DIJET INDUSTRIAL CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 840 JPY | +0.24% |
|
-0.47% | +2.69% |
| 2023 | Dijet Industrial Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2017 | Dijet Industrial Co., Ltd. announces an Equity Buyback for 265 shares. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,821 | 5,071 | 3,695 | 3,899 | 3,177 | 2,511 |
| Enterprise Value (EV) 1 | 8,471 | 8,589 | 8,517 | 8,775 | 8,173 | 7,361 |
| P/E ratio | 14.1 x | 12.5 x | 23.4 x | -6.06 x | 49.6 x | 6.94 x |
| Yield | 1.53% | 1.76% | 1.21% | - | 1.4% | 2.96% |
| Capitalization / Revenue | 0.59 x | 0.51 x | 0.41 x | 0.55 x | 0.39 x | 0.29 x |
| EV / Revenue | 0.86 x | 0.86 x | 0.94 x | 1.24 x | 1.01 x | 0.84 x |
| EV / EBITDA | 6.41 x | 6.62 x | 7.04 x | 18.4 x | 8.78 x | 5.67 x |
| EV / FCF | 5.11 x | 24.4 x | -13.8 x | -21.7 x | -116 x | 24.6 x |
| FCF Yield | 19.6% | 4.1% | -7.25% | -4.61% | -0.87% | 4.07% |
| Price to Book | 0.78 x | 0.68 x | 0.51 x | 0.56 x | 0.44 x | 0.33 x |
| Nbr of stocks (in thousands) | 2,973 | 2,973 | 2,972 | 2,972 | 2,972 | 2,972 |
| Reference price 2 | 1,958 | 1,706 | 1,243 | 1,312 | 1,069 | 845.0 |
| Announcement Date | 6/27/18 | 6/25/19 | 6/26/20 | 6/25/21 | 6/28/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 9,889 | 9,998 | 9,046 | 7,092 | 8,067 | 8,803 |
| EBITDA 1 | 1,321 | 1,297 | 1,210 | 478 | 931 | 1,298 |
| EBIT 1 | 512 | 452 | 214 | -540 | 10 | 288 |
| Operating Margin | 5.18% | 4.52% | 2.37% | -7.61% | 0.12% | 3.27% |
| Earnings before Tax (EBT) 1 | 566 | 491 | 246 | -524 | 89 | 389 |
| Net income 1 | 413 | 407 | 158 | -643 | 64 | 362 |
| Net margin | 4.18% | 4.07% | 1.75% | -9.07% | 0.79% | 4.11% |
| EPS 2 | 138.9 | 136.9 | 53.16 | -216.3 | 21.53 | 121.8 |
| Free Cash Flow 1 | 1,659 | 352.1 | -617.8 | -404.9 | -70.75 | 299.6 |
| FCF margin | 16.78% | 3.52% | -6.83% | -5.71% | -0.88% | 3.4% |
| FCF Conversion (EBITDA) | 125.61% | 27.15% | - | - | - | 23.08% |
| FCF Conversion (Net income) | 401.76% | 86.52% | - | - | - | 82.77% |
| Dividend per Share 2 | 30.00 | 30.00 | 15.00 | - | 15.00 | 25.00 |
| Announcement Date | 6/27/18 | 6/25/19 | 6/26/20 | 6/25/21 | 6/28/22 | 6/28/23 |
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 | 4,676 | 3,334 | 3,821 | 1,966 | 2,072 | 4,311 | 2,130 | 2,043 | 4,033 | 2,087 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 247 | -311 | -175 | 11 | 3 | 174 | 5 | 22 | 5 | -29 |
| Operating Margin | 5.28% | -9.33% | -4.58% | 0.56% | 0.14% | 4.04% | 0.23% | 1.08% | 0.12% | -1.39% |
| Earnings before Tax (EBT) 1 | 228 | -319 | -172 | -2 | 45 | 304 | -19 | 71 | 51 | -48 |
| Net income 1 | 149 | -497 | -204 | -14 | 36 | 271 | -24 | 37 | -51 | -76 |
| Net margin | 3.19% | -14.91% | -5.34% | -0.71% | 1.74% | 6.29% | -1.13% | 1.81% | -1.26% | -3.64% |
| EPS 2 | 50.28 | -167.4 | -68.71 | -4.750 | 12.40 | 91.32 | -8.010 | 12.70 | -17.43 | -25.62 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/19 | 11/6/20 | 11/5/21 | 2/4/22 | 8/5/22 | 11/4/22 | 2/3/23 | 8/4/23 | 11/7/23 | 2/6/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2,650 | 3,518 | 4,822 | 4,876 | 4,996 | 4,850 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.006 x | 2.712 x | 3.985 x | 10.2 x | 5.366 x | 3.737 x |
| Free Cash Flow 1 | 1,659 | 352 | -618 | -405 | -70.8 | 300 |
| ROE (net income / shareholders' equity) | 5.76% | 5.45% | 2.15% | -9.08% | 0.91% | 4.93% |
| ROA (Net income/ Total Assets) | 2.01% | 1.69% | 0.78% | -2.03% | 0.04% | 1.11% |
| Assets 1 | 20,548 | 24,086 | 20,223 | 31,645 | 165,375 | 32,648 |
| Book Value Per Share 2 | 2,502 | 2,522 | 2,427 | 2,339 | 2,415 | 2,522 |
| Cash Flow per Share 2 | 682.0 | 567.0 | 423.0 | 531.0 | 404.0 | 417.0 |
| Capex 1 | 288 | 1,215 | 1,114 | 941 | 331 | 386 |
| Capex / Sales | 2.91% | 12.15% | 12.31% | 13.27% | 4.1% | 4.38% |
| Announcement Date | 6/27/18 | 6/25/19 | 6/26/20 | 6/25/21 | 6/28/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.69% | 16.02M | |
| +69.26% | 4.11B | |
| +0.81% | 2.05B | |
| +2.45% | 2.03B | |
| +5.77% | 2B | |
| +4.90% | 1.53B | |
| -7.48% | 1.53B | |
| +17.84% | 1.36B | |
| -32.37% | 1.24B | |
| -19.81% | 1.21B |
- Stock Market
- Equities
- 6138 Stock
- Financials Dijet Industrial Co., Ltd.
