SAKATA SEED CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,605 JPY | +0.14% |
|
+2.12% | -7.92% |
| Apr. 18 | Sakata Seed Exhausts 2 Billion Yen Buyback Program | MT |
| Apr. 18 | Tranche Update on Sakata Seed Corporation's Equity Buyback Plan announced on February 16, 2024. | CI |
Valuation
| Fiscal Period: May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 147,769 | 165,012 | 165,679 | 196,461 | 172,966 | 158,077 | - | - |
| Enterprise Value (EV) 1 | 133,301 | 152,243 | 147,479 | 169,882 | 145,489 | 123,278 | 120,952 | 113,680 |
| P/E ratio | 21.6 x | 27.1 x | 21.7 x | 16 x | 18.2 x | 10 x | 16.5 x | 15 x |
| Yield | 1% | 0.89% | 1.02% | 1.02% | 1.41% | 1.6% | 1.66% | 1.73% |
| Capitalization / Revenue | 2.36 x | 2.68 x | 2.39 x | 2.69 x | 2.24 x | 1.89 x | 1.77 x | 1.72 x |
| EV / Revenue | 2.12 x | 2.47 x | 2.13 x | 2.33 x | 1.88 x | 1.47 x | 1.36 x | 1.23 x |
| EV / EBITDA | 13.8 x | 15.6 x | - | - | 9.83 x | 8.05 x | 7.25 x | 6.42 x |
| EV / FCF | 59.4 x | 1,507 x | - | 36.1 x | 68.4 x | 59.6 x | 23.3 x | 15.1 x |
| FCF Yield | 1.68% | 0.07% | - | 2.77% | 1.46% | 1.68% | 4.29% | 6.61% |
| Price to Book | 1.46 x | 1.62 x | 1.48 x | 1.57 x | 1.26 x | 1.06 x | 1.01 x | 0.97 x |
| Nbr of stocks (in thousands) | 44,778 | 44,598 | 44,597 | 44,348 | 44,350 | 43,849 | - | - |
| Reference price 2 | 3,300 | 3,700 | 3,715 | 4,430 | 3,900 | 3,605 | 3,605 | 3,605 |
| Announcement Date | 7/10/19 | 7/13/20 | 7/14/21 | 7/13/22 | 7/14/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 62,746 | 61,667 | 69,218 | 73,049 | 77,263 | 83,790 | 89,060 | 92,135 |
| EBITDA 1 | 9,664 | 9,781 | - | - | 14,799 | 15,310 | 16,690 | 17,720 |
| EBIT 1 | 7,717 | 7,482 | 9,725 | 11,181 | 10,918 | 11,265 | 13,015 | 14,320 |
| Operating Margin | 12.3% | 12.13% | 14.05% | 15.31% | 14.13% | 13.44% | 14.61% | 15.54% |
| Earnings before Tax (EBT) 1 | 9,408 | 8,054 | 9,971 | 16,600 | 12,487 | 23,645 | 13,845 | 15,150 |
| Net income 1 | 6,856 | 6,094 | 7,636 | 12,256 | 9,489 | 15,915 | 9,610 | 10,565 |
| Net margin | 10.93% | 9.88% | 11.03% | 16.78% | 12.28% | 18.99% | 10.79% | 11.47% |
| EPS 2 | 152.7 | 136.6 | 171.2 | 276.0 | 214.0 | 360.6 | 218.8 | 240.6 |
| Free Cash Flow 1 | 2,243 | 101 | - | 4,702 | 2,126 | 2,070 | 5,190 | 7,513 |
| FCF margin | 3.57% | 0.16% | - | 6.44% | 2.75% | 2.47% | 5.83% | 8.15% |
| FCF Conversion (EBITDA) | 23.21% | 1.03% | - | - | 14.37% | 13.52% | 31.1% | 42.4% |
| FCF Conversion (Net income) | 32.72% | 1.66% | - | 38.36% | 22.4% | 13.01% | 54.01% | 71.11% |
| Dividend per Share 2 | 33.00 | 33.00 | 38.00 | 45.00 | 55.00 | 57.50 | 60.00 | 62.50 |
| Announcement Date | 7/10/19 | 7/13/20 | 7/14/21 | 7/13/22 | 7/14/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: May | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 28,668 | 31,524 | 16,332 | 32,704 | 17,179 | 23,166 | 17,736 | 37,994 | 16,641 | 22,628 | 39,269 | 19,163 | 21,709 | 40,872 | 18,844 | 23,998 | 43,128 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,840 | 5,640 | 2,372 | 5,688 | 3,175 | 2,318 | 2,467 | 5,550 | 2,663 | 2,705 | 5,368 | 2,335 | 2,957 | 5,292 | 2,749 | 3,198 | 6,208 |
| Operating Margin | 13.39% | 17.89% | 14.52% | 17.39% | 18.48% | 10.01% | 13.91% | 14.61% | 16% | 11.95% | 13.67% | 12.18% | 13.62% | 12.95% | 14.59% | 13.33% | 14.39% |
| Earnings before Tax (EBT) | 4,329 | 5,857 | - | 6,057 | 3,472 | - | 3,211 | 6,499 | 2,656 | - | - | 3,053 | - | 5,470 | 2,880 | - | - |
| Net income | 3,097 | 4,320 | - | 4,129 | 2,631 | - | 2,098 | 4,278 | 2,244 | - | - | 1,959 | - | 3,226 | 2,080 | - | - |
| Net margin | 10.8% | 13.7% | - | 12.63% | 15.32% | - | 11.83% | 11.26% | 13.48% | - | - | 10.22% | - | 7.89% | 11.04% | - | - |
| EPS | 69.46 | 96.88 | - | 92.89 | 59.30 | - | 47.32 | 96.47 | 50.59 | - | - | 44.19 | - | 72.75 | 46.91 | - | - |
| Dividend per Share | 15.00 | 15.00 | - | 18.00 | - | - | - | 20.00 | - | - | - | - | - | 25.00 | - | - | - |
| Announcement Date | 1/9/20 | 1/13/21 | 1/13/22 | 1/13/22 | 4/8/22 | 7/13/22 | 10/7/22 | 1/13/23 | 4/10/23 | 7/14/23 | 7/14/23 | 10/6/23 | 1/12/24 | 1/12/24 | 4/5/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 14,468 | 12,769 | 18,200 | 26,579 | 27,477 | 34,799 | 37,125 | 44,397 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 2,243 | 101 | - | 4,702 | 2,126 | 2,070 | 5,191 | 7,513 |
| ROE (net income / shareholders' equity) | 6.8% | 6% | 7.2% | 10.4% | 7.2% | 11% | 6.25% | 6.55% |
| ROA (Net income/ Total Assets) | 6.83% | 6.56% | 7.85% | 8.64% | 7.99% | - | - | - |
| Assets 1 | 100,415 | 92,892 | 97,241 | 141,894 | 118,820 | - | - | - |
| Book Value Per Share 2 | 2,258 | 2,278 | 2,504 | 2,822 | 3,104 | 3,392 | 3,557 | 3,735 |
| Cash Flow per Share | 196.0 | 188.0 | 229.0 | 354.0 | 300.0 | - | - | - |
| Capex 1 | 6,163 | 3,334 | 5,047 | 5,337 | 6,225 | 7,308 | 5,250 | 5,500 |
| Capex / Sales | 9.82% | 5.41% | 7.29% | 7.31% | 8.06% | 8.72% | 5.89% | 5.97% |
| Announcement Date | 7/10/19 | 7/13/20 | 7/14/21 | 7/13/22 | 7/14/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3,605
JPY
Average target price
5,450
JPY
Spread / Average Target
+51.18%
EPS Revisions
- Stock Market
- Equities
- 1377 Stock
- Financials Sakata Seed Corporation
