IKEGAMI TSUSHINKI CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 752 JPY | +0.67% |
|
-3.47% | -13.96% |
| 2023 | Ikegami Tsushinki Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2018 | Ikegami Tsushinki Co., Ltd. announces an Equity Buyback for 542 shares. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,813 | 5,348 | 5,684 | 4,034 | 4,095 | 4,784 | - | - |
| Enterprise Value (EV) 1 | 6,626 | 4,854 | 5,075 | 6,178 | 7,903 | 4,784 | 4,784 | 4,784 |
| P/E ratio | 8.05 x | 7.47 x | 12.8 x | 22.6 x | -3.81 x | 6.83 x | 5.98 x | 4.35 x |
| Yield | 3.53% | 3.58% | 1.69% | 1.58% | 1.56% | 4.02% | 4.02% | 4.02% |
| Capitalization / Revenue | 0.27 x | 0.23 x | 0.26 x | 0.22 x | 0.18 x | 0.23 x | 0.21 x | 0.2 x |
| EV / Revenue | 0.27 x | 0.23 x | 0.26 x | 0.22 x | 0.18 x | 0.23 x | 0.21 x | 0.2 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | 2,722,852 x | 12,824,162 x | - | - | - | - | - | - |
| FCF Yield | 0% | 0% | - | - | - | - | - | - |
| Price to Book | 0.55 x | 0.41 x | 0.42 x | 0.29 x | 0.32 x | - | - | - |
| Nbr of stocks (in thousands) | 6,008 | 6,381 | 6,387 | 6,393 | 6,399 | 6,404 | - | - |
| Reference price 2 | 1,134 | 838.0 | 890.0 | 631.0 | 640.0 | 747.0 | 747.0 | 747.0 |
| Announcement Date | 5/9/19 | 5/14/20 | 5/13/21 | 5/12/22 | 5/11/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 24,956 | 23,229 | 21,850 | 18,470 | 22,146 | 21,000 | 22,500 | 24,500 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,095 | 768 | 407 | 255 | -997 | 900 | 1,100 | 1,500 |
| Operating Margin | 4.39% | 3.31% | 1.86% | 1.38% | -4.5% | 4.29% | 4.89% | 6.12% |
| Earnings before Tax (EBT) 1 | 1,068 | 772 | 494 | 268 | -1,024 | 900 | 1,100 | 1,500 |
| Net income 1 | 845 | 705 | 444 | 178 | -1,074 | 700 | 800 | 1,100 |
| Net margin | 3.39% | 3.03% | 2.03% | 0.96% | -4.85% | 3.33% | 3.56% | 4.49% |
| EPS 2 | 140.8 | 112.2 | 69.56 | 27.98 | -168.0 | 109.3 | 124.9 | 171.8 |
| Free Cash Flow | 2,502 | 417 | - | - | - | - | - | - |
| FCF margin | 10.03% | 1.8% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | 296.09% | 59.15% | - | - | - | - | - | - |
| Dividend per Share 2 | 40.00 | 30.00 | 15.00 | 10.00 | 10.00 | 30.00 | 30.00 | 30.00 |
| Announcement Date | 5/9/19 | 5/14/20 | 5/13/21 | 5/12/22 | 5/11/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,586 | 14,643 | 7,884 | 13,966 | 3,450 | 6,472 | 3,346 | 8,652 | 11,998 | 2,710 | 4,187 | 6,897 | 5,438 | 9,811 | 15,249 | 3,500 | 4,841 | 8,341 | 4,409 | 8,250 | 12,659 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -342 | 1,110 | -681 | 1,088 | -208 | -946 | -436 | 1,637 | 1,201 | -766 | -451 | -1,217 | -8 | 228 | 220 | -236 | 235 | -1 | 141 | 760 | 901 |
| Operating Margin | -3.98% | 7.58% | -8.64% | 7.79% | -6.03% | -14.62% | -13.03% | 18.92% | 10.01% | -28.27% | -10.77% | -17.65% | -0.15% | 2.32% | 1.44% | -6.74% | 4.85% | -0.01% | 3.2% | 9.21% | 7.12% |
| Earnings before Tax (EBT) 1 | -91 | - | -635 | 1,129 | -223 | -947 | -440 | - | - | -734 | -436 | -1,170 | -41 | 187 | 146 | -104 | 238 | 134 | 106 | 658 | 764 |
| Net income 1 | -133 | 838 | -648 | 1,092 | -234 | -959 | -448 | 1,585 | 1,137 | -732 | -458 | -1,190 | -28 | 144 | 116 | -121 | 194 | 73 | 127 | 500 | 627 |
| Net margin | -1.55% | 5.72% | -8.22% | 7.82% | -6.78% | -14.82% | -13.39% | 18.32% | 9.48% | -27.01% | -10.94% | -17.25% | -0.51% | 1.47% | 0.76% | -3.46% | 4.01% | 0.88% | 2.88% | 6.06% | 4.95% |
| EPS | -21.59 | - | -101.6 | - | - | -150.2 | -70.12 | - | - | -114.6 | - | -186.2 | -4.380 | - | - | -18.92 | - | 11.49 | 19.81 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/7/19 | 5/14/20 | 11/12/20 | 5/13/21 | 11/11/21 | 11/11/21 | 2/10/22 | 5/12/22 | 5/12/22 | 8/4/22 | 11/10/22 | 11/10/22 | 2/9/23 | 5/11/23 | 5/11/23 | 8/3/23 | 11/9/23 | 11/9/23 | 2/8/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 2,144 | 3,808 | - | - | - |
| Net Cash position | 187 | 494 | 609 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | 2,502 | 417 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 7% | 5.5% | 3.3% | 1.3% | -8.1% | - | - | - |
| ROA (Net income/ Total Assets) | 3.97% | 2.05% | 1.95% | 1.12% | -3.55% | - | - | - |
| Assets 1 | 21,259 | 34,313 | 22,804 | 15,925 | 30,268 | - | - | - |
| Book Value Per Share | 2,054 | 2,050 | 2,112 | 2,145 | 1,987 | - | - | - |
| Cash Flow per Share | 252.0 | 212.0 | 164.0 | 115.0 | -83.20 | - | - | - |
| Capex 1 | 354 | 429 | 698 | 952 | 460 | 400 | 400 | 400 |
| Capex / Sales | 1.42% | 1.85% | 3.19% | 5.15% | 2.08% | 1.9% | 1.78% | 1.63% |
| Announcement Date | 5/9/19 | 5/14/20 | 5/13/21 | 5/12/22 | 5/11/23 | - | - | - |
1JPY in Million
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
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -13.96% | 30.53M | |
| -5.42% | 193B | |
| +11.96% | 82.63B | |
| +62.17% | 67.28B | |
| +11.05% | 57.93B | |
| +12.95% | 27.89B | |
| +12.86% | 20.39B | |
| +66.24% | 20.39B | |
| +9.06% | 17.71B | |
| -10.51% | 17.23B |
- Stock Market
- Equities
- 6771 Stock
- Financials Ikegami Tsushinki Co., Ltd.
