Stock 1879 SHINNIHON CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shinnihon Corporation

Equities

1879

JP3380300008

Construction & Engineering

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,580 JPY +0.25% Intraday chart for Shinnihon Corporation +0.57% +39.08%
Feb. 13 Shinnihon Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI
2023 Shinnihon Corporation Announces Dividend for the Second Quarter of Fiscal Year Ending March 31, 2024, Payable on December 04, 2023 and Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 67,640 57,350 48,230 51,621 42,617 54,718
Enterprise Value (EV) 1 33,037 6,502 -8,966 -11,037 -22,554 -19,883
P/E ratio 7.57 x 5.7 x 4.58 x 5.36 x 3.95 x 4.56 x
Yield 1.56% 1.94% 2.3% 2.15% 2.88% 2.88%
Capitalization / Revenue 0.71 x 0.56 x 0.43 x 0.51 x 0.4 x 0.48 x
EV / Revenue 0.35 x 0.06 x -0.08 x -0.11 x -0.21 x -0.17 x
EV / EBITDA 2.36 x 0.42 x -0.59 x -0.78 x -1.42 x -1.13 x
EV / FCF 3.2 x 0.43 x -1.08 x -1.82 x -8.37 x -2.2 x
FCF Yield 31.2% 231% -93% -55.1% -11.9% -45.5%
Price to Book 1.22 x 0.9 x 0.66 x 0.63 x 0.47 x 0.53 x
Nbr of stocks (in thousands) 58,462 58,461 58,461 58,461 58,460 58,460
Reference price 2 1,157 981.0 825.0 883.0 729.0 936.0
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 95,340 103,250 112,542 101,785 107,092 113,725
EBITDA 1 13,971 15,452 15,208 14,195 15,864 17,561
EBIT 1 13,692 15,167 14,923 13,905 15,550 17,187
Operating Margin 14.36% 14.69% 13.26% 13.66% 14.52% 15.11%
Earnings before Tax (EBT) 1 13,532 14,305 14,931 13,927 15,582 17,225
Net income 1 8,930 10,066 10,539 9,630 10,796 12,013
Net margin 9.37% 9.75% 9.36% 9.46% 10.08% 10.56%
EPS 2 152.7 172.2 180.3 164.7 184.7 205.5
Free Cash Flow 1 10,319 15,014 8,338 6,080 2,695 9,044
FCF margin 10.82% 14.54% 7.41% 5.97% 2.52% 7.95%
FCF Conversion (EBITDA) 73.86% 97.16% 54.83% 42.83% 16.99% 51.5%
FCF Conversion (Net income) 115.55% 149.15% 79.12% 63.13% 24.96% 75.28%
Dividend per Share 2 18.00 19.00 19.00 19.00 21.00 27.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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 49,164 38,838 41,158 28,544 16,971 45,008 25,281 20,424 49,548 30,981
EBITDA - - - - - - - - - -
EBIT 1 6,121 4,441 5,049 4,357 1,968 6,148 3,637 2,188 6,582 3,455
Operating Margin 12.45% 11.43% 12.27% 15.26% 11.6% 13.66% 14.39% 10.71% 13.28% 11.15%
Earnings before Tax (EBT) 1 6,634 4,453 5,067 4,373 1,987 6,169 3,653 2,263 6,659 3,468
Net income 1 4,706 3,068 3,494 3,033 1,377 4,270 2,527 1,548 4,591 2,399
Net margin 9.57% 7.9% 8.49% 10.63% 8.11% 9.49% 10% 7.58% 9.27% 7.74%
EPS 2 80.51 52.50 59.78 51.87 23.56 73.06 43.22 26.48 78.51 41.01
Dividend per Share 9.000 9.000 9.000 - - 10.00 - - 15.00 -
Announcement Date 11/14/19 11/13/20 11/12/21 2/14/22 8/10/22 11/11/22 2/10/23 8/10/23 11/10/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 34,603 50,848 57,196 62,658 65,171 74,601
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 10,319 15,014 8,338 6,080 2,695 9,044
ROE (net income / shareholders' equity) 17.3% 16.9% 15.4% 12.4% 12.4% 12.4%
ROA (Net income/ Total Assets) 8.78% 9.15% 8.38% 7.14% 7.29% 7.25%
Assets 1 101,735 109,988 125,819 134,957 148,148 165,628
Book Value Per Share 2 945.0 1,093 1,253 1,401 1,567 1,751
Cash Flow per Share 2 715.0 870.0 978.0 1,072 1,115 1,275
Capex 1 8 70 45 28 71 129
Capex / Sales 0.01% 0.07% 0.04% 0.03% 0.07% 0.11%
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
SHINNIHON CORPORATION Stock Shinnihon Corporation
+39.08% 604M
VINCI Stock VINCI
-2.51% 68.13B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
-0.79% 57.68B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+18.78% 37.52B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.43% 30.83B
FERROVIAL SE Stock Ferrovial SE
+3.63% 27B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+15.67% 20.73B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.36% 19.52B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+68.84% 17.1B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.41% 16.98B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. 1879 Stock
  4. Financials Shinnihon Corporation