ISHIHARA CHEMICAL CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,852 JPY | +0.43% |
|
+5.17% | +0.65% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 19,407 | 13,731 | 15,496 | 18,123 | 19,583 | 21,443 |
| Enterprise Value (EV) 1 | 15,518 | 9,045 | 10,290 | 12,823 | 14,048 | 15,516 |
| P/E ratio | 20.7 x | 12.1 x | 14.9 x | 12 x | 9.62 x | 12.8 x |
| Yield | 1.34% | 2.26% | 2.07% | 1.91% | 2.12% | 2.41% |
| Capitalization / Revenue | 1.3 x | 0.87 x | 0.92 x | 1.07 x | 1.03 x | 1.05 x |
| EV / Revenue | 1.04 x | 0.57 x | 0.61 x | 0.76 x | 0.74 x | 0.76 x |
| EV / EBITDA | 10.1 x | 5.01 x | 5.41 x | 5.7 x | 4.94 x | 5.79 x |
| EV / FCF | 25.8 x | 7.17 x | -6.08 x | 9.61 x | 9.7 x | 44.5 x |
| FCF Yield | 3.87% | 13.9% | -16.5% | 10.4% | 10.3% | 2.25% |
| Price to Book | 1.09 x | 0.74 x | 0.82 x | 0.88 x | 0.91 x | 0.97 x |
| Nbr of stocks (in thousands) | 16,308 | 16,308 | 16,067 | 16,067 | 15,666 | 15,208 |
| Reference price 2 | 1,190 | 842.0 | 964.5 | 1,128 | 1,250 | 1,410 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/28/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 14,963 | 15,756 | 16,785 | 16,967 | 19,036 | 20,345 |
| EBITDA 1 | 1,536 | 1,804 | 1,901 | 2,248 | 2,846 | 2,679 |
| EBIT 1 | 1,161 | 1,467 | 1,447 | 1,706 | 2,355 | 2,140 |
| Operating Margin | 7.76% | 9.31% | 8.62% | 10.05% | 12.37% | 10.52% |
| Earnings before Tax (EBT) 1 | 1,202 | 1,568 | 1,498 | 2,076 | 2,801 | 2,414 |
| Net income 1 | 898 | 1,135 | 1,049 | 1,504 | 2,049 | 1,684 |
| Net margin | 6% | 7.2% | 6.25% | 8.86% | 10.76% | 8.28% |
| EPS 2 | 57.42 | 69.60 | 64.65 | 93.61 | 130.0 | 110.3 |
| Free Cash Flow 1 | 601 | 1,261 | -1,694 | 1,334 | 1,449 | 348.9 |
| FCF margin | 4.02% | 8% | -10.09% | 7.86% | 7.61% | 1.71% |
| FCF Conversion (EBITDA) | 39.13% | 69.91% | - | 59.35% | 50.91% | 13.02% |
| FCF Conversion (Net income) | 66.93% | 111.12% | - | 88.71% | 70.71% | 20.72% |
| Dividend per Share 2 | 16.00 | 19.00 | 20.00 | 21.50 | 26.50 | 34.00 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/28/21 | 6/29/22 | 6/29/23 |
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 | 8,285 | 8,500 | 8,135 | 9,608 | 4,737 | 5,125 | 10,369 | 5,186 | 4,766 | 10,035 | 5,384 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 861 | 586 | 592 | 1,337 | 541 | 660 | 1,259 | 516 | 374 | 1,062 | 632 |
| Operating Margin | 10.39% | 6.89% | 7.28% | 13.92% | 11.42% | 12.88% | 12.14% | 9.95% | 7.85% | 10.58% | 11.74% |
| Earnings before Tax (EBT) 1 | 891 | - | 737 | 1,604 | 633 | 738 | 1,365 | 509 | 497 | 1,283 | 674 |
| Net income 1 | 638 | - | 513 | 1,136 | 448 | 513 | 944 | 364 | 347 | 903 | 485 |
| Net margin | 7.7% | - | 6.31% | 11.82% | 9.46% | 10.01% | 9.1% | 7.02% | 7.28% | 9% | 9.01% |
| EPS 2 | 39.16 | - | 31.96 | 71.63 | 28.68 | 33.36 | 61.63 | 23.90 | 23.18 | 60.36 | 32.46 |
| Dividend per Share | 10.00 | - | 10.00 | 12.50 | - | - | 17.00 | - | - | 18.00 | - |
| Announcement Date | 10/29/19 | 5/15/20 | 10/29/20 | 10/28/21 | 1/28/22 | 7/28/22 | 10/31/22 | 1/31/23 | 7/27/23 | 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 | - | - | - | - | - | - |
| Net Cash position 1 | 3,889 | 4,686 | 5,206 | 5,300 | 5,535 | 5,927 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 601 | 1,261 | -1,694 | 1,334 | 1,449 | 349 |
| ROE (net income / shareholders' equity) | 5.33% | 6.26% | 5.61% | 7.63% | 9.75% | 7.76% |
| ROA (Net income/ Total Assets) | 3.55% | 4.16% | 3.96% | 4.45% | 5.79% | 5.11% |
| Assets 1 | 25,277 | 27,303 | 26,497 | 33,773 | 35,376 | 32,981 |
| Book Value Per Share 2 | 1,090 | 1,133 | 1,177 | 1,277 | 1,372 | 1,447 |
| Cash Flow per Share 2 | 213.0 | 235.0 | 315.0 | 325.0 | 353.0 | 392.0 |
| Capex 1 | 279 | 626 | 1,604 | 539 | 225 | 395 |
| Capex / Sales | 1.86% | 3.97% | 9.56% | 3.18% | 1.18% | 1.94% |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/28/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.65% | 177M | |
| +17.29% | 66.43B | |
| +2.81% | 49.89B | |
| +17.88% | 41.88B | |
| +20.74% | 26.48B | |
| +11.82% | 19.68B | |
| +0.19% | 17B | |
| -21.87% | 16.12B | |
| +0.91% | 15.28B | |
| -10.58% | 15.18B |
- Stock Market
- Equities
- 4462 Stock
- Financials Ishihara Chemical Co., Ltd.
