Stock 6239 NAGAOKA INTERNATIONAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nagaoka International Corporation

Equities

6239

JP3647100001

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,839 JPY +5.69% Intraday chart for Nagaoka International Corporation -3.36% +78.72%
Mar. 13 Tranche Update on Nagaoka International Corporation's Equity Buyback Plan announced on March 12, 2024. CI
Mar. 13 Nagaoka International Corporation's Equity Buyback announced on March 12, 2024, has closed with of 500,000 shares, representing 7.09% for ¥617.5 million. CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 3,864 2,756 6,375 6,217 5,223 5,625
Enterprise Value (EV) 1 3,691 2,695 6,749 5,335 4,354 4,705
P/E ratio 21.5 x 7.66 x 9.07 x 9.13 x 6.57 x 6.49 x
Yield - - 1.09% 1.7% 2.7% 2.88%
Capitalization / Revenue 0.91 x 0.63 x 0.99 x 0.99 x 0.83 x 0.69 x
EV / Revenue 0.87 x 0.62 x 1.05 x 0.85 x 0.69 x 0.58 x
EV / EBITDA 6.33 x 4.14 x 5.54 x 5.47 x 4.4 x 3.07 x
EV / FCF 4.59 x 7.67 x -25.3 x 4.81 x -13.8 x 12.5 x
FCF Yield 21.8% 13% -3.96% 20.8% -7.24% 8%
Price to Book 1.87 x 1.13 x 2.1 x 1.57 x 1.05 x 1 x
Nbr of stocks (in thousands) 7,000 6,899 6,929 7,049 7,049 7,049
Reference price 2 552.0 399.5 920.0 882.0 741.0 798.0
Announcement Date 9/27/18 9/26/19 9/29/20 9/28/21 9/28/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Giugno 2018 2019 2020 2021 2022 2023
Net sales 1 4,263 4,380 6,436 6,263 6,328 8,148
EBITDA 1 583 651 1,219 976 989 1,535
EBIT 1 428 495 1,076 810 787 1,311
Operating Margin 10.04% 11.3% 16.72% 12.93% 12.44% 16.09%
Earnings before Tax (EBT) 1 404 450 1,043 939 1,231 1,246
Net income 1 180 362 703 677 795 867
Net margin 4.22% 8.26% 10.92% 10.81% 12.56% 10.64%
EPS 2 25.70 52.19 101.4 96.59 112.8 123.0
Free Cash Flow 1 803.9 351.5 -267 1,110 -315.4 376.4
FCF margin 18.86% 8.03% -4.15% 17.72% -4.98% 4.62%
FCF Conversion (EBITDA) 137.89% 53.99% - 113.73% - 24.52%
FCF Conversion (Net income) 446.6% 97.1% - 163.96% - 43.41%
Dividend per Share - - 10.00 15.00 20.00 23.00
Announcement Date 9/27/18 9/26/19 9/29/20 9/28/21 9/28/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 - 2,897 1,500 3,258 1,232 1,565 3,146 2,339 1,530 3,520
EBITDA - - - - - - - - - -
EBIT 1 - 453 194 498 110 167 288 391 221 595
Operating Margin - 15.64% 12.93% 15.29% 8.93% 10.67% 9.15% 16.72% 14.44% 16.9%
Earnings before Tax (EBT) 1 - 494 209 540 171 196 288 396 273 644
Net income 1 - 324 131 405 92 125 223 334 183 432
Net margin - 11.18% 8.73% 12.43% 7.47% 7.99% 7.09% 14.28% 11.96% 12.27%
EPS 2 - 46.54 18.66 57.49 13.12 17.81 31.72 47.34 26.02 61.42
Dividend per Share - - - - - - - - - -
Announcement Date - 2/10/21 11/8/21 2/10/22 5/13/22 11/10/22 2/10/23 5/12/23 11/13/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 374 - - -
Net Cash position 1 173 61 - 882 869 920
Leverage (Debt/EBITDA) - - 0.3068 x - - -
Free Cash Flow 1 804 352 -267 1,110 -315 376
ROE (net income / shareholders' equity) 14.7% 14.5% 25.7% 19.3% 17.8% 16.4%
ROA (Net income/ Total Assets) 4.4% 6.21% 12.2% 7.88% 7.07% 10%
Assets 1 4,090 5,830 5,781 8,589 11,251 8,627
Book Value Per Share 2 295.0 353.0 438.0 563.0 705.0 799.0
Cash Flow per Share 2 211.0 167.0 154.0 238.0 300.0 300.0
Capex 1 74 118 196 81 80 32
Capex / Sales 1.74% 2.69% 3.05% 1.29% 1.26% 0.39%
Announcement Date 9/27/18 9/26/19 9/29/20 9/28/21 9/28/22 9/28/23
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 Other Industrial Machinery & Equipment

1st Jan change Capi.
NAGAOKA INTERNATIONAL CORPORATION Stock Nagaoka International Corporation
+78.72% 72.31M
ATLAS COPCO AB Stock Atlas Copco AB
+11.26% 82.83B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+15.19% 69.72B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+20.05% 37.53B
XYLEM INC. Stock Xylem Inc.
+18.91% 31.66B
FANUC CORPORATION Stock Fanuc Corporation
+12.78% 27.96B
FORTIVE CORPORATION Stock Fortive Corporation
+3.35% 26.56B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+13.70% 25.65B
SANDVIK AB Stock Sandvik AB
+0.37% 25.46B
DOVER CORPORATION Stock Dover Corporation
+15.43% 24.44B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 6239 Stock
  4. Financials Nagaoka International Corporation