406
Net Cash position 1 - - 1,694 4,651 633 -
Leverage (Debt/EBITDA) 0.1361 x 0.3262 x - - - 2.218 x
Free Cash Flow 1 -716 -1,405 3,324 1,860 -4,891 -9,125
ROE (net income / shareholders' equity) 8.66% 7.3% 8.66% 6.51% 5.25% 1.35%
ROA (Net income/ Total Assets) 4.72% 3.9% 4.61% 3.96% 2.94% 1.13%
Assets 1 90,102 97,255 102,591 95,430 109,199 73,492
Book Value Per Share 2 1,658 1,738 1,851 1,986 2,081 2,071
Cash Flow per Share 2 181.0 152.0 258.0 391.0 160.0 66.40
Capex 1 2,029 4,236 7,462 2,665 2,679 3,609
Capex / Sales 1.14% 2.27% 4.07% 1.47% 1.39% 1.48%
Announcement Date 6/29/18 6/28/19 6/26/20 6/24/21 6/24/22 6/23/23
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 Animal Feed

1st Jan change Capi.
CHUBU SHIRYO CO., LTD. Stock Chubu Shiryo Co., Ltd.
+8.12% 223M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.65% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.21% 5.77B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-3.06% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-21.14% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-4.34% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-23.47% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-19.36% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-16.59% 865M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+25.81% 855M
Animal Feed
  1. Stock Market
  2. Equities
  3. 2053 Stock
  4. Financials Chubu Shiryo Co., Ltd.