Stock 7887 NANKAI PLYWOOD CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nankai Plywood Co.,Ltd.

Equities

7887

JP3653200000

Construction Supplies & Fixtures

Market Closed - Japan Exchange
Other stock markets
 09:18:50 2024-04-29 pm EDT 		5-day change 1st Jan Change
6,770 JPY -0.59% Intraday chart for Nankai Plywood Co.,Ltd. -0.29% +25.14%
2023 Nankai Plywood Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2017 Nankai Plywood Co., Ltd. announces an Equity Buyback for 17 shares. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 5,872 5,502 4,766 5,239 5,614 5,285
Enterprise Value (EV) 1 4,612 4,001 3,871 4,012 4,676 7,970
P/E ratio 8.35 x 6.37 x 5.38 x 10.5 x 3.97 x 3.32 x
Yield 1.65% 2.11% 2.43% 2.77% 3.44% -
Capitalization / Revenue 0.33 x 0.29 x 0.24 x 0.27 x 0.26 x 0.23 x
EV / Revenue 0.26 x 0.21 x 0.2 x 0.21 x 0.21 x 0.35 x
EV / EBITDA 2.82 x 1.95 x 1.76 x 1.84 x 1.72 x 5.16 x
EV / FCF 11.1 x 6.32 x -6.16 x 16.6 x -8.72 x -2.34 x
FCF Yield 8.99% 15.8% -16.2% 6.02% -11.5% -42.7%
Price to Book 0.33 x 0.3 x 0.24 x 0.27 x 0.27 x 0.24 x
Nbr of stocks (in thousands) 967 967 967 967 966 966
Reference price 2 6,070 5,690 4,930 5,420 5,810 5,470
Announcement Date 6/27/18 6/27/19 6/26/20 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 17,970 19,280 19,731 19,407 21,934 23,061
EBITDA 1 1,634 2,051 2,203 2,181 2,713 1,544
EBIT 1 1,137 1,568 1,724 1,643 2,166 906
Operating Margin 6.33% 8.13% 8.74% 8.47% 9.88% 3.93%
Earnings before Tax (EBT) 1 1,354 1,647 1,636 1,308 2,542 1,028
Net income 1 703 864 886 501 1,414 1,590
Net margin 3.91% 4.48% 4.49% 2.58% 6.45% 6.89%
EPS 2 727.0 893.5 917.2 518.6 1,464 1,646
Free Cash Flow 1 414.5 632.8 -628.8 241.4 -536.2 -3,402
FCF margin 2.31% 3.28% -3.19% 1.24% -2.44% -14.75%
FCF Conversion (EBITDA) 25.37% 30.85% - 11.07% - -
FCF Conversion (Net income) 58.96% 73.23% - 48.18% - -
Dividend per Share 2 100.0 120.0 120.0 150.0 200.0 -
Announcement Date 6/27/18 6/27/19 6/26/20 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 9,781 9,950 9,220 10,489 5,663 5,897 11,474 5,857 5,762 11,758 6,244
EBITDA - - - - - - - - - - -
EBIT 1 939 785 779 1,135 679 445 659 316 305 403 314
Operating Margin 9.6% 7.89% 8.45% 10.82% 11.99% 7.55% 5.74% 5.4% 5.29% 3.43% 5.03%
Earnings before Tax (EBT) 1 893 - 930 1,150 947 549 750 295 823 999 436
Net income 1 514 - 480 651 590 210 232 1,541 515 491 203
Net margin 5.26% - 5.21% 6.21% 10.42% 3.56% 2.02% 26.31% 8.94% 4.18% 3.25%
EPS 2 532.6 - 496.7 674.0 610.8 217.3 240.4 1,595 532.2 508.0 209.9
Dividend per Share - - - - - - - - - - -
Announcement Date 11/11/19 5/14/20 11/9/20 11/10/21 2/10/22 8/8/22 11/9/22 2/9/23 8/8/23 11/8/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 2,685
Net Cash position 1 1,260 1,501 895 1,227 938 -
Leverage (Debt/EBITDA) - - - - - 1.739 x
Free Cash Flow 1 415 633 -629 241 -536 -3,403
ROE (net income / shareholders' equity) 4% 4.75% 4.66% 2.57% 7.02% 7.41%
ROA (Net income/ Total Assets) 3.28% 4.5% 4.76% 4.34% 5.24% 1.92%
Assets 1 21,402 19,206 18,633 11,545 26,996 82,851
Book Value Per Share 2 18,463 19,183 20,178 20,172 21,579 23,206
Cash Flow per Share 2 2,133 2,061 1,637 2,408 3,447 3,085
Capex 1 307 450 1,043 1,172 1,994 1,435
Capex / Sales 1.71% 2.33% 5.29% 6.04% 9.09% 6.22%
Announcement Date 6/27/18 6/27/19 6/26/20 6/25/21 6/28/22 6/28/23
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 Construction Supplies & Fixtures

1st Jan change Capi.
NANKAI PLYWOOD CO.,LTD. Stock Nankai Plywood Co.,Ltd.
+25.14% 42.07M
ASSA ABLOY AB Stock Assa Abloy AB
+1.62% 30.43B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+11.47% 22.86B
CARLISLE COMPANIES INCORPORATED Stock Carlisle Companies Incorporated
+26.00% 18.85B
MASCO CORPORATION Stock Masco Corporation
+3.72% 15.43B
TREX COMPANY, INC. Stock Trex Company, Inc.
+9.35% 9.81B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-2.04% 9.46B
AGC INC. Stock AGC Inc.
+11.40% 7.79B
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+40.20% 7.72B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-11.69% 7.46B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. 7887 Stock
  4. Financials Nankai Plywood Co.,Ltd.