Stock 5210 NIHON YAMAMURA GLASS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nihon Yamamura Glass Co., Ltd.

Equities

5210

JP3752800007

Non-Paper Containers & Packaging

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,439 JPY -0.96% Intraday chart for Nihon Yamamura Glass Co., Ltd. -3.16% +2.71%
2023 José de Diego Arozamena acquired Arglass Yamamura LLC from Nihon Yamamura Glass Co., Ltd.. CI
2023 Nihon Yamamura Glass Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 19,835 15,163 8,702 10,459 8,364 6,883
Enterprise Value (EV) 1 34,215 32,112 31,893 33,743 30,914 31,361
P/E ratio 153 x 91.3 x -59.1 x -1.97 x -0.87 x -2.29 x
Yield 2.65% 3.46% 5.87% 3.91% - -
Capitalization / Revenue 0.28 x 0.22 x 0.13 x 0.18 x 0.13 x 0.1 x
EV / Revenue 0.49 x 0.46 x 0.47 x 0.59 x 0.48 x 0.46 x
EV / EBITDA 4.91 x 6.86 x 6.33 x 17.3 x 6.27 x 8.68 x
EV / FCF 16.9 x -68.5 x -20.1 x -24.6 x 3.38 x -10.9 x
FCF Yield 5.91% -1.46% -4.97% -4.07% 29.6% -9.15%
Price to Book 0.34 x 0.27 x 0.16 x 0.22 x 0.21 x 0.18 x
Nbr of stocks (in thousands) 10,495 10,493 10,214 10,214 10,213 10,212
Reference price 2 1,890 1,445 852.0 1,024 819.0 674.0
Announcement Date 6/28/18 6/27/19 6/26/20 6/28/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 70,360 70,251 67,372 57,136 64,291 68,138
EBITDA 1 6,970 4,682 5,039 1,954 4,931 3,611
EBIT 1 1,197 211 172 -3,026 -11 -459
Operating Margin 1.7% 0.3% 0.26% -5.3% -0.02% -0.67%
Earnings before Tax (EBT) 1 621 954 -137 -5,944 -9,286 -4,009
Net income 1 130 166 -151 -5,313 -9,651 -3,007
Net margin 0.18% 0.24% -0.22% -9.3% -15.01% -4.41%
EPS 2 12.39 15.82 -14.41 -520.2 -945.0 -294.5
Free Cash Flow 1 2,023 -468.9 -1,585 -1,374 9,153 -2,871
FCF margin 2.87% -0.67% -2.35% -2.4% 14.24% -4.21%
FCF Conversion (EBITDA) 29.02% - - - 185.62% -
FCF Conversion (Net income) 1,555.96% - - - - -
Dividend per Share 2 50.00 50.00 50.00 40.00 - -
Announcement Date 6/28/18 6/27/19 6/26/20 6/28/21 6/29/22 6/29/23
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 34,352 28,423 30,943 15,994 17,200 34,265 17,483 18,814 36,840 18,915
EBITDA - - - - - - - - - -
EBIT 1 559 -1,559 1,152 -107 357 335 152 2,005 3,205 1,556
Operating Margin 1.63% -5.48% 3.72% -0.67% 2.08% 0.98% 0.87% 10.66% 8.7% 8.23%
Earnings before Tax (EBT) 1 620 -2,987 -884 -1,627 -248 -865 -853 10,397 11,654 3,350
Net income 1 430 -2,478 -1,319 -1,615 866 -22 -872 8,623 9,756 2,734
Net margin 1.25% -8.72% -4.26% -10.1% 5.03% -0.06% -4.99% 45.83% 26.48% 14.45%
EPS 2 41.00 -242.6 -129.2 -158.1 84.81 -2.190 -85.40 844.5 955.4 267.7
Dividend per Share 25.00 20.00 - - - - - - - -
Announcement Date 11/8/19 11/9/20 11/10/21 2/9/22 8/5/22 11/11/22 2/9/23 8/7/23 11/13/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 14,380 16,949 23,191 23,284 22,550 24,478
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.063 x 3.62 x 4.602 x 11.92 x 4.573 x 6.779 x
Free Cash Flow 1 2,023 -469 -1,585 -1,374 9,153 -2,871
ROE (net income / shareholders' equity) 0.25% 0.3% -0.4% -10.5% -22% -8.19%
ROA (Net income/ Total Assets) 0.7% 0.12% 0.1% -1.83% -0.01% -0.31%
Assets 1 18,619 133,333 -149,802 290,296 137,871,429 969,687
Book Value Per Share 2 5,485 5,259 5,207 4,722 3,908 3,657
Cash Flow per Share 2 1,297 1,250 1,303 992.0 1,090 749.0
Capex 1 4,256 5,155 4,639 5,510 1,763 1,739
Capex / Sales 6.05% 7.34% 6.89% 9.64% 2.74% 2.55%
Announcement Date 6/28/18 6/27/19 6/26/20 6/28/21 6/29/22 6/29/23
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 Glass Containers & Packaging

1st Jan change Capi.
NIHON YAMAMURA GLASS CO., LTD. Stock Nihon Yamamura Glass Co., Ltd.
+2.71% 93.35M
VIDRALA, S.A. Stock Vidrala, S.A.
+5.22% 3.38B
SHANDONG PHARMACEUTICAL GLASS CO.LTD Stock Shandong Pharmaceutical Glass Co.Ltd
+11.37% 2.61B
O-I GLASS, INC. Stock O-I Glass, Inc.
-8.00% 2.35B
ZIGNAGO VETRO S.P.A. Stock Zignago Vetro S.p.A.
-12.20% 1.18B
VETROPACK HOLDING AG Stock Vetropack Holding AG
-20.84% 688M
ANADOLU CAM SANAYII A.S. Stock Anadolu Cam Sanayii A.S.
0.00% 598M
THE NATIONAL COMPANY FOR GLASS INDUSTRIES Stock The National Company for Glass Industries
+6.00% 372M
CHONGQING ZHENGCHUAN PHARMACEUTICAL PACKAGING CO.,LTD Stock ChongQing Zhengchuan Pharmaceutical Packaging Co.,Ltd
-27.19% 299M
ANHUI DELI HOUSEHOLD GLASS CO., LTD. Stock Anhui Deli Household Glass Co., Ltd.
-36.73% 228M
Glass Containers & Packaging
  1. Stock Market
  2. Equities
  3. 5210 Stock
  4. Financials Nihon Yamamura Glass Co., Ltd.