Stock 6919 KEL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KEL Corporation

Equities

6919

JP3281700009

Electrical Components & Equipment

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,834 JPY -0.27% Intraday chart for KEL Corporation +1.66% -1.24%
Feb. 08 KEL Corporation Provides Dividend Guidance for the Year Ending March 31, 2024 CI
2023 KEL Corporation Announces Dividend for the Second Quarter of Fiscal Year Ending March 31, 2024, Payable December 6, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 8,974 6,220 5,261 6,707 10,166 13,298
Enterprise Value (EV) 1 6,550 3,359 1,769 2,479 5,227 8,446
P/E ratio 14.4 x 10.6 x 7.49 x 9.25 x 6.99 x 7.71 x
Yield 2.91% 4.56% 5.39% 4.44% 5.79% 5.19%
Capitalization / Revenue 0.86 x 0.61 x 0.5 x 0.66 x 0.79 x 0.92 x
EV / Revenue 0.63 x 0.33 x 0.17 x 0.24 x 0.41 x 0.58 x
EV / EBITDA 3.51 x 2 x 0.98 x 1.43 x 1.76 x 2.53 x
EV / FCF 19.1 x 4.13 x 2.21 x 2.65 x 5.76 x 16.9 x
FCF Yield 5.24% 24.2% 45.2% 37.8% 17.4% 5.9%
Price to Book 0.78 x 0.54 x 0.44 x 0.54 x 0.73 x 0.88 x
Nbr of stocks (in thousands) 7,267 7,267 7,267 7,267 7,267 7,267
Reference price 2 1,235 856.0 724.0 923.0 1,399 1,830
Announcement Date 6/27/18 6/26/19 6/26/20 6/25/21 6/28/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10,379 10,185 10,591 10,163 12,793 14,500
EBITDA 1 1,864 1,680 1,797 1,728 2,976 3,343
EBIT 1 1,019 791 1,026 989 2,114 2,401
Operating Margin 9.82% 7.77% 9.69% 9.73% 16.52% 16.56%
Earnings before Tax (EBT) 1 940 871 1,048 1,072 2,134 2,528
Net income 1 625 586 702 725 1,455 1,725
Net margin 6.02% 5.75% 6.63% 7.13% 11.37% 11.9%
EPS 2 86.01 80.64 96.61 99.77 200.2 237.4
Free Cash Flow 1 343.4 813.5 800 935.9 908 498.4
FCF margin 3.31% 7.99% 7.55% 9.21% 7.1% 3.44%
FCF Conversion (EBITDA) 18.42% 48.42% 44.52% 54.16% 30.51% 14.91%
FCF Conversion (Net income) 54.94% 138.82% 113.96% 129.09% 62.41% 28.89%
Dividend per Share 2 36.00 39.00 39.00 41.00 81.00 95.00
Announcement Date 6/27/18 6/26/19 6/26/20 6/25/21 6/28/22 6/27/23
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 5,209 4,766 6,155 3,306 3,433 6,984 3,872 3,321 6,372 2,931
EBITDA - - - - - - - - - -
EBIT 1 435 429 957 514 581 1,287 633 369 707 236
Operating Margin 8.35% 9% 15.55% 15.55% 16.92% 18.43% 16.35% 11.11% 11.1% 8.05%
Earnings before Tax (EBT) 1 463 435 987 517 682 1,454 548 497 850 167
Net income 1 305 296 664 356 468 992 366 341 575 106
Net margin 5.86% 6.21% 10.79% 10.77% 13.63% 14.2% 9.45% 10.27% 9.02% 3.62%
EPS 2 42.05 40.73 91.45 48.98 64.53 136.6 50.44 47.05 79.15 14.65
Dividend per Share 18.00 18.00 20.00 - - 40.00 - - 47.00 -
Announcement Date 11/8/19 11/9/20 11/8/21 2/7/22 8/5/22 11/8/22 2/7/23 8/7/23 11/8/23 2/7/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,424 2,861 3,492 4,228 4,939 4,852
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 343 814 800 936 908 498
ROE (net income / shareholders' equity) 5.56% 5.07% 5.97% 5.93% 11% 11.9%
ROA (Net income/ Total Assets) 4.29% 3.31% 4.27% 3.96% 7.69% 7.88%
Assets 1 14,559 17,727 16,450 18,315 18,910 21,877
Book Value Per Share 2 1,587 1,594 1,644 1,719 1,906 2,070
Cash Flow per Share 2 423.0 421.0 506.0 605.0 717.0 707.0
Capex 1 893 862 599 579 719 936
Capex / Sales 8.6% 8.46% 5.66% 5.7% 5.62% 6.46%
Announcement Date 6/27/18 6/26/19 6/26/20 6/25/21 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 Electrical Component

1st Jan change Capi.
KEL CORPORATION Stock KEL Corporation
-1.24% 84.79M
FUJIKURA LTD. Stock Fujikura Ltd.
+156.29% 4.82B
XIAMEN FARATRONIC CO., LTD. Stock Xiamen Faratronic Co., Ltd.
+6.37% 3.06B
FANGDA CARBON NEW MATERIAL CO.,LTD Stock FangDa Carbon New Material Co.,Ltd
-3.24% 2.79B
MPI CORPORATION Stock MPI Corporation
+103.68% 1.28B
BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD. Stock Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.
-32.07% 1.09B
ACBEL POLYTECH INC. Stock AcBel Polytech Inc.
-3.28% 1.05B
TOYO TANSO CO., LTD. Stock Toyo Tanso Co., Ltd.
+62.59% 1.04B
NINGBO SUNRISE ELC TECHNOLOGY CO.,LTD Stock Ningbo Sunrise Elc Technology Co.,Ltd
-15.46% 906M
JIANGSU LETTALL ELECTRONIC CO.,LTD Stock Jiangsu Lettall Electronic Co.,Ltd
-20.38% 891M
Electrical Component
  1. Stock Market
  2. Equities
  3. 6919 Stock
  4. Financials KEL Corporation