Stock 6485 MAEZAWA KYUSO INDUSTRIES CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maezawa Kyuso Industries Co.,Ltd.

Equities

6485

JP3860300007

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,295 JPY -0.08% Intraday chart for Maezawa Kyuso Industries Co.,Ltd. +2.78% -2.26%
Feb. 13 Maezawa Kyuso Industries Co.,Ltd. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI
2023 Maezawa Kyuso Industries Co.,Ltd. Provides Dividend Guidance for the Year Ending March 31, 2024 CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 22,605 21,938 21,615 25,606 21,585 21,104
Enterprise Value (EV) 1 9,995 8,651 8,866 11,521 6,885 9,468
P/E ratio 12.3 x 12.6 x 12.2 x 13.8 x 14.5 x 14.8 x
Yield 1.9% 1.95% 1.93% 1.75% 3.08% 3.44%
Capitalization / Revenue 0.91 x 0.89 x 0.9 x 0.93 x 0.75 x 0.68 x
EV / Revenue 0.4 x 0.35 x 0.37 x 0.42 x 0.24 x 0.31 x
EV / EBITDA 3.18 x 2.88 x 2.82 x 3.46 x 2.46 x 3.32 x
EV / FCF 8.26 x 4.15 x 6.23 x 5.89 x 11.7 x -3.88 x
FCF Yield 12.1% 24.1% 16% 17% 8.58% -25.8%
Price to Book 0.68 x 0.65 x 0.62 x 0.7 x 0.57 x 0.55 x
Nbr of stocks (in thousands) 23,268 23,068 22,563 22,363 22,184 22,007
Reference price 2 971.5 951.0 958.0 1,145 973.0 959.0
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: March 2018 2019 2020 2021 2022 2023
Net sales 1 24,764 24,733 24,077 27,512 28,789 31,008
EBITDA 1 3,145 3,005 3,145 3,325 2,797 2,855
EBIT 1 2,600 2,536 2,663 2,599 2,140 2,185
Operating Margin 10.5% 10.25% 11.06% 9.45% 7.43% 7.05%
Earnings before Tax (EBT) 1 2,710 2,592 2,651 2,740 2,266 2,154
Net income 1 1,857 1,739 1,789 1,866 1,498 1,433
Net margin 7.5% 7.03% 7.43% 6.78% 5.2% 4.62%
EPS 2 79.18 75.22 78.69 83.10 67.22 64.74
Free Cash Flow 1 1,210 2,086 1,422 1,957 590.5 -2,443
FCF margin 4.89% 8.43% 5.91% 7.11% 2.05% -7.88%
FCF Conversion (EBITDA) 38.47% 69.42% 45.23% 58.87% 21.11% -
FCF Conversion (Net income) 65.16% 119.95% 79.51% 104.9% 39.42% -
Dividend per Share 2 18.50 18.50 18.50 20.00 30.00 33.00
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 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 12,175 13,425 14,042 7,843 7,361 15,401 8,287 7,645 15,636 8,724
EBITDA - - - - - - - - - -
EBIT 1 1,258 1,259 1,138 642 517 1,090 634 544 1,190 800
Operating Margin 10.33% 9.38% 8.1% 8.19% 7.02% 7.08% 7.65% 7.12% 7.61% 9.17%
Earnings before Tax (EBT) 1 1,264 1,358 1,194 688 550 1,171 665 581 1,257 859
Net income 1 849 927 785 469 365 773 426 357 808 575
Net margin 6.97% 6.91% 5.59% 5.98% 4.96% 5.02% 5.14% 4.67% 5.17% 6.59%
EPS 2 37.26 41.17 35.13 21.08 16.46 34.84 19.26 16.31 37.12 26.88
Dividend per Share 8.500 10.00 10.00 - - 15.00 - - 18.00 -
Announcement Date 11/8/19 11/6/20 11/11/21 2/10/22 8/5/22 11/11/22 2/10/23 8/7/23 11/13/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 12,610 13,287 12,749 14,085 14,700 11,636
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,210 2,086 1,422 1,957 591 -2,443
ROE (net income / shareholders' equity) 5.72% 5.2% 5.22% 5.25% 4.05% 3.78%
ROA (Net income/ Total Assets) 4.11% 3.92% 4.04% 3.79% 2.98% 3.03%
Assets 1 45,211 44,358 44,242 49,171 50,189 47,358
Book Value Per Share 2 1,421 1,471 1,539 1,628 1,695 1,737
Cash Flow per Share 2 533.0 579.0 561.0 625.0 644.0 511.0
Capex 1 351 188 371 561 308 597
Capex / Sales 1.42% 0.76% 1.54% 2.04% 1.07% 1.93%
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

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Valve Manufacturing

1st Jan change Capi.
MAEZAWA KYUSO INDUSTRIES CO.,LTD. Stock Maezawa Kyuso Industries Co.,Ltd.
-2.26% 174M
VAT GROUP AG Stock VAT Group AG
+4.41% 15.09B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD Stock Zhejiang Sanhua Intelligent Controls Co.,Ltd
-25.48% 11.22B
CRANE COMPANY Stock Crane Company
+19.40% 7.96B
NEWAY VALVE (SUZHOU) CO., LTD. Stock Neway Valve (Suzhou) Co., Ltd.
+34.56% 1.96B
HELIOS TECHNOLOGIES, INC. Stock Helios Technologies, Inc.
+2.78% 1.5B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC Stock SUFA Technology Industry Co., Ltd., CNNC
+27.24% 982M
JIANGSU SHENTONG VALVE CO., LTD. Stock Jiangsu Shentong Valve Co., Ltd.
+9.62% 918M
KITZ CORPORATION Stock KITZ Corporation
+10.28% 751M
OMEGA FLEX, INC. Stock Omega Flex, Inc.
-8.27% 677M
Industrial Valve Manufacturing
  1. Stock Market
  2. Equities
  3. 6485 Stock
  4. Financials Maezawa Kyuso Industries Co.,Ltd.