SHINDENGEN ELECTRIC MANUFACTURING CO.,LTD. Financials Shindengen Electric Manufacturing Co.,Ltd.
Equities
6844
JP3377800002
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,914 JPY | +0.21% |
|
+4.63% | -3.83% |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 42,074 | 23,993 | 33,493 | 32,210 | 34,485 | 30,052 | - | - |
| Enterprise Value (EV) 1 | 37,344 | 24,890 | 45,401 | 42,477 | 46,867 | 30,052 | 30,052 | 30,052 |
| P/E ratio | 10.9 x | -5.77 x | -6.02 x | 5.46 x | 21 x | -35.3 x | 18.2 x | 10.9 x |
| Yield | 3.06% | 2.68% | - | 3.2% | 3.89% | 4.46% | 4.46% | 4.46% |
| Capitalization / Revenue | 0.44 x | 0.26 x | 0.42 x | 0.35 x | 0.34 x | 0.3 x | 0.28 x | 0.26 x |
| EV / Revenue | 0.44 x | 0.26 x | 0.42 x | 0.35 x | 0.34 x | 0.3 x | 0.28 x | 0.26 x |
| EV / EBITDA | - | 3.46 x | 9.16 x | - | 3.69 x | 4.49 x | 3.54 x | 2.92 x |
| EV / FCF | -12.1 x | -6.71 x | -3.41 x | 10.8 x | -25.5 x | -14.3 x | -15.8 x | -37.6 x |
| FCF Yield | -8.27% | -14.9% | -29.3% | 9.29% | -3.92% | -6.99% | -6.32% | -2.66% |
| Price to Book | 0.71 x | 0.45 x | 0.68 x | 0.56 x | 0.55 x | 0.5 x | 0.49 x | 0.48 x |
| Nbr of stocks (in thousands) | 10,300 | 10,302 | 10,306 | 10,307 | 10,309 | 10,313 | - | - |
| Reference price 2 | 4,085 | 2,329 | 3,250 | 3,125 | 3,345 | 2,914 | 2,914 | 2,914 |
| Announcement Date | 5/13/19 | 5/28/20 | 5/12/21 | 5/12/22 | 5/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 94,703 | 92,965 | 80,437 | 92,168 | 101,007 | 101,750 | 107,750 | 115,750 |
| EBITDA 1 | - | 6,933 | 3,655 | - | 9,335 | 6,700 | 8,500 | 10,300 |
| EBIT 1 | 5,638 | 1,757 | -1,080 | 5,562 | 3,621 | 750 | 2,300 | 4,000 |
| Operating Margin | 5.95% | 1.89% | -1.34% | 6.03% | 3.58% | 0.74% | 2.13% | 3.46% |
| Earnings before Tax (EBT) 1 | 5,731 | 1,125 | -5,076 | 6,821 | 4,073 | 1,200 | 3,000 | 4,500 |
| Net income 1 | 3,876 | -4,156 | -5,561 | 5,902 | 1,644 | -850 | 1,650 | 2,750 |
| Net margin | 4.09% | -4.47% | -6.91% | 6.4% | 1.63% | -0.84% | 1.53% | 2.38% |
| EPS 2 | 376.4 | -403.5 | -539.7 | 572.7 | 159.6 | -82.45 | 160.0 | 266.6 |
| Free Cash Flow 1 | -3,480 | -3,574 | -9,815 | 2,993 | -1,352 | -2,100 | -1,900 | -800 |
| FCF margin | -3.67% | -3.84% | -12.2% | 3.25% | -1.34% | -2.06% | -1.76% | -0.69% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 50.71% | - | - | - | - |
| Dividend per Share 2 | 125.0 | 62.50 | - | 100.0 | 130.0 | 130.0 | 130.0 | 130.0 |
| Announcement Date | 5/13/19 | 5/28/20 | 5/12/21 | 5/12/22 | 5/15/23 | - | - | - |
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 | 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 | 45,431 | 47,534 | 35,288 | 45,149 | 23,383 | 45,882 | 22,262 | 24,024 | 46,286 | 23,566 | 24,558 | 48,124 | 26,085 | 26,798 | 52,883 | 24,455 | 25,147 | 49,602 | 26,436 | 24,962 | 51,398 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 994 | 763 | -1,954 | 874 | 1,852 | 3,487 | 710 | 1,365 | 2,075 | 1,356 | 123 | 1,479 | 1,441 | 701 | 2,142 | 425 | -19 | 406 | 626 | -532 | 94 |
| Operating Margin | 2.19% | 1.61% | -5.54% | 1.94% | 7.92% | 7.6% | 3.19% | 5.68% | 4.48% | 5.75% | 0.5% | 3.07% | 5.52% | 2.62% | 4.05% | 1.74% | -0.08% | 0.82% | 2.37% | -2.13% | 0.18% |
| Earnings before Tax (EBT) | 982 | 143 | -3,553 | - | - | 4,443 | 911 | - | - | 1,977 | 267 | 2,244 | 1,476 | 353 | 1,829 | 523 | - | 377 | 657 | - | - |
| Net income 1 | 907 | -5,063 | -4,994 | -567 | 1,663 | 3,404 | 742 | 1,756 | 2,498 | 1,332 | 208 | 1,540 | 900 | -796 | 104 | -468 | -490 | -958 | 139 | -181 | -42 |
| Net margin | 2% | -10.65% | -14.15% | -1.26% | 7.11% | 7.42% | 3.33% | 7.31% | 5.4% | 5.65% | 0.85% | 3.2% | 3.45% | -2.97% | 0.2% | -1.91% | -1.95% | -1.93% | 0.53% | -0.73% | -0.08% |
| EPS | 88.05 | - | -484.7 | - | - | 330.3 | 72.04 | - | - | 129.3 | - | 149.4 | 87.37 | - | - | -45.48 | - | -92.95 | 13.46 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/19 | 5/28/20 | 11/6/20 | 5/12/21 | 11/9/21 | 11/9/21 | 2/9/22 | 5/12/22 | 5/12/22 | 8/8/22 | 11/8/22 | 11/8/22 | 2/9/23 | 5/15/23 | 5/15/23 | 8/8/23 | 11/8/23 | 11/8/23 | 2/9/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 897 | 11,908 | 10,267 | 12,382 | - | - | - |
| Net Cash position | 4,730 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.1294 x | 3.258 x | - | 1.326 x | - | - | - |
| Free Cash Flow 1 | -3,480 | -3,574 | -9,815 | 2,993 | -1,352 | -2,100 | -1,900 | -800 |
| ROE (net income / shareholders' equity) | 6.5% | -7.4% | -10.8% | 11.1% | 2.7% | -1.1% | 3% | 4.4% |
| ROA (Net income/ Total Assets) | 4.56% | 1.28% | -0.93% | 4.43% | 3.17% | -0.5% | 1.3% | 1.9% |
| Assets 1 | 85,031 | -325,392 | 595,670 | 133,092 | 51,899 | 170,000 | 126,923 | 144,737 |
| Book Value Per Share 2 | 5,774 | 5,165 | 4,795 | 5,552 | 6,066 | 5,866 | 5,911 | 6,043 |
| Cash Flow per Share | 859.0 | 99.00 | -80.20 | 1,111 | 714.0 | - | - | - |
| Capex 1 | 6,975 | 9,402 | 11,820 | 5,297 | 4,924 | 7,100 | 6,500 | 6,600 |
| Capex / Sales | 7.37% | 10.11% | 14.69% | 5.75% | 4.87% | 6.98% | 6.03% | 5.7% |
| Announcement Date | 5/13/19 | 5/28/20 | 5/12/21 | 5/12/22 | 5/15/23 | - | - | - |
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
D-
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,914
JPY
Average target price
3,500
JPY
Spread / Average Target
+20.11%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.83% | 191M | |
| +4.54% | 149B | |
| +35.58% | 130B | |
| +18.85% | 130B | |
| +12.77% | 62.82B | |
| +7.76% | 41.04B | |
| +97.38% | 35B | |
| +6.64% | 32.1B | |
| -9.83% | 32.1B | |
| +3.87% | 27.31B |
- Stock Market
- Equities
- 6844 Stock
- Financials Shindengen Electric Manufacturing Co.,Ltd.
