Stock 3168 KUROTANI CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kurotani Corporation

Equities

3168

JP3272780002

Specialty Mining & Metals

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-30 am EDT 		5-day change 1st Jan Change
680 JPY +3.19% Intraday chart for Kurotani Corporation +3.50% +16.24%
Apr. 12 Kurotani Corporation Announces Dividend for the Second Quarter Ended February 2024, Payable (As Planned) on May 08, 2024 CI
Jan. 15 Kurotani Corporation Provides Dividend Guidance for the Second Quarter and Fiscal Year Ending August 31, 2024 CI

Valuation

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Capitalization 1 8,086 6,098 6,958 12,125 8,578 8,550
Enterprise Value (EV) 1 13,847 12,601 12,270 21,800 20,930 19,965
P/E ratio 17.5 x -26.6 x 18.4 x 8.96 x 15.7 x 50.4 x
Yield 2.66% 3.48% 3.05% 1.76% 3.32% 3.3%
Capitalization / Revenue 0.14 x 0.12 x 0.16 x 0.2 x 0.1 x 0.1 x
EV / Revenue 0.24 x 0.25 x 0.29 x 0.35 x 0.23 x 0.24 x
EV / EBITDA 15 x -194 x 14.1 x 6.45 x 20.1 x 26.5 x
EV / FCF -16.5 x -33.3 x 9.23 x -6.1 x -8.07 x 17.2 x
FCF Yield -6.07% -3% 10.8% -16.4% -12.4% 5.81%
Price to Book 1.01 x 0.83 x 0.92 x 1.4 x 0.93 x 0.94 x
Nbr of stocks (in thousands) 14,337 14,149 14,171 14,197 14,225 14,109
Reference price 2 564.0 431.0 491.0 854.0 603.0 606.0
Announcement Date 11/27/18 11/27/19 11/26/20 11/25/21 11/25/22 11/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net sales 1 56,791 50,670 42,752 62,058 89,102 84,594
EBITDA 1 922 -65 873 3,381 1,042 752
EBIT 1 745 -244 647 3,198 862 533
Operating Margin 1.31% -0.48% 1.51% 5.15% 0.97% 0.63%
Earnings before Tax (EBT) 1 678 -312 561 2,095 845 259
Net income 1 462 -230 378 1,353 547 170
Net margin 0.81% -0.45% 0.88% 2.18% 0.61% 0.2%
EPS 2 32.22 -16.19 26.69 95.36 38.48 12.01
Free Cash Flow 1 -840.1 -377.9 1,330 -3,576 -2,593 1,159
FCF margin -1.48% -0.75% 3.11% -5.76% -2.91% 1.37%
FCF Conversion (EBITDA) - - 152.32% - - 154.17%
FCF Conversion (Net income) - - 351.79% - - 681.99%
Dividend per Share 2 15.00 15.00 15.00 15.00 20.00 20.00
Announcement Date 11/27/18 11/27/19 11/26/20 11/25/21 11/25/22 11/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net Debt 1 5,761 6,503 5,312 9,675 12,352 11,415
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.248 x -100 x 6.085 x 2.862 x 11.85 x 15.18 x
Free Cash Flow 1 -840 -378 1,330 -3,577 -2,593 1,159
ROE (net income / shareholders' equity) 5.88% -3% 5.08% 16.7% 6.11% 1.86%
ROA (Net income/ Total Assets) 2.63% -0.85% 2.34% 9.9% 2.18% 1.31%
Assets 1 17,552 27,072 16,157 13,665 25,061 12,960
Book Value Per Share 2 556.0 519.0 532.0 611.0 648.0 645.0
Cash Flow per Share 2 154.0 142.0 147.0 127.0 89.60 89.50
Capex 1 158 387 138 185 199 349
Capex / Sales 0.28% 0.76% 0.32% 0.3% 0.22% 0.41%
Announcement Date 11/27/18 11/27/19 11/26/20 11/25/21 11/25/22 11/22/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Copper Ore Mining

1st Jan change Capi.
KUROTANI CORPORATION Stock Kurotani Corporation
+16.24% 59.33M
PT AMMAN MINERAL INTERNASIONAL TBK Stock PT Amman Mineral Internasional Tbk
+44.27% 42.21B
ANTOFAGASTA PLC Stock Antofagasta plc
+35.22% 28.24B
SOCIEDAD MINERA CERRO VERDE S.A.A. Stock Sociedad Minera Cerro Verde S.A.A.
+4.16% 13.31B
FIRST QUANTUM MINERALS LTD. Stock First Quantum Minerals Ltd.
+61.94% 10.64B
TONGLING NONFERROUS METALS GROUP CO.,LTD. Stock Tongling Nonferrous Metals Group Co.,Ltd.
+22.56% 7.03B
KATANGA MINING LIMITED Stock Katanga Mining Limited
+19.23% 6.98B
KGHM POLSKA MIED? S.A. Stock KGHM Polska Mied? S.A.
+16.95% 7.14B
CAPSTONE COPPER CORP. Stock Capstone Copper Corp.
+57.52% 5.61B
HINDUSTAN COPPER LIMITED Stock Hindustan Copper Limited
+42.64% 4.5B
Copper Ore Mining
  1. Stock Market
  2. Equities
  3. 3168 Stock
  4. Financials Kurotani Corporation