Stock 7570 HASHIMOTO SOGYO HOLDINGS CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hashimoto Sogyo Holdings Co.,Ltd.

Equities

7570

JP3768000006

Construction Supplies & Fixtures

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-01 am EDT 		5-day change 1st Jan Change
1,350 JPY +0.52% Intraday chart for Hashimoto Sogyo Holdings Co.,Ltd. +4.17% +4.09%
Feb. 28 Tranche Update on Hashimoto Sogyo Holdings Co.,Ltd.'s Equity Buyback Plan announced on February 27, 2024. CI
Feb. 28 Hashimoto Sogyo Holdings Co.,Ltd.'s Equity Buyback announced on February 27, 2024, has closed with 400,000 shares, representing 1.97% for ¥515.6 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 16,173 14,304 18,323 27,638 19,268 22,873
Enterprise Value (EV) 1 19,180 16,844 20,346 32,490 24,113 29,012
P/E ratio 9.41 x 7.99 x 8.7 x 12.4 x 8.03 x 8.94 x
Yield 2.01% 2.59% 2.76% 1.98% 3.42% 3.55%
Capitalization / Revenue 0.13 x 0.11 x 0.13 x 0.21 x 0.14 x 0.15 x
EV / Revenue 0.15 x 0.13 x 0.15 x 0.24 x 0.18 x 0.2 x
EV / EBITDA 7.39 x 5.95 x 6.24 x 9.68 x 8.28 x 9.05 x
EV / FCF 9.27 x 23.5 x 24.4 x -11 x -29.9 x 61.3 x
FCF Yield 10.8% 4.25% 4.09% -9.06% -3.34% 1.63%
Price to Book 0.84 x 0.7 x 0.83 x 1.14 x 0.74 x 0.81 x
Nbr of stocks (in thousands) 20,461 20,347 20,236 20,248 20,260 20,277
Reference price 2 790.5 703.0 905.5 1,365 951.0 1,128
Announcement Date 6/26/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 128,357 132,944 137,815 134,690 137,606 148,189
EBITDA 1 2,596 2,833 3,261 3,356 2,913 3,207
EBIT 1 2,224 2,483 2,919 2,985 2,505 2,807
Operating Margin 1.73% 1.87% 2.12% 2.22% 1.82% 1.89%
Earnings before Tax (EBT) 1 2,542 2,798 3,185 3,343 3,655 3,867
Net income 1 1,723 1,803 2,117 2,233 2,407 2,569
Net margin 1.34% 1.36% 1.54% 1.66% 1.75% 1.73%
EPS 2 84.00 87.98 104.1 109.9 118.4 126.2
Free Cash Flow 1 2,068 716.5 832.5 -2,944 -805.9 473.5
FCF margin 1.61% 0.54% 0.6% -2.19% -0.59% 0.32%
FCF Conversion (EBITDA) 79.67% 25.29% 25.53% - - 14.76%
FCF Conversion (Net income) 120.04% 39.74% 39.32% - - 18.43%
Dividend per Share 2 15.91 18.18 25.00 27.00 32.50 40.00
Announcement Date 6/26/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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 67,525 62,048 65,810 35,991 32,886 69,842 39,661 34,398 73,753 42,124
EBITDA - - - - - - - - - -
EBIT 1 1,289 1,201 1,229 549 415 1,386 647 370 1,183 712
Operating Margin 1.91% 1.94% 1.87% 1.53% 1.26% 1.98% 1.63% 1.08% 1.6% 1.69%
Earnings before Tax (EBT) 1 1,466 1,423 2,200 795 733 1,982 950 801 1,811 996
Net income 1 914 929 1,458 526 491 1,337 617 539 1,139 620
Net margin 1.35% 1.5% 2.22% 1.46% 1.49% 1.91% 1.56% 1.57% 1.54% 1.47%
EPS 2 45.06 45.95 72.02 25.99 24.24 66.02 30.39 26.60 56.16 30.56
Dividend per Share 12.50 14.00 17.50 - - 20.00 - - 21.00 -
Announcement Date 10/29/19 10/30/20 10/27/21 1/28/22 7/28/22 10/31/22 1/31/23 7/28/23 10/30/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 3,007 2,540 2,023 4,852 4,845 6,139
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.158 x 0.8966 x 0.6204 x 1.446 x 1.663 x 1.914 x
Free Cash Flow 1 2,068 717 833 -2,945 -806 474
ROE (net income / shareholders' equity) 9.36% 9.09% 9.97% 9.64% 9.58% 9.5%
ROA (Net income/ Total Assets) 2.42% 2.54% 2.95% 3.01% 2.45% 2.57%
Assets 1 71,301 71,105 71,828 74,223 98,117 99,899
Book Value Per Share 2 940.0 1,004 1,089 1,202 1,279 1,389
Cash Flow per Share 2 142.0 172.0 173.0 181.0 163.0 167.0
Capex 1 178 244 375 1,865 1,935 454
Capex / Sales 0.14% 0.18% 0.27% 1.38% 1.41% 0.31%
Announcement Date 6/26/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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.
HASHIMOTO SOGYO HOLDINGS CO.,LTD. Stock Hashimoto Sogyo Holdings Co.,Ltd.
+4.09% 170M
SAINT-GOBAIN Stock Saint-Gobain
+12.00% 40.08B
ASSA ABLOY AB Stock Assa Abloy AB
+1.62% 29.83B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+10.45% 22.3B
MASCO CORPORATION Stock Masco Corporation
+2.39% 15.08B
TREX COMPANY, INC. Stock Trex Company, Inc.
+7.67% 9.62B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-6.61% 9.19B
AGC INC. Stock AGC Inc.
+10.20% 7.85B
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+40.20% 7.64B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-11.18% 7.38B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. 7570 Stock
  4. Financials Hashimoto Sogyo Holdings Co.,Ltd.