Financials Sansha Electric Manufacturing Co.,Ltd.

Equities

6882

JP3332600000

Electrical Components & Equipment

Market Closed - Japan Exchange 02:00:00 2024-04-26 am EDT 5-day change 1st Jan Change
1,526 JPY -0.33% Intraday chart for Sansha Electric Manufacturing Co.,Ltd. -0.59% +15.26%

Valuation

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 12,064 6,588 11,477 11,238 12,635 20,296 -
Enterprise Value (EV) 1 6,321 2,025 5,673 6,313 8,866 20,296 20,296
P/E ratio 9.13 x -9.73 x 23.1 x 9.6 x 9.97 x 7 x 8.45 x
Yield 3.28% 2.77% 1.84% 3.13% 3.16% 3.28% 3.28%
Capitalization / Revenue 0.5 x 0.3 x 0.59 x 0.5 x 0.45 x 0.66 x 0.63 x
EV / Revenue 0.5 x 0.3 x 0.59 x 0.5 x 0.45 x 0.66 x 0.63 x
EV / EBITDA 4,232,937 x 4,887,574 x 8,048,465 x - 5,013,879 x - -
EV / FCF 463,995,035 x -10,890,000 x 8,377,453 x 26,319,198 x -10,590,927 x - -
FCF Yield 0% -0% 0% 0% -0% - -
Price to Book 0.6 x 0.36 x 0.59 x 0.52 x 0.6 x - -
Nbr of stocks (in thousands) 14,143 14,048 14,048 14,048 13,300 13,300 -
Reference price 2 853.0 469.0 817.0 800.0 950.0 1,526 1,526
Announcement Date 5/8/19 5/15/20 5/7/21 5/10/22 5/10/23 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net sales 1 24,369 21,875 19,436 22,675 28,088 30,800 32,000
EBITDA 2,850 1,348 1,426 - 2,520 - -
EBIT 1 1,833 256 416 1,316 1,629 3,600 3,000
Operating Margin 7.52% 1.17% 2.14% 5.8% 5.8% 11.69% 9.38%
Earnings before Tax (EBT) 1,793 290 612 1,320 1,651 - -
Net income 1 1,339 -680 497 1,147 1,241 2,900 2,400
Net margin 5.49% -3.11% 2.56% 5.06% 4.42% 9.42% 7.5%
EPS 2 93.44 -48.22 35.42 83.30 95.33 218.0 180.5
Free Cash Flow 26 -605 1,370 427 -1,193 - -
FCF margin 0.11% -2.77% 7.05% 1.88% -4.25% - -
FCF Conversion (EBITDA) 0.91% - 96.07% - - - -
FCF Conversion (Net income) 1.94% - 275.65% 37.23% - - -
Dividend per Share 2 28.00 13.00 15.00 25.00 30.00 50.00 50.00
Announcement Date 5/8/19 5/15/20 5/7/21 5/10/22 5/10/23 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 S1 2024 Q3
Net sales 1 11,842 10,033 8,897 10,539 5,638 10,643 5,417 6,287 - 12,904 6,971 - 6,829 13,812 9,885
EBITDA - - - - - - - - - - - - - - -
EBIT 1 181 75 13 403 349 427 133 102 205 307 313 1,009 565 1,127 2,215
Operating Margin 1.53% 0.75% 0.15% 3.82% 6.19% 4.01% 2.46% 1.62% - 2.38% 4.49% - 8.27% 8.16% 22.41%
Earnings before Tax (EBT) 1 146 - 21 - - 432 170 120 - 252 357 - 614 1,174 2,241
Net income 1 110 - -27 - - 321 108 12 - 134 221 - 400 827 1,655
Net margin 0.93% - -0.3% - - 3.02% 1.99% 0.19% - 1.04% 3.17% - 5.86% 5.99% 16.74%
EPS 2 7.790 - -1.920 - - 22.86 7.690 0.9800 - 10.46 16.98 - 30.11 62.19 124.5
Dividend per Share 8.000 - 5.000 - - 8.000 - - - 8.000 - - - 10.00 -
Announcement Date 11/5/19 5/15/20 11/6/20 5/7/21 11/9/21 11/9/21 1/27/22 7/29/22 11/8/22 11/8/22 1/30/23 5/10/23 7/28/23 11/7/23 1/29/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 5,743 4,563 5,804 4,925 3,769 - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 26 -605 1,370 427 -1,193 - -
ROE (net income / shareholders' equity) 6.8% -3.5% 2.6% 5.9% 6.1% - -
ROA (Net income/ Total Assets) 6.4% 0.92% 1.8% 5.05% 5.87% - -
Assets 1 20,912 -73,573 27,553 22,709 21,133 - -
Book Value Per Share 1,411 1,316 1,376 1,542 1,584 - -
Cash Flow per Share 160.0 24.80 103.0 150.0 163.0 - -
Capex 720 641 359 704 995 - -
Capex / Sales 2.95% 2.93% 1.85% 3.1% 3.54% - -
Announcement Date 5/8/19 5/15/20 5/7/21 5/10/22 5/10/23 - -
1JPY in Million
Estimates
  1. Stock Market
  2. Equities
  3. 6882 Stock
  4. Financials Sansha Electric Manufacturing Co.,Ltd.