Stock 6779 NIHON DEMPA KOGYO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nihon Dempa Kogyo Co., Ltd.

Equities

6779

JP3737800007

Electronic Equipment & Parts

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,260 JPY -0.32% Intraday chart for Nihon Dempa Kogyo Co., Ltd. -0.63% +0.24%
2023 Nihon Dempa Kogyo Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2024 CI
2023 Nihon Dempa Kogyo Co., Ltd. Announces Dividend for the Second Quarter Ended September 30, 2023, Payable on December 11, 2023; Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,771 6,653 14,286 24,726 29,766 29,056 - -
Enterprise Value (EV) 1 31,639 30,916 33,301 41,497 46,729 40,716 38,799 35,631
P/E ratio -30.9 x -0.76 x 7.23 x 4.53 x 4.84 x 10.8 x 7.58 x 6.05 x
Yield - - - 0.4% 1.55% 1.59% 1.98% 2.38%
Capitalization / Revenue 0.18 x 0.17 x 0.36 x 0.54 x 0.57 x 0.58 x 0.54 x 0.51 x
EV / Revenue 0.74 x 0.78 x 0.85 x 0.91 x 0.89 x 0.81 x 0.72 x 0.63 x
EV / EBITDA 8.17 x -6.74 x 5.6 x 5.09 x 4.09 x 5.36 x 4.29 x 3.39 x
EV / FCF -47.2 x 14.4 x -176 x 18.6 x 14 x 27.1 x 20.4 x 11.5 x
FCF Yield -2.12% 6.96% -0.57% 5.38% 7.13% 3.68% 4.9% 8.7%
Price to Book 0.53 x 1.24 x 1.05 x 1.23 x 1.24 x 1.09 x 0.96 x 0.84 x
Nbr of stocks (in thousands) 19,625 19,624 19,624 19,624 23,128 23,060 - -
Reference price 2 396.0 339.0 728.0 1,260 1,287 1,260 1,260 1,260
Announcement Date 5/10/19 6/19/20 5/14/21 5/13/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 42,498 39,468 39,195 45,408 52,508 50,000 53,533 57,000
EBITDA 1 3,875 -4,589 5,948 8,154 11,428 7,600 9,050 10,500
EBIT 1 406 -8,286 2,844 5,180 8,327 4,267 5,600 6,800
Operating Margin 0.96% -20.99% 7.26% 11.41% 15.86% 8.53% 10.46% 11.93%
Earnings before Tax (EBT) 1 -56 -8,644 2,592 4,920 7,450 3,250 4,500 5,500
Net income 1 -251 -8,709 1,976 5,455 6,123 2,700 3,833 4,800
Net margin -0.59% -22.07% 5.04% 12.01% 11.66% 5.4% 7.16% 8.42%
EPS 2 -12.80 -443.8 100.7 278.0 266.2 117.0 166.2 208.1
Free Cash Flow 1 -671 2,152 -189 2,234 3,330 1,500 1,900 3,100
FCF margin -1.58% 5.45% -0.48% 4.92% 6.34% 3% 3.55% 5.44%
FCF Conversion (EBITDA) - - - 27.4% 29.14% 19.74% 20.99% 29.52%
FCF Conversion (Net income) - - - 40.95% 54.39% 55.56% 49.57% 64.58%
Dividend per Share 2 - - - 5.000 20.00 20.00 25.00 30.00
Announcement Date 5/10/19 6/19/20 5/14/21 5/13/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 19,825 17,575 11,458 22,267 11,575 11,566 12,493 14,008 26,501 13,528 12,479 26,007 11,599 13,066 24,665 12,836 12,300 25,335
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 -2,718 -1,453 2,220 2,839 678 1,663 1,549 2,492 4,041 2,639 1,647 4,286 636 1,228 1,864 1,401 1,118 2,636
Operating Margin -13.71% -8.27% 19.38% 12.75% 5.86% 14.38% 12.4% 17.79% 15.25% 19.51% 13.2% 16.48% 5.48% 9.4% 7.56% 10.91% 9.09% 10.4%
Earnings before Tax (EBT) -2,790 -1,663 2,068 2,601 650 1,669 1,718 2,209 3,927 2,148 1,375 - 239 1,180 1,419 1,096 - -
Net income -2,796 -2,157 1,963 2,430 497 2,528 1,397 1,955 3,352 1,820 951 - 154 1,036 1,190 772 - -
Net margin -14.1% -12.27% 17.13% 10.91% 4.29% 21.86% 11.18% 13.96% 12.65% 13.45% 7.62% - 1.33% 7.93% 4.82% 6.01% - -
EPS -142.5 -109.9 - 123.9 25.32 - 61.74 - 146.5 78.75 - - 6.670 - 51.51 33.49 - -
Dividend per Share - - - - - - - - 10.00 - - - - - 10.00 - - -
Announcement Date 11/8/19 11/10/20 11/9/21 11/9/21 2/8/22 5/13/22 8/5/22 11/8/22 11/8/22 2/7/23 5/11/23 5/11/23 8/7/23 11/8/23 11/8/23 2/7/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 23,868 24,263 19,015 16,771 16,963 11,661 9,744 6,575
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.159 x -5.287 x 3.197 x 2.057 x 1.484 x 1.534 x 1.077 x 0.6262 x
Free Cash Flow 1 -671 2,152 -189 2,234 3,330 1,500 1,900 3,100
ROE (net income / shareholders' equity) -1.7% -86.8% 20.9% 32.5% 27.8% 11.7% 14.5% 15.9%
ROA (Net income/ Total Assets) -0.09% -15% 4.41% 7.92% 11.9% 3.8% 5.4% 6.2%
Assets 1 272,500 58,099 44,826 68,894 51,524 71,053 70,988 77,419
Book Value Per Share 2 750.0 273.0 691.0 1,021 1,038 1,156 1,307 1,501
Cash Flow per Share 164.0 -255.0 259.0 430.0 401.0 - - -
Capex 1 3,404 2,143 2,256 2,406 3,040 4,500 4,500 4,250
Capex / Sales 8.01% 5.43% 5.76% 5.3% 5.79% 9% 8.41% 7.46%
Announcement Date 5/10/19 6/19/20 5/14/21 5/13/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nihon Dempa Kogyo Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1,260 JPY
Average target price
1,695 JPY
Spread / Average Target
+34.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electronic Component

1st Jan change Capi.
NIHON DEMPA KOGYO CO., LTD. Stock Nihon Dempa Kogyo Co., Ltd.
+0.24% 190M
AMPHENOL CORPORATION Stock Amphenol Corporation
+23.72% 73.66B
MURATA MANUFACTURING CO., LTD Stock Murata Manufacturing Co., Ltd
-6.52% 34.57B
LUXSHARE PRECISION INDUSTRY CO., LTD. Stock Luxshare Precision Industry Co., Ltd.
-15.24% 28.96B
JABIL INC. Stock Jabil Inc.
-7.99% 14.14B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD. Stock AVIC Jonhon Optronic Technology Co.,Ltd.
-11.85% 10.07B
LENS TECHNOLOGY CO., LTD. Stock Lens Technology Co., Ltd.
+8.41% 9.77B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD. Stock Suzhou TFC Optical Communication Co., Ltd.
+76.30% 8.8B
COHERENT CORP. Stock Coherent Corp.
+29.82% 8.58B
YAGEO CORPORATION Stock Yageo Corporation
+9.72% 8.51B
Electronic Component
  1. Stock Market
  2. Equities
  3. 6779 Stock
  4. Financials Nihon Dempa Kogyo Co., Ltd.