Stock 1787 NAKABOHTEC CORROSION PROTECTING CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nakabohtec Corrosion Protecting Co.,Ltd.

Equities

1787

JP3644600003

Iron & Steel

Market Closed - Japan Exchange
Other stock markets
 08:42:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4,950 JPY +0.41% Intraday chart for Nakabohtec Corrosion Protecting Co.,Ltd. +1.23% +5.88%
2020 Tranche Update on Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback Plan announced on May 11, 2020. CI
2020 Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback announced on May 11, 2020, has expired. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 7,530 8,162 9,230 15,493 12,104 12,152
Enterprise Value (EV) 1 3,557 4,192 5,453 12,472 8,779 8,735
P/E ratio 23.5 x 18.6 x 19.7 x 17.5 x 16 x 13.8 x
Yield - - - - - -
Capitalization / Revenue 0.69 x 0.74 x 0.84 x 1.19 x 0.94 x 0.86 x
EV / Revenue 0.33 x 0.38 x 0.49 x 0.96 x 0.68 x 0.62 x
EV / EBITDA 7 x 6.19 x 7.78 x 9.19 x 7.56 x 6.27 x
EV / FCF 6.93 x 8.79 x 27.9 x -100 x 8.89 x 19.8 x
FCF Yield 14.4% 11.4% 3.58% -1% 11.2% 5.04%
Price to Book 1.05 x 1.13 x 1.28 x 2.08 x 1.61 x 1.54 x
Nbr of stocks (in thousands) 2,586 2,551 2,529 2,421 2,421 2,421
Reference price 2 2,912 3,200 3,650 6,400 5,000 5,020
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10,918 10,976 11,019 13,013 12,909 14,158
EBITDA 1 508 677 701 1,357 1,161 1,394
EBIT 1 429 600 621 1,275 1,063 1,247
Operating Margin 3.93% 5.47% 5.64% 9.8% 8.23% 8.81%
Earnings before Tax (EBT) 1 465 637 664 1,304 1,094 1,283
Net income 1 320 437 466 901 763 899
Net margin 2.93% 3.98% 4.23% 6.92% 5.91% 6.35%
EPS 2 124.0 171.7 185.4 365.7 311.9 365.0
Free Cash Flow 1 513.1 477 195.1 -124.1 987.4 440.4
FCF margin 4.7% 4.35% 1.77% -0.95% 7.65% 3.11%
FCF Conversion (EBITDA) 101.01% 70.46% 27.84% - 85.05% 31.59%
FCF Conversion (Net income) 160.35% 109.15% 41.87% - 129.41% 48.98%
Dividend per Share - - - - - -
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
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 3,581 4,091 4,623 3,170 1,799 5,034 3,522 1,956 4,933 3,368
EBITDA - - - - - - - - - -
EBIT 1 -403 -30 20 432 -282 -214 430 -161 -71 529
Operating Margin -11.25% -0.73% 0.43% 13.63% -15.68% -4.25% 12.21% -8.23% -1.44% 15.71%
Earnings before Tax (EBT) 1 -380 -10 41 440 -276 -200 437 -154 -55 536
Net income 1 -274 -16 19 302 -200 -151 305 -112 -48 370
Net margin -7.65% -0.39% 0.41% 9.53% -11.12% -3% 8.66% -5.73% -0.97% 10.99%
EPS 2 -108.9 -6.680 8.120 123.8 -81.27 -61.42 124.0 -45.73 -19.58 150.6
Dividend per Share - - - - - - - - - -
Announcement Date 11/5/19 11/9/20 11/8/21 2/14/22 8/8/22 11/7/22 2/13/23 8/7/23 11/6/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,973 3,970 3,777 3,021 3,325 3,417
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 513 477 195 -124 987 440
ROE (net income / shareholders' equity) 4.48% 6.1% 6.53% 12.4% 10.1% 11.5%
ROA (Net income/ Total Assets) 2.55% 3.52% 3.64% 7.3% 6.01% 7%
Assets 1 12,542 12,421 12,810 12,340 12,697 12,849
Book Value Per Share 2 2,783 2,820 2,847 3,077 3,101 3,251
Cash Flow per Share 2 279.0 296.0 235.0 235.0 371.0 589.0
Capex 1 198 113 122 99 99 181
Capex / Sales 1.81% 1.03% 1.11% 0.76% 0.77% 1.28%
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
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 Metal Service Centers

1st Jan change Capi.
NAKABOHTEC CORROSION PROTECTING CO.,LTD. Stock Nakabohtec Corrosion Protecting Co.,Ltd.
+5.88% 76.12M
AZZ INC. Stock AZZ Inc.
+23.07% 1.79B
RUSSEL METALS INC. Stock Russel Metals Inc.
-12.28% 1.73B
RYERSON HOLDING CORPORATION Stock Ryerson Holding Corporation
-11.59% 1.04B
TCC STEEL CORP. Stock TCC Steel Corp.
-10.54% 1B
VULCAN STEEL LIMITED Stock Vulcan Steel Limited
-7.32% 608M
ZHEJIANG HUADA NEW MATERIALS CO., LTD. Stock Zhejiang Huada New Materials Co., Ltd.
-6.71% 500M
KUNSHAN KERSEN SCIENCE & TECHNOLOGY CO.,LTD. Stock Kunshan Kersen Science & Technology Co.,Ltd.
-33.77% 458M
SUZHOU HUAYA INTELLIGENCE TECHNOLOGY CO., LTD. Stock Suzhou Huaya Intelligence Technology Co., Ltd.
-28.34% 397M
M.C.S. STEEL Stock M.C.S. Steel
+21.54% 102M
Metal Service Centers
  1. Stock Market
  2. Equities
  3. 1787 Stock
  4. Financials Nakabohtec Corrosion Protecting Co.,Ltd.