Stock 7970 SHIN-ETSU POLYMER CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shin-Etsu Polymer Co.,Ltd.

Equities

7970

JP3371600002

Commodity Chemicals

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,557 JPY 0.00% Intraday chart for Shin-Etsu Polymer Co.,Ltd. +4.64% -7.16%
2023 Tranche Update on Shin-Etsu Polymer Co.,Ltd.'s Equity Buyback Plan announced on October 26, 2023. CI
2023 Shin-Etsu Polymer Co.,Ltd.'s Equity Buyback announced on October 26, 2023, has closed with 600,000 shares, representing 0.74% for ¥826.96 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 66,778 68,238 80,248 91,048 120,412 125,408 - -
Enterprise Value (EV) 1 24,804 25,724 32,628 42,299 73,512 123,958 125,408 125,408
P/E ratio 11 x 10.9 x 17.7 x 14.5 x 14.1 x 14.3 x 16.1 x 12.2 x
Yield 1.96% 2.13% 2.02% 2.3% 2.55% 2.99% 2.95% 3.34%
Capitalization / Revenue 0.78 x 0.85 x 1.04 x 0.98 x 1.11 x 1.19 x 1.19 x 1.09 x
EV / Revenue 0.78 x 0.85 x 1.04 x 0.98 x 1.11 x 1.19 x 1.19 x 1.09 x
EV / EBITDA 5,591,372 x - 7,479,581 x 6,858,611 x 7,217,203 x - - -
EV / FCF 24,256,357 x 14,655,938 x 10,214,921 x 958,400,578 x -58,001,835 x - - -
FCF Yield 0% 0% 0% 0% -0% - - -
Price to Book 0.83 x 0.81 x 0.93 x 0.97 x 1.15 x 1.1 x - -
Nbr of stocks (in thousands) 81,635 80,851 80,896 80,431 80,759 80,545 - -
Reference price 2 818.0 844.0 992.0 1,132 1,491 1,557 1,557 1,557
Announcement Date 4/25/19 4/27/20 4/27/21 4/26/22 4/26/23 4/24/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 85,460 80,254 76,904 92,640 108,278 104,379 105,000 115,000
EBITDA 11,943 - 10,729 13,275 16,684 - - -
EBIT 1 8,153 7,756 7,217 9,732 12,749 11,050 10,300 14,000
Operating Margin 9.54% 9.66% 9.38% 10.51% 11.77% 10.59% 9.81% 12.17%
Earnings before Tax (EBT) 8,026 8,097 6,402 9,413 11,373 11,778 - -
Net income 1 6,049 6,288 4,536 6,308 8,529 8,674 8,400 10,300
Net margin 7.08% 7.84% 5.9% 6.81% 7.88% 8.31% 8% 8.96%
EPS 2 74.27 77.55 56.09 78.15 105.7 107.3 96.85 127.9
Free Cash Flow 2,753 4,656 7,856 95 -2,076 - - -
FCF margin 3.22% 5.8% 10.22% 0.1% -1.92% - - -
FCF Conversion (EBITDA) 23.05% - 73.22% 0.72% - - - -
FCF Conversion (Net income) 45.51% 74.05% 173.19% 1.51% - - - -
Dividend per Share 2 16.00 18.00 20.00 26.00 38.00 46.00 46.00 52.00
Announcement Date 4/25/19 4/27/20 4/27/21 4/26/22 4/26/23 4/24/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 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 40,286 39,968 35,791 41,113 22,683 43,719 25,169 23,752 48,921 25,226 27,323 52,549 29,626 26,103 55,729 26,587 26,869 53,456 26,833 24,090 50,923
EBITDA - - - - - - - - - - - - - - - - - - - - -
EBIT 1 3,925 3,831 2,705 4,512 2,343 4,582 2,874 2,276 5,150 3,470 3,173 6,643 4,107 1,999 6,106 3,046 2,837 5,883 3,043 2,124 5,167
Operating Margin 9.74% 9.59% 7.56% 10.97% 10.33% 10.48% 11.42% 9.58% 10.53% 13.76% 11.61% 12.64% 13.86% 7.66% 10.96% 11.46% 10.56% 11.01% 11.34% 8.82% 10.15%
Earnings before Tax (EBT) 4,033 4,064 2,927 3,475 2,332 4,731 3,006 1,676 4,682 3,975 3,411 7,386 3,736 251 3,987 3,381 3,035 6,416 3,097 - -
Net income 1 3,069 3,219 2,151 2,385 1,676 3,489 2,158 661 2,819 2,703 2,330 5,033 2,600 896 3,496 2,300 2,317 4,617 2,233 1,824 4,057
Net margin 7.62% 8.05% 6.01% 5.8% 7.39% 7.98% 8.57% 2.78% 5.76% 10.72% 8.53% 9.58% 8.78% 3.43% 6.27% 8.65% 8.62% 8.64% 8.32% 7.57% 7.97%
EPS 37.78 - 26.60 - - 43.13 26.77 - - 33.53 - 62.42 32.20 - - 28.41 - 57.01 27.68 - -
Dividend per Share 8.000 - 9.000 - - 12.00 - - - - - 18.00 - - - - - 22.00 - - -
Announcement Date 10/24/19 4/27/20 10/26/20 4/27/21 10/26/21 10/26/21 1/26/22 4/26/22 4/26/22 7/26/22 10/26/22 10/26/22 1/25/23 4/26/23 4/26/23 7/26/23 10/26/23 10/26/23 1/25/24 4/24/24 4/24/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 41,974 42,514 47,620 48,749 46,900 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,753 4,656 7,856 95 -2,076 - - -
ROE (net income / shareholders' equity) 7.7% 7.6% 5.3% 7% 8.6% 8% - -
ROA (Net income/ Total Assets) 7.62% 7.62% 6.57% 8.78% 10.1% 8.35% - -
Assets 1 79,399 82,477 68,996 71,864 84,706 103,871 - -
Book Value Per Share 2 989.0 1,042 1,068 1,166 1,294 1,394 - -
Cash Flow per Share 121.0 126.0 99.50 122.0 154.0 164.0 - -
Capex 1 6,596 4,956 2,785 4,163 10,110 9,800 10,600 11,100
Capex / Sales 7.72% 6.18% 3.62% 4.49% 9.34% 9.32% 10.1% 9.65%
Announcement Date 4/25/19 4/27/20 4/27/21 4/26/22 4/26/23 4/24/24 - -
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 Shin-Etsu Polymer Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Commodity Chemicals

1st Jan change Capi.
SHIN-ETSU POLYMER CO.,LTD. Stock Shin-Etsu Polymer Co.,Ltd.
-7.16% 797M
AIR LIQUIDE Stock Air Liquide
+5.14% 103B
SAUDI BASIC INDUSTRIES CORPORATION Stock Saudi Basic Industries Corporation
-5.63% 63.04B
PT CHANDRA ASRI PACIFIC TBK Stock PT Chandra Asri Pacific Tbk
+39.52% 39.06B
WANHUA CHEMICAL GROUP CO., LTD. Stock Wanhua Chemical Group Co., Ltd.
+12.91% 37.58B
LYONDELLBASELL INDUSTRIES N.V. Stock LyondellBasell Industries N.V.
+7.41% 33.24B
WESTLAKE CORPORATION Stock Westlake Corporation
+6.85% 19.22B
NINGXIA BAOFENG ENERGY GROUP CO., LTD. Stock Ningxia Baofeng Energy Group Co., Ltd.
+12.86% 16.83B
RONGSHENG PETROCHEMICAL CO., LTD. Stock Rongsheng Petrochemical Co., Ltd.
+7.73% 15.03B
HENGLI PETROCHEMICAL CO.,LTD. Stock Hengli Petrochemical Co.,Ltd.
+16.93% 14.96B
Other Commodity Chemicals
  1. Stock Market
  2. Equities
  3. 7970 Stock
  4. Financials Shin-Etsu Polymer Co.,Ltd.