IWAKI CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,476 JPY | +2.74% |
|
+2.15% | +19.21% |
| 03-04 | Iwaki’s Nine-Month Profit Drops 10% | MT |
| 03-04 | Iwaki Co., Ltd. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,466 | 18,898 | 19,901 | 23,964 | 28,541 | 54,670 | - | - |
| Enterprise Value (EV) 1 | 15,952 | 13,789 | 14,536 | 17,262 | 22,277 | 54,670 | 54,670 | 54,670 |
| P/E ratio | 9.45 x | 8.93 x | 9.52 x | 10 x | 6.48 x | 13 x | 12.4 x | 11.6 x |
| Yield | 3.18% | 3.55% | 3.21% | 3.06% | 4.7% | 2.34% | 2.42% | 2.58% |
| Capitalization / Revenue | 0.7 x | 0.66 x | 0.71 x | 0.74 x | 0.76 x | 1.2 x | 1.13 x | 1.06 x |
| EV / Revenue | 0.7 x | 0.66 x | 0.71 x | 0.74 x | 0.76 x | 1.2 x | 1.13 x | 1.06 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | -12,388,777 x | 11,322,883 x | 15,921,008 x | 11,416,920 x | 29,545,543 x | - | - | - |
| FCF Yield | -0% | 0% | 0% | 0% | 0% | - | - | - |
| Price to Book | 1.03 x | 0.92 x | 0.89 x | 0.95 x | 0.99 x | 1.72 x | 1.57 x | 1.43 x |
| Nbr of stocks (in thousands) | 22,490 | 22,026 | 22,039 | 21,905 | 21,972 | 22,080 | - | - |
| Reference price 2 | 910.0 | 858.0 | 903.0 | 1,094 | 1,299 | 2,476 | 2,476 | 2,476 |
| Announcement Date | 19-05-14 | 20-05-14 | 21-05-13 | 22-05-13 | 23-05-12 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 29,171 | 28,636 | 28,162 | 32,439 | 37,730 | 45,500 | 48,500 | 51,500 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,337 | 2,114 | 1,706 | 2,139 | 2,443 | 5,500 | 6,000 | 6,500 |
| Operating Margin | 8.01% | 7.38% | 6.06% | 6.59% | 6.47% | 12.09% | 12.37% | 12.62% |
| Earnings before Tax (EBT) | 2,845 | 2,700 | 2,596 | 3,107 | 5,166 | - | - | - |
| Net income 1 | 2,163 | 2,122 | 2,091 | 2,396 | 4,398 | 4,200 | 4,400 | 4,700 |
| Net margin | 7.41% | 7.41% | 7.42% | 7.39% | 11.66% | 9.23% | 9.07% | 9.13% |
| EPS 2 | 96.25 | 96.06 | 94.90 | 109.4 | 200.4 | 190.2 | 199.3 | 212.9 |
| Free Cash Flow | -1,652 | 1,669 | 1,250 | 2,099 | 966 | - | - | - |
| FCF margin | -5.66% | 5.83% | 4.44% | 6.47% | 2.56% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 78.65% | 59.78% | 87.6% | 21.96% | - | - | - |
| Dividend per Share 2 | 28.90 | 30.50 | 29.00 | 33.50 | 61.00 | 58.00 | 60.00 | 64.00 |
| Announcement Date | 19-05-14 | 20-05-14 | 21-05-13 | 22-05-13 | 23-05-12 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,086 | 14,550 | 13,159 | 15,580 | 8,347 | 8,390 | 17,810 | 9,316 | 11,107 | 22,436 | 11,247 | 11,817 | 23,064 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,041 | 1,073 | 711 | 1,058 | 888 | 744 | 1,185 | 704 | 1,451 | 2,805 | 1,720 | 975 | 2,695 |
| Operating Margin | 7.39% | 7.37% | 5.4% | 6.79% | 10.64% | 8.87% | 6.65% | 7.56% | 13.06% | 12.5% | 15.29% | 8.25% | 11.68% |
| Earnings before Tax (EBT) | 1,396 | - | 1,282 | 1,602 | 1,117 | 1,160 | 3,506 | 1,170 | 1,782 | 3,271 | 1,854 | - | - |
| Net income | 1,024 | 1,098 | 1,068 | 1,191 | 861 | 974 | 2,987 | 1,037 | 1,222 | 2,188 | 1,430 | - | - |
| Net margin | 7.27% | 7.55% | 8.12% | 7.64% | 10.32% | 11.61% | 16.77% | 11.13% | 11% | 9.75% | 12.71% | - | - |
| EPS | 46.22 | - | 48.50 | 54.36 | 39.29 | 44.47 | 136.2 | 47.16 | 55.65 | 99.46 | 64.77 | - | - |
| Dividend per Share | 13.00 | - | 8.000 | 12.00 | - | - | 27.00 | - | - | 21.00 | - | - | - |
| Announcement Date | 19-11-14 | 20-05-14 | 20-11-12 | 21-11-12 | 22-02-14 | 22-08-10 | 22-11-14 | 23-02-14 | 23-08-10 | 23-11-14 | 24-02-14 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 4,514 | 5,109 | 5,365 | 6,702 | 6,264 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -1,652 | 1,669 | 1,250 | 2,099 | 966 | - | - | - |
| ROE (net income / shareholders' equity) | 11.3% | 10.5% | 9.7% | 10.1% | 16.3% | - | - | - |
| ROA (Net income/ Total Assets) | 9.52% | 8.51% | 7.13% | 8.53% | 9.45% | - | - | - |
| Assets 1 | 22,727 | 24,936 | 29,331 | 28,098 | 46,559 | - | - | - |
| Book Value Per Share 2 | 887.0 | 930.0 | 1,019 | 1,149 | 1,313 | 1,436 | 1,577 | 1,730 |
| Cash Flow per Share | 123.0 | 125.0 | 128.0 | 144.0 | 242.0 | - | - | - |
| Capex 1 | 1,627 | 691 | 839 | 611 | 948 | 1,000 | 1,000 | 1,000 |
| Capex / Sales | 5.58% | 2.41% | 2.98% | 1.88% | 2.51% | 2.2% | 2.06% | 1.94% |
| Announcement Date | 19-05-14 | 20-05-14 | 21-05-13 | 22-05-13 | 23-05-12 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +19.21% | 347M | |
| +1.64% | 16.7B | |
| +13.44% | 6.16B | |
| +6.33% | 4.74B | |
| -11.93% | 4.71B | |
| +1.25% | 2.96B | |
| +35.04% | 1.95B | |
| +46.33% | 1.24B | |
| -0.75% | 1.19B | |
| +23.68% | 1.06B |
- Stock Market
- Equities
- 6237 Stock
- Financials Iwaki Co., Ltd.
