Stock 7292 MURAKAMI CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Murakami Corporation

Equities

7292

JP3914200005

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
4,505 JPY -0.77% Intraday chart for Murakami Corporation +0.11% +9.34%
Mar. 21 Tranche Update on Murakami Corporation's Equity Buyback Plan announced on March 19, 2024. CI
Mar. 21 Murakami Corporation's Equity Buyback announced on March 19, 2024, has closed with 122,400 shares, representing 1.05% for ¥619.34 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 41,830 31,675 26,308 40,469 29,981 34,527
Enterprise Value (EV) 1 17,398 6,073 -825.4 9,406 -3,216 -3,306
P/E ratio 7.95 x 6.52 x 5.3 x 11 x 7.83 x 6.49 x
Yield 1.11% 1.79% 2.33% 1.56% 2.27% 2.46%
Capitalization / Revenue 0.58 x 0.43 x 0.34 x 0.55 x 0.41 x 0.38 x
EV / Revenue 0.24 x 0.08 x -0.01 x 0.13 x -0.04 x -0.04 x
EV / EBITDA 1.59 x 0.58 x -0.08 x 1.02 x -0.36 x -0.35 x
EV / FCF 6.44 x 2.37 x -0.31 x 2.47 x -1.76 x -1.37 x
FCF Yield 15.5% 42.1% -321% 40.4% -56.7% -73.2%
Price to Book 0.75 x 0.54 x 0.42 x 0.62 x 0.43 x 0.45 x
Nbr of stocks (in thousands) 12,871 12,871 12,771 12,627 12,389 12,157
Reference price 2 3,250 2,461 2,060 3,205 2,420 2,840
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/24/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 72,229 73,732 77,668 74,147 73,595 90,643
EBITDA 1 10,910 10,469 10,861 9,218 8,986 9,458
EBIT 1 7,703 7,148 7,027 5,111 4,865 5,585
Operating Margin 10.66% 9.69% 9.05% 6.89% 6.61% 6.16%
Earnings before Tax (EBT) 1 8,538 7,378 7,643 5,848 5,987 7,875
Net income 1 5,262 4,860 4,961 3,699 3,865 5,370
Net margin 7.29% 6.59% 6.39% 4.99% 5.25% 5.92%
EPS 2 408.8 377.6 388.5 290.9 309.1 437.7
Free Cash Flow 1 2,703 2,559 2,651 3,803 1,822 2,420
FCF margin 3.74% 3.47% 3.41% 5.13% 2.48% 2.67%
FCF Conversion (EBITDA) 24.77% 24.44% 24.41% 41.25% 20.28% 25.59%
FCF Conversion (Net income) 51.36% 52.65% 53.43% 102.8% 47.14% 45.07%
Dividend per Share 2 36.00 44.00 48.00 50.00 55.00 70.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/24/22 6/23/23
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 37,813 30,096 35,937 17,253 20,906 44,003 24,830 24,333 51,665 27,772
EBITDA - - - - - - - - - -
EBIT 1 3,472 492 2,615 1,018 1,244 2,379 1,253 1,734 4,060 2,158
Operating Margin 9.18% 1.63% 7.28% 5.9% 5.95% 5.41% 5.05% 7.13% 7.86% 7.77%
Earnings before Tax (EBT) 1 3,730 704 2,983 1,494 2,347 3,710 1,721 2,018 4,670 2,544
Net income 1 2,455 368 1,972 950 1,739 2,563 1,041 1,175 2,863 1,641
Net margin 6.49% 1.22% 5.49% 5.51% 8.32% 5.82% 4.19% 4.83% 5.54% 5.91%
EPS 2 192.3 28.84 156.3 76.74 140.4 207.1 85.84 96.68 235.7 139.3
Dividend per Share 24.00 24.00 25.00 - - 44.00 - - 70.00 -
Announcement Date 11/5/19 11/11/20 11/8/21 2/8/22 8/8/22 11/8/22 2/7/23 8/8/23 11/8/23 2/6/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 24,432 25,602 27,133 31,063 33,197 37,833
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,703 2,559 2,651 3,803 1,822 2,420
ROE (net income / shareholders' equity) 10.4% 9.17% 8.78% 6.23% 6.45% 8.43%
ROA (Net income/ Total Assets) 6.59% 5.8% 5.53% 3.86% 3.49% 3.68%
Assets 1 79,811 83,773 89,647 95,708 110,634 145,809
Book Value Per Share 2 4,325 4,574 4,900 5,148 5,625 6,260
Cash Flow per Share 2 2,065 2,197 2,250 2,588 2,810 3,246
Capex 1 4,532 4,473 4,493 3,419 2,614 2,842
Capex / Sales 6.27% 6.07% 5.78% 4.61% 3.55% 3.14%
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/24/22 6/23/23
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 Automotive Accessories

1st Jan change Capi.
MURAKAMI CORPORATION Stock Murakami Corporation
+9.34% 331M
GENTEX CORPORATION Stock Gentex Corporation
+6.08% 8.03B
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO.,LTD. Stock Changzhou Xingyu Automotive Lighting Systems Co.,Ltd.
-1.98% 5.07B
THULE GROUP AB Stock Thule Group AB
+12.57% 2.92B
ADIENT PLC Stock Adient plc
-14.55% 2.78B
TOYOTA BOSHOKU CORPORATION Stock Toyota Boshoku Corporation
+2.97% 2.61B
NINGBO JIFENG AUTO PARTS CO., LTD. Stock Ningbo Jifeng Auto Parts Co., Ltd.
-3.12% 2.27B
PHINIA INC. Stock PHINIA Inc.
+29.58% 1.77B
KUNSHAN HUGUANG AUTO HARNESS CO.,LTD. Stock Kunshan Huguang Auto Harness Co.,Ltd.
+35.33% 1.62B
NINGBO HUAXIANG ELECTRONIC CO., LTD. Stock Ningbo Huaxiang Electronic Co., Ltd.
+3.15% 1.49B
Automotive Accessories
  1. Stock Market
  2. Equities
  3. 7292 Stock
  4. Financials Murakami Corporation