Valuation Nichia Steel Works, Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-09-13 am EDT			5-day change	1st Jan Change
290.00 ^JPY	-2.03%		-3.01%	-9.09%

Jul. 03	Tranche Update on Nichia Steel Works, Ltd.'s Equity Buyback Plan announced on May 14, 2024.	CI
May. 14	Nichia Steel Works, Ltd. announces an Equity Buyback for 700,000 shares, representing 1.47% for ¥231 million.	CI

Fiscal Period: Marzo	2019	2020	2021	2022	2023	2024
Capitalization ¹	16,552	13,648	15,923	13,019	14,277	15,897
Change	-	-17.55%	16.66%	-18.24%	9.66%	11.35%
Enterprise Value (EV) ¹	11,712	8,700	7,557	4,224	7,814	7,683
Change	-	-25.72%	-13.14%	-44.11%	85%	-1.67%
P/E ratio	16.9x	35.5x	11.9x	7.59x	10.7x	12.7x
PBR	0.38x	0.32x	0.35x	0.28x	0.3x	0.31x
PEG	-	-0.6x	0x	0.3x	-0.5x	-2.59x
Capitalization / Revenue	0.53x	0.44x	0.57x	0.42x	0.42x	0.46x
EV / Revenue	0.37x	0.28x	0.27x	0.14x	0.23x	0.22x
EV / EBITDA	4.35x	2.64x	2.57x	1.23x	2.42x	2.84x
EV / EBIT	10.1x	4.97x	5.07x	2.1x	4.29x	5.75x
EV / FCF	4.49x	-101x	3.72x	5.79x	-3.44x	5.1x
FCF Yield	22.3%	-0.99%	26.8%	17.3%	-29.1%	19.6%
Dividend per Share ²	6	6	7	10	10	10
Rate of return	1.75%	2.13%	2.13%	3.72%	3.39%	3%
EPS ²	20.23	7.934	27.54	35.44	27.52	26.18
Distribution rate	29.7%	75.6%	25.4%	28.2%	36.3%	38.2%
Net sales ¹	31,247	30,939	27,816	30,720	34,075	34,497
EBITDA ¹	2,691	3,299	2,939	3,443	3,234	2,703
EBIT ¹	1,161	1,751	1,491	2,013	1,823	1,336
Net income ¹	979	384	1,333	1,715	1,332	1,258
Net Debt ¹	-4,840	-4,948	-8,366	-8,795	-6,463	-8,214
Reference price ²	342.00	282.00	329.00	269.00	295.00	333.00
Nbr of stocks (in thousands)	48,398	48,398	48,397	48,396	48,396	47,738
Announcement Date	6/27/19	6/26/20	6/29/21	6/29/22	6/29/23	6/27/24

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALLEIMA AB	12.88x	0.8x	6.2x	+3.25%	1.68B
HANWA CO., LTD.	4.87x	0.19x	7.76x	+4.37%	1.38B
FANGDA SPECIAL STEEL TECHNOLOGY CO., LTD.	11.34x	-	-	-	1.18B
SICHUAN FURONG TECHNOLOGY CO., LTD.	34.03x	-	-	+2.09%	1.11B
TIANJIN YOU FA STEEL PIPE GROUP STOCK CO., LTD.	12.28x	-	-	+5.87%	1.03B
YONGJIN TECHNOLOGY GROUP CO., LTD.	7.72x	-	-	+3.19%	807M
Average	13.86x	0.49x	6.98x	+3.75%	1.2B
Weighted average by Cap.	13.69x	0.52x	6.90x	+3.73%