MARUFUJI SHEET PILING CO.,LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,911 JPY | +0.03% |
|
0.00% | +11.45% |
| 2023 | Marufuji Sheet Piling Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2018 | Marufuji Sheet Piling Co., Ltd. cancelled the acquisition of D.K.Com,Inc. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,600 | 8,226 | 6,157 | 7,610 | 6,934 | 7,391 |
| Enterprise Value (EV) 1 | 12,778 | 9,028 | 8,405 | 7,849 | 5,359 | 5,530 |
| P/E ratio | 12 x | 8.29 x | 5.58 x | 10.9 x | 9.26 x | 7.12 x |
| Yield | 2.7% | 3.92% | 5.23% | 3.76% | 4.13% | 4.36% |
| Capitalization / Revenue | 0.32 x | 0.23 x | 0.18 x | 0.23 x | 0.22 x | 0.21 x |
| EV / Revenue | 0.39 x | 0.26 x | 0.24 x | 0.24 x | 0.17 x | 0.16 x |
| EV / EBITDA | 7.51 x | 4.8 x | 3.96 x | 5.06 x | 5.47 x | 4.02 x |
| EV / FCF | 4.76 x | 4.6 x | -6.08 x | 3.87 x | 2.16 x | -291 x |
| FCF Yield | 21% | 21.7% | -16.4% | 25.8% | 46.3% | -0.34% |
| Price to Book | 0.4 x | 0.31 x | 0.22 x | 0.27 x | 0.25 x | 0.26 x |
| Nbr of stocks (in thousands) | 3,580 | 3,580 | 3,580 | 3,580 | 3,580 | 3,579 |
| Reference price 2 | 2,961 | 2,298 | 1,720 | 2,126 | 1,937 | 2,065 |
| Announcement Date | 6/27/18 | 6/27/19 | 6/25/20 | 6/29/21 | 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 | 32,950 | 35,311 | 34,391 | 32,695 | 31,876 | 35,104 |
| EBITDA 1 | 1,701 | 1,882 | 2,125 | 1,552 | 979 | 1,376 |
| EBIT 1 | 1,175 | 1,299 | 1,434 | 944 | 560 | 1,063 |
| Operating Margin | 3.57% | 3.68% | 4.17% | 2.89% | 1.76% | 3.03% |
| Earnings before Tax (EBT) 1 | 1,358 | 1,526 | 1,674 | 1,050 | 1,133 | 1,598 |
| Net income 1 | 888 | 992 | 1,104 | 698 | 749 | 1,038 |
| Net margin | 2.69% | 2.81% | 3.21% | 2.13% | 2.35% | 2.96% |
| EPS 2 | 246.7 | 277.2 | 308.5 | 195.0 | 209.3 | 290.0 |
| Free Cash Flow 1 | 2,685 | 1,963 | -1,382 | 2,028 | 2,484 | -19 |
| FCF margin | 8.15% | 5.56% | -4.02% | 6.2% | 7.79% | -0.05% |
| FCF Conversion (EBITDA) | 157.83% | 104.31% | - | 130.64% | 253.69% | - |
| FCF Conversion (Net income) | 302.32% | 197.9% | - | 290.47% | 331.59% | - |
| Dividend per Share 2 | 80.00 | 90.00 | 90.00 | 80.00 | 80.00 | 90.00 |
| Announcement Date | 6/27/18 | 6/27/19 | 6/25/20 | 6/29/21 | 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 | 16,319 | 15,481 | 14,641 | 8,672 | 7,806 | 15,623 | 9,646 | 8,373 | 16,672 | 8,951 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 580 | 287 | 72 | 309 | 150 | 294 | 556 | 226 | 510 | 687 |
| Operating Margin | 3.55% | 1.85% | 0.49% | 3.56% | 1.92% | 1.88% | 5.76% | 2.7% | 3.06% | 7.68% |
| Earnings before Tax (EBT) 1 | 693 | 223 | 474 | 393 | 275 | 529 | 664 | 346 | 804 | 788 |
| Net income 1 | 457 | 132 | 317 | 271 | 182 | 330 | 445 | 223 | 533 | 521 |
| Net margin | 2.8% | 0.85% | 2.17% | 3.12% | 2.33% | 2.11% | 4.61% | 2.66% | 3.2% | 5.82% |
| EPS 2 | 127.8 | 37.01 | 88.70 | 75.63 | 50.89 | 92.30 | 124.5 | 62.42 | 148.9 | 145.6 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/31/19 | 10/30/20 | 10/29/21 | 1/31/22 | 7/29/22 | 10/31/22 | 1/31/23 | 7/31/23 | 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 | 2,178 | 802 | 2,248 | 239 | - | - |
| Net Cash position 1 | - | - | - | - | 1,575 | 1,861 |
| Leverage (Debt/EBITDA) | 1.28 x | 0.4261 x | 1.058 x | 0.154 x | - | - |
| Free Cash Flow 1 | 2,685 | 1,963 | -1,382 | 2,028 | 2,484 | -19 |
| ROE (net income / shareholders' equity) | 3.42% | 3.73% | 4.07% | 2.51% | 2.7% | 3.73% |
| ROA (Net income/ Total Assets) | 1.62% | 1.78% | 2.01% | 1.34% | 0.8% | 1.53% |
| Assets 1 | 54,886 | 55,649 | 55,057 | 52,074 | 93,485 | 67,994 |
| Book Value Per Share 2 | 7,339 | 7,509 | 7,655 | 7,855 | 7,669 | 7,883 |
| Cash Flow per Share 2 | 752.0 | 1,067 | 605.0 | 1,006 | 1,233 | 950.0 |
| Capex 1 | 198 | 180 | 964 | 155 | 227 | 259 |
| Capex / Sales | 0.6% | 0.51% | 2.8% | 0.47% | 0.71% | 0.74% |
| Announcement Date | 6/27/18 | 6/27/19 | 6/25/20 | 6/29/21 | 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. | |
|---|---|---|
| +11.45% | 66.95M | |
| +8.91% | 4.18B | |
| -12.52% | 951M | |
| +1.70% | 544M | |
| -18.94% | 495M | |
| -3.11% | 472M | |
| -11.80% | 445M | |
| -1.31% | 271M | |
| -1.68% | 238M | |
| +13.16% | 221M |
- Stock Market
- Equities
- 8046 Stock
- Financials Marufuji Sheet Piling Co.,Ltd.