Stock 7433 HAKUTO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hakuto Co., Ltd.

Equities

7433

JP3766400000

Semiconductors

Delayed Japan Exchange
Other stock markets
 01:57:25 2024-05-16 EDT 		5-day change 1st Jan Change
5,040 JPY -0.40% Intraday chart for Hakuto Co., Ltd. -2.90% -7.55%
01-19 Japan's space programs and moon missions RE
2023 Japan's moon transportation startup ispace delays NASA-partnered mission to 2026 RE

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 32,582 24,498 19,876 26,354 48,108 91,856
Enterprise Value (EV) 1 30,876 25,276 38,824 37,846 62,622 117,189
P/E ratio 10.1 x 9.89 x 13.8 x 8.6 x 9.87 x 10.4 x
Yield 2.56% 3.41% 5.17% 3.91% 6.53% 5.7%
Capitalization / Revenue 0.24 x 0.17 x 0.13 x 0.16 x 0.25 x 0.39 x
EV / Revenue 0.22 x 0.18 x 0.25 x 0.23 x 0.33 x 0.5 x
EV / EBITDA 6.68 x 5.84 x 12 x 8.21 x 7.69 x 8.61 x
EV / FCF -26.7 x -19.7 x -2.38 x 5.51 x -91.8 x -23.9 x
FCF Yield -3.74% -5.07% -42.1% 18.2% -1.09% -4.19%
Price to Book 0.61 x 0.44 x 0.37 x 0.45 x 0.78 x 1.44 x
Nbr of stocks (in thousands) 20,859 20,885 20,554 20,589 19,620 18,689
Reference price 2 1,562 1,173 967.0 1,280 2,452 4,915
Announcement Date 6/27/18 6/26/19 7/10/20 6/24/21 6/24/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 137,578 140,123 153,182 165,413 191,495 233,624
EBITDA 1 4,620 4,328 3,241 4,610 8,139 13,618
EBIT 1 3,711 3,643 2,416 3,807 7,305 12,712
Operating Margin 2.7% 2.6% 1.58% 2.3% 3.81% 5.44%
Earnings before Tax (EBT) 1 4,478 3,544 2,145 4,397 7,260 12,146
Net income 1 3,259 2,473 1,439 3,064 4,970 8,929
Net margin 2.37% 1.76% 0.94% 1.85% 2.6% 3.82%
EPS 2 154.9 118.6 70.01 148.9 248.5 470.5
Free Cash Flow 1 -1,156 -1,281 -16,333 6,874 -682.1 -4,910
FCF margin -0.84% -0.91% -10.66% 4.16% -0.36% -2.1%
FCF Conversion (EBITDA) - - - 149.11% - -
FCF Conversion (Net income) - - - 224.34% - -
Dividend per Share 2 40.00 40.00 50.00 50.00 160.0 280.0
Announcement Date 6/27/18 6/26/19 7/10/20 6/24/21 6/24/22 6/27/23
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 72,269 75,619 91,428 48,009 55,787 114,780 60,259 44,784 93,223 47,150
EBITDA - - - - - - - - - -
EBIT 1 1,708 1,653 4,171 1,989 3,809 7,200 3,782 1,996 4,715 1,623
Operating Margin 2.36% 2.19% 4.56% 4.14% 6.83% 6.27% 6.28% 4.46% 5.06% 3.44%
Earnings before Tax (EBT) 1 1,578 1,521 4,155 2,016 3,975 7,316 3,298 560 4,588 1,547
Net income 1 1,105 1,014 2,849 1,398 2,808 5,141 2,329 6 3,019 989
Net margin 1.53% 1.34% 3.12% 2.91% 5.03% 4.48% 3.86% 0.01% 3.24% 2.1%
EPS 2 53.78 49.33 140.0 71.03 146.3 269.1 123.0 0.3600 161.4 52.78
Dividend per Share 30.00 25.00 60.00 - - 120.0 - - 140.0 -
Announcement Date 10/31/19 11/12/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net Debt 1 - 778 18,948 11,492 14,514 25,333
Net Cash position 1 1,706 - - - - -
Leverage (Debt/EBITDA) - 0.1798 x 5.846 x 2.493 x 1.783 x 1.86 x
Free Cash Flow 1 -1,156 -1,281 -16,333 6,874 -682 -4,910
ROE (net income / shareholders' equity) 6.13% 4.57% 2.65% 5.47% 8.31% 14.2%
ROA (Net income/ Total Assets) 2.84% 2.63% 1.51% 2.08% 3.68% 5.73%
Assets 1 114,932 94,034 95,285 147,166 134,937 155,875
Book Value Per Share 2 2,568 2,658 2,628 2,818 3,143 3,416
Cash Flow per Share 2 452.0 370.0 717.0 868.0 949.0 896.0
Capex 1 522 385 390 173 422 459
Capex / Sales 0.38% 0.27% 0.25% 0.1% 0.22% 0.2%
Announcement Date 6/27/18 6/26/19 7/10/20 6/24/21 6/24/22 6/27/23
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 Semiconductor Wholesale

1st Jan change Capi.
HAKUTO CO., LTD. Stock Hakuto Co., Ltd.
-7.55% 613M
WT MICROELECTRONICS CO., LTD. Stock WT Microelectronics Co., Ltd.
+10.67% 4.82B
WPG HOLDINGS LIMITED Stock WPG Holdings Limited
+7.23% 4.57B
MACNICA HOLDINGS, INC. Stock Macnica Holdings, Inc.
-12.89% 2.51B
RYOYO RYOSAN HOLDINGS,INC. Stock Ryoyo Ryosan Holdings,Inc.
0.00% 1.11B
CHANG WAH ELECTROMATERIALS INC. Stock Chang Wah Electromaterials Inc.
+41.26% 1.02B
WAH LEE INDUSTRIAL CORPORATION Stock Wah Lee Industrial Corporation
+26.77% 919M
TOKYO ELECTRON DEVICE LIMITED Stock Tokyo Electron Device Limited
-3.64% 959M
WUHAN P&S INFORMATION TECHNOLOGY CO., LTD. Stock Wuhan P&S Information Technology Co., Ltd.
-18.49% 775M
INFOTMIC CO.,LTD Stock Infotmic Co.,Ltd
-27.29% 580M
Semiconductor Wholesale
  1. Stock Market
  2. Equities
  3. 7433 Stock
  4. Financials Hakuto Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW