Financials Nojima Corporation

Equities

7419

JP3761600000

Computer & Electronics Retailers

Delayed Japan Exchange 02:00:00 2024-06-19 am EDT 5-day change 1st Jan Change
1,578 JPY +0.57% Intraday chart for Nojima Corporation -5.51% -9.98%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 125,586 100,288 89,435 138,319 114,019 136,665
Enterprise Value (EV) 1 187,759 166,764 148,117 176,909 105,175 89,387
P/E ratio 9.53 x 7.05 x 5.69 x 2.7 x 4.52 x 5.93 x
Yield 1.23% 1.69% 2.13% 1.64% 2.16% 2%
Capitalization / Revenue 0.25 x 0.2 x 0.17 x 0.26 x 0.2 x 0.22 x
EV / Revenue 0.37 x 0.33 x 0.28 x 0.34 x 0.19 x 0.14 x
EV / EBITDA 6.45 x 5.37 x 3.92 x 3.63 x 2.13 x 1.76 x
EV / FCF 4.55 x 30.3 x 4.5 x 5.37 x 4.02 x 0.91 x
FCF Yield 22% 3.3% 22.2% 18.6% 24.9% 110%
Price to Book 1.82 x 1.24 x 0.99 x 0.96 x 0.82 x 0.86 x
Nbr of stocks (in thousands) 99,870 99,839 100,320 98,378 98,420 97,688
Reference price 2 1,258 1,004 891.5 1,406 1,158 1,399
Announcement Date 6/18/18 6/26/19 6/25/20 6/25/21 6/24/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 501,890 513,057 523,968 523,327 564,989 626,181
EBITDA 1 29,096 31,060 37,778 48,768 49,431 50,831
EBIT 1 17,045 19,213 22,583 33,827 33,167 33,572
Operating Margin 3.4% 3.74% 4.31% 6.46% 5.87% 5.36%
Earnings before Tax (EBT) 1 17,956 21,104 23,292 63,804 38,704 36,112
Net income 1 13,634 14,680 15,911 52,827 25,862 23,315
Net margin 2.72% 2.86% 3.04% 10.09% 4.58% 3.72%
EPS 2 131.9 142.6 156.6 520.4 256.5 235.9
Free Cash Flow 1 41,254 5,507 32,910 32,926 26,144 98,560
FCF margin 8.22% 1.07% 6.28% 6.29% 4.63% 15.74%
FCF Conversion (EBITDA) 141.79% 17.73% 87.11% 67.52% 52.89% 193.9%
FCF Conversion (Net income) 302.58% 37.51% 206.83% 62.33% 101.09% 422.73%
Dividend per Share 2 15.50 17.00 19.00 23.00 25.00 28.00
Announcement Date 6/18/18 6/26/19 6/25/20 6/25/21 6/24/22 6/23/23
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 1 269,634 240,787 270,605 143,228 135,598 272,338 149,007 171,710 358,065 202,584
EBITDA - - - - - - - - - -
EBIT 1 11,735 17,505 13,838 7,787 8,202 17,415 7,144 5,268 13,511 7,776
Operating Margin 4.35% 7.27% 5.11% 5.44% 6.05% 6.39% 4.79% 3.07% 3.77% 3.84%
Earnings before Tax (EBT) 1 12,972 44,302 15,011 8,326 9,393 19,248 8,112 5,838 15,039 8,220
Net income 1 9,251 38,269 9,762 5,303 6,130 12,764 5,087 3,345 9,198 5,017
Net margin 3.43% 15.89% 3.61% 3.7% 4.52% 4.69% 3.41% 1.95% 2.57% 2.48%
EPS 2 92.18 385.1 98.68 53.53 62.76 130.8 52.19 34.08 93.61 51.21
Dividend per Share 10.00 11.00 12.00 - - 13.00 - - 15.00 -
Announcement Date 10/31/19 10/29/20 10/28/21 1/31/22 7/28/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 62,173 66,476 58,682 38,590 - -
Net Cash position 1 - - - - 8,844 47,278
Leverage (Debt/EBITDA) 2.137 x 2.14 x 1.553 x 0.7913 x - -
Free Cash Flow 1 41,254 5,507 32,910 32,926 26,144 98,560
ROE (net income / shareholders' equity) 21.7% 19.5% 18.5% 45% 18.2% 15.6%
ROA (Net income/ Total Assets) 4.21% 4.23% 4.75% 6.75% 6.21% 4.75%
Assets 1 323,640 347,209 334,799 782,634 416,162 490,501
Book Value Per Share 2 690.0 812.0 900.0 1,463 1,407 1,624
Cash Flow per Share 2 110.0 208.0 171.0 188.0 315.0 379.0
Capex 1 3,483 4,387 3,611 4,034 12,328 4,670
Capex / Sales 0.69% 0.86% 0.69% 0.77% 2.18% 0.75%
Announcement Date 6/18/18 6/26/19 6/25/20 6/25/21 6/24/22 6/23/23
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 7419 Stock
  4. Financials Nojima Corporation