EIWA CORPORATION |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,238 JPY | 0.00% |
|
+1.77% | +10.41% |
| 2023 | Eiwa Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2014 | Eiwa Corporation cancelled the acquisition of Tobukiki K.K. from Takemitsu Koyama and others. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,025 | 5,924 | 5,753 | 7,835 | 7,962 | 8,132 |
| Enterprise Value (EV) 1 | 3,523 | 2,981 | 1,889 | 1,858 | 2,150 | 2,391 |
| P/E ratio | 8.22 x | 6.3 x | 5.1 x | 6.73 x | 7.46 x | 6.16 x |
| Yield | 2.73% | 3.42% | 4.07% | 3.15% | 3.1% | 4.12% |
| Capitalization / Revenue | 0.18 x | 0.16 x | 0.15 x | 0.2 x | 0.21 x | 0.2 x |
| EV / Revenue | 0.1 x | 0.08 x | 0.05 x | 0.05 x | 0.06 x | 0.06 x |
| EV / EBITDA | 3.04 x | 1.93 x | 1.07 x | 1.03 x | 1.31 x | 1.21 x |
| EV / FCF | 107 x | 4.87 x | 1.85 x | 0.84 x | 9.15 x | 6.68 x |
| FCF Yield | 0.94% | 20.6% | 54.1% | 119% | 10.9% | 15% |
| Price to Book | 0.64 x | 0.6 x | 0.54 x | 0.66 x | 0.62 x | 0.58 x |
| Nbr of stocks (in thousands) | 6,329 | 6,329 | 6,329 | 6,329 | 6,329 | 6,329 |
| Reference price 2 | 952.0 | 936.0 | 909.0 | 1,238 | 1,258 | 1,285 |
| Announcement Date | 6/28/18 | 6/24/19 | 6/26/20 | 6/28/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 34,367 | 37,394 | 37,682 | 39,159 | 37,378 | 41,284 |
| EBITDA 1 | 1,158 | 1,547 | 1,771 | 1,799 | 1,638 | 1,976 |
| EBIT 1 | 1,064 | 1,470 | 1,709 | 1,742 | 1,562 | 1,894 |
| Operating Margin | 3.1% | 3.93% | 4.54% | 4.45% | 4.18% | 4.59% |
| Earnings before Tax (EBT) 1 | 1,167 | 1,484 | 1,746 | 1,790 | 1,608 | 1,987 |
| Net income 1 | 733 | 941 | 1,127 | 1,164 | 1,067 | 1,320 |
| Net margin | 2.13% | 2.52% | 2.99% | 2.97% | 2.85% | 3.2% |
| EPS 2 | 115.8 | 148.7 | 178.1 | 183.9 | 168.6 | 208.6 |
| Free Cash Flow 1 | 33 | 612.6 | 1,021 | 2,211 | 235 | 357.9 |
| FCF margin | 0.1% | 1.64% | 2.71% | 5.65% | 0.63% | 0.87% |
| FCF Conversion (EBITDA) | 2.85% | 39.6% | 57.67% | 122.89% | 14.35% | 18.11% |
| FCF Conversion (Net income) | 4.5% | 65.1% | 90.62% | 189.94% | 22.02% | 27.11% |
| Dividend per Share 2 | 26.00 | 32.00 | 37.00 | 39.00 | 39.00 | 53.00 |
| Announcement Date | 6/28/18 | 6/24/19 | 6/26/20 | 6/28/21 | 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 | 16,924 | 16,232 | 15,771 | 9,472 | 7,919 | 17,399 | 9,943 | 8,841 | 19,190 | 11,132 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 648 | 457 | 368 | 386 | 68 | 450 | 448 | 365 | 893 | 686 |
| Operating Margin | 3.83% | 2.82% | 2.33% | 4.08% | 0.86% | 2.59% | 4.51% | 4.13% | 4.65% | 6.16% |
| Earnings before Tax (EBT) 1 | 680 | 480 | 391 | 403 | 93 | 485 | 479 | 397 | 945 | 710 |
| Net income 1 | 444 | 299 | 237 | 267 | 42 | 297 | 319 | 263 | 626 | 472 |
| Net margin | 2.62% | 1.84% | 1.5% | 2.82% | 0.53% | 1.71% | 3.21% | 2.97% | 3.26% | 4.24% |
| EPS 2 | 70.30 | 47.27 | 37.50 | 42.17 | 6.710 | 47.03 | 50.33 | 41.65 | 99.00 | 74.54 |
| Dividend per Share | 10.00 | 5.000 | 10.00 | - | - | 10.00 | - | - | 15.00 | - |
| Announcement Date | 11/7/19 | 11/6/20 | 11/8/21 | 2/4/22 | 8/3/22 | 11/8/22 | 2/7/23 | 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 | - | - | - | - | - | - |
| Net Cash position 1 | 2,502 | 2,943 | 3,864 | 5,977 | 5,812 | 5,741 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 33 | 613 | 1,021 | 2,211 | 235 | 358 |
| ROE (net income / shareholders' equity) | 8.13% | 9.79% | 10.9% | 10.3% | 8.66% | 9.87% |
| ROA (Net income/ Total Assets) | 2.91% | 3.83% | 4.25% | 4.08% | 3.48% | 3.95% |
| Assets 1 | 25,175 | 24,599 | 26,505 | 28,546 | 30,697 | 33,456 |
| Book Value Per Share 2 | 1,477 | 1,560 | 1,698 | 1,876 | 2,019 | 2,207 |
| Cash Flow per Share 2 | 534.0 | 585.0 | 710.0 | 1,019 | 1,046 | 1,025 |
| Capex 1 | 20 | 34 | 31 | 28 | 242 | 93 |
| Capex / Sales | 0.06% | 0.09% | 0.08% | 0.07% | 0.65% | 0.23% |
| Announcement Date | 6/28/18 | 6/24/19 | 6/26/20 | 6/28/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +10.41% | 87.16M | |
| +0.44% | 30.64B | |
| +26.33% | 8.71B | |
| +11.38% | 8.02B | |
| +19.39% | 5.47B | |
| +13.60% | 3.8B | |
| +3.41% | 3.46B | |
| -17.81% | 3.43B | |
| +15.00% | 3.16B | |
| -10.23% | 2.69B |
- Stock Market
- Equities
- 9857 Stock
- Financials Eiwa Corporation
