Stock 3551 DYNIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dynic Corporation

Equities

3551

JP3493000008

Paper Products

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-17 EDT 		5-day change 1st Jan Change
822 JPY +1.73% Intraday chart for Dynic Corporation +8.87% +14.80%
2023 Dynic Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2022 Tranche Update on Dynic Corporation's Equity Buyback Plan announced on May 16, 2022. CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 9,017 6,093 6,517 7,042 6,271 6,324
Enterprise Value (EV) 1 23,917 21,578 23,584 23,729 21,881 22,941
P/E ratio 10.3 x 8.51 x 8.99 x 7.63 x 6.53 x 12.2 x
Yield 2.35% 3.48% 3.25% 3.01% 3.38% 3.31%
Capitalization / Revenue 0.23 x 0.15 x 0.16 x 0.2 x 0.16 x 0.15 x
EV / Revenue 0.6 x 0.53 x 0.58 x 0.66 x 0.56 x 0.55 x
EV / EBITDA 11.1 x 9.62 x 9.8 x 10.7 x 7.51 x 10.1 x
EV / FCF 27.9 x -67.6 x -37.2 x 62.4 x 63 x -18.8 x
FCF Yield 3.58% -1.48% -2.69% 1.6% 1.59% -5.31%
Price to Book 0.45 x 0.31 x 0.35 x 0.35 x 0.29 x 0.28 x
Nbr of stocks (in thousands) 8,475 8,475 8,475 8,475 8,474 8,366
Reference price 2 1,064 719.0 769.0 831.0 740.0 756.0
Announcement Date 18-06-28 19-06-27 20-06-29 21-06-28 22-06-29 23-06-28
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 40,020 40,426 40,866 35,865 38,945 41,552
EBITDA 1 2,156 2,242 2,406 2,209 2,913 2,279
EBIT 1 945 951 994 796 1,444 755
Operating Margin 2.36% 2.35% 2.43% 2.22% 3.71% 1.82%
Earnings before Tax (EBT) 1 1,336 1,041 898 1,284 1,476 814
Net income 1 877 716 725 923 960 519
Net margin 2.19% 1.77% 1.77% 2.57% 2.47% 1.25%
EPS 2 103.5 84.49 85.55 108.9 113.3 61.85
Free Cash Flow 1 857.2 -319.4 -634.6 380 347.1 -1,218
FCF margin 2.14% -0.79% -1.55% 1.06% 0.89% -2.93%
FCF Conversion (EBITDA) 39.76% - - 17.2% 11.92% -
FCF Conversion (Net income) 97.75% - - 41.17% 36.16% -
Dividend per Share 2 25.00 25.00 25.00 25.00 25.00 25.00
Announcement Date 18-06-28 19-06-27 20-06-29 21-06-28 22-06-29 23-06-28
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 20,420 17,520 19,208 9,696 10,227 20,796 10,598 10,286 20,450 10,977
EBITDA - - - - - - - - - -
EBIT 1 447 246 721 327 323 449 112 268 418 480
Operating Margin 2.19% 1.4% 3.75% 3.37% 3.16% 2.16% 1.06% 2.61% 2.04% 4.37%
Earnings before Tax (EBT) 1 331 187 936 414 431 600 179 455 664 421
Net income 1 231 87 679 288 324 465 122 332 482 304
Net margin 1.13% 0.5% 3.53% 2.97% 3.17% 2.24% 1.15% 3.23% 2.36% 2.77%
EPS 2 27.26 10.22 80.17 33.89 38.33 55.25 14.68 39.71 57.62 36.35
Dividend per Share - - - - - - - - - -
Announcement Date 19-11-13 20-11-12 21-11-11 22-02-09 22-08-09 22-11-11 23-02-09 23-08-09 23-11-13 24-02-13
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net Debt 1 14,900 15,485 17,067 16,687 15,610 16,617
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.911 x 6.907 x 7.094 x 7.554 x 5.359 x 7.291 x
Free Cash Flow 1 857 -319 -635 380 347 -1,218
ROE (net income / shareholders' equity) 4.19% 3.16% 3.63% 4.46% 4.32% 2.12%
ROA (Net income/ Total Assets) 1.09% 1.08% 1.16% 0.95% 1.7% 0.84%
Assets 1 80,260 66,052 62,635 97,291 56,544 61,493
Book Value Per Share 2 2,382 2,351 2,226 2,395 2,510 2,738
Cash Flow per Share 2 470.0 400.0 417.0 345.0 470.0 486.0
Capex 1 1,425 1,405 1,111 1,392 1,433 1,335
Capex / Sales 3.56% 3.48% 2.72% 3.88% 3.68% 3.21%
Announcement Date 18-06-28 19-06-27 20-06-29 21-06-28 22-06-29 23-06-28
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 Paper Mills & Products

1st Jan change Capi.
DYNIC CORPORATION Stock Dynic Corporation
+14.80% 44.24M
SHANDONG SUNPAPER CO., LTD. Stock Shandong Sunpaper Co., Ltd.
+28.51% 6.05B
SYLVAMO CORPORATION Stock Sylvamo Corporation
+43.15% 2.89B
PT PABRIK KERTAS TJIWI KIMIA TBK Stock PT Pabrik Kertas Tjiwi Kimia Tbk
+17.12% 1.67B
YFY INC. Stock YFY Inc.
-5.67% 1.59B
YUEYANG FOREST & PAPER CO., LTD. Stock Yueyang Forest & Paper Co., Ltd.
-13.92% 1.24B
HANGZHOU HUAWANG NEW MATERIAL TECHNOLOGY CO.,LTD. Stock Hangzhou Huawang New Material Technology Co.,Ltd.
+24.15% 1.08B
SHANDONG BOHUI PAPER INDUSTRY CO.,LTD. Stock Shandong Bohui Paper Industry Co.,Ltd.
-3.22% 1.03B
CLEARWATER PAPER CORPORATION Stock Clearwater Paper Corporation
+42.50% 858M
MCC MEILI CLOUD COMPUTING INDUSTRY INVESTMENT CO., LTD Stock MCC Meili Cloud Computing Industry Investment Co., Ltd
-23.06% 819M
Paper Mills & Products
  1. Stock Market
  2. Equities
  3. 3551 Stock
  4. Financials Dynic Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW