Stock 9934 INABA DENKI SANGYO CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Inaba Denki Sangyo Co.,Ltd.

Equities

9934

JP3146200005

Electrical Components & Equipment

Delayed Japan Exchange
Other stock markets
 10:07:19 2024-04-30 pm EDT 		5-day change 1st Jan Change
3,645 JPY -1.09% Intraday chart for Inaba Denki Sangyo Co.,Ltd. +4.74% +7.21%
Mar. 04 Tranche Update on Inaba Denki Sangyo Co.,Ltd.'s Equity Buyback Plan announced on March 1, 2024. CI
Mar. 04 Inaba Denki Sangyo Co.,Ltd.'s Equity Buyback announced on March 1, 2024, has closed with 239,000 shares, representing 0.43% for ¥843.67 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 131,303 120,003 127,570 147,571 137,547 159,837
Enterprise Value (EV) 1 72,846 59,584 58,581 72,900 60,322 92,337
P/E ratio 14.8 x 12.7 x 11.2 x 13.2 x 11.4 x 10.5 x
Yield 2.98% 3.27% 4.34% 3.75% 4.03% 3.46%
Capitalization / Revenue 0.51 x 0.43 x 0.43 x 0.53 x 0.48 x 0.5 x
EV / Revenue 0.28 x 0.21 x 0.2 x 0.26 x 0.21 x 0.29 x
EV / EBITDA 4.51 x 3.53 x 3.26 x 4.28 x 3.37 x 4.51 x
EV / FCF 11.8 x 6.76 x 4.74 x 7.73 x 7.22 x -46.5 x
FCF Yield 8.5% 14.8% 21.1% 12.9% 13.9% -2.15%
Price to Book 1.11 x 0.97 x 1 x 1.09 x 0.98 x 1.06 x
Nbr of stocks (in thousands) 55,814 56,011 55,417 55,311 55,373 55,307
Reference price 2 2,352 2,142 2,302 2,668 2,484 2,890
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/28/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 258,107 278,525 293,717 277,369 289,071 316,947
EBITDA 1 16,158 16,883 17,974 17,018 17,887 20,471
EBIT 1 13,380 14,115 16,111 15,455 16,262 18,641
Operating Margin 5.18% 5.07% 5.49% 5.57% 5.63% 5.88%
Earnings before Tax (EBT) 1 13,482 14,389 16,857 16,581 17,704 21,083
Net income 1 8,866 9,462 11,563 11,323 12,266 15,427
Net margin 3.44% 3.4% 3.94% 4.08% 4.24% 4.87%
EPS 2 158.6 168.1 206.0 202.0 218.5 275.8
Free Cash Flow 1 6,191 8,819 12,348 9,432 8,361 -1,986
FCF margin 2.4% 3.17% 4.2% 3.4% 2.89% -0.63%
FCF Conversion (EBITDA) 38.31% 52.24% 68.7% 55.43% 46.74% -
FCF Conversion (Net income) 69.83% 93.21% 106.79% 83.3% 68.16% -
Dividend per Share 2 70.00 70.00 100.0 100.0 100.0 100.0
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/28/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 142,940 150,777 125,850 132,672 68,845 67,841 144,121 75,741 74,299 158,787 83,925
EBITDA - - - - - - - - - - -
EBIT 1 8,926 7,185 7,254 7,933 3,669 4,424 8,900 4,620 4,450 9,799 5,219
Operating Margin 6.24% 4.77% 5.76% 5.98% 5.33% 6.52% 6.18% 6.1% 5.99% 6.17% 6.22%
Earnings before Tax (EBT) 1 9,052 7,805 8,285 8,729 3,857 5,536 10,926 4,931 5,194 10,969 5,269
Net income 1 6,094 5,469 5,682 6,140 2,574 3,842 7,502 3,356 3,616 7,484 3,555
Net margin 4.26% 3.63% 4.51% 4.63% 3.74% 5.66% 5.21% 4.43% 4.87% 4.71% 4.24%
EPS 2 109.5 - 102.2 110.2 46.00 69.23 135.0 60.20 64.89 134.0 63.44
Dividend per Share 50.00 - 50.00 50.00 - - 50.00 - - 60.00 -
Announcement Date 10/31/19 5/15/20 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/30/23 7/31/23 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 - - - - - -
Net Cash position 1 58,457 60,419 68,989 74,671 77,225 67,500
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 6,191 8,819 12,348 9,433 8,361 -1,986
ROE (net income / shareholders' equity) 7.74% 7.84% 9.23% 8.59% 8.86% 10.5%
ROA (Net income/ Total Assets) 4.43% 4.41% 4.86% 4.47% 4.47% 4.84%
Assets 1 200,045 214,743 238,093 253,039 274,512 318,503
Book Value Per Share 2 2,126 2,204 2,300 2,438 2,546 2,716
Cash Flow per Share 2 1,053 1,085 1,239 1,348 1,398 1,040
Capex 1 1,069 746 1,217 2,989 989 1,391
Capex / Sales 0.41% 0.27% 0.41% 1.08% 0.34% 0.44%
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/28/22 6/27/23
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 Electric Equipment Wholesale

1st Jan change Capi.
INABA DENKI SANGYO CO.,LTD. Stock Inaba Denki Sangyo Co.,Ltd.
+7.21% 1.31B
WESCO INTERNATIONAL, INC. Stock WESCO International, Inc.
-12.15% 8.04B
BEIJER REF AB Stock Beijer Ref AB
+17.46% 7.4B
TOTECH CORPORATION Stock Totech Corporation
+89.94% 803M
ZHONGYEDA ELECTRIC CO., LTD. Stock Zhongyeda Electric Co., Ltd.
-10.45% 636M
TADIRAN GROUP LTD Stock Tadiran Group Ltd
-1.66% 595M
SENSHU ELECTRIC CO.,LTD. Stock Senshu Electric Co.,Ltd.
+66.05% 592M
SOLOMON TECHNOLOGY CORPORATION Stock Solomon Technology Corporation
+160.87% 518M
TACHIBANA ELETECH CO., LTD. Stock Tachibana Eletech Co., Ltd.
+8.92% 455M
NICHIDENBO CORPORATION Stock Nichidenbo Corporation
+4.48% 397M
Electric Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 9934 Stock
  4. Financials Inaba Denki Sangyo Co.,Ltd.