Stock 6489 MAEZAWA INDUSTRIES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maezawa Industries, Inc.

Equities

6489

JP3860400005

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-17 EDT 		5-day change 1st Jan Change
1,228 JPY +1.74% Intraday chart for Maezawa Industries, Inc. -4.36% +25.18%
2023 Tranche Update on Maezawa Industries, Inc.'s Equity Buyback Plan announced on July 14, 2023. CI
2023 Maezawa Industries, Inc.'s Equity Buyback announced on July 14, 2023, has closed with 385,300 shares, representing 2.12% for ¥360 million. CI

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 8,580 6,422 6,694 11,127 10,932 12,738
Enterprise Value (EV) 1 4,596 1,931 2,122 4,302 2,988 3,376
P/E ratio 9.64 x 6.7 x 6.23 x 4.52 x 5.13 x 4.84 x
Yield 1.71% 3.52% 3.97% 3.33% 3.98% 3.99%
Capitalization / Revenue 0.3 x 0.21 x 0.22 x 0.35 x 0.35 x 0.39 x
EV / Revenue 0.16 x 0.06 x 0.07 x 0.14 x 0.1 x 0.1 x
EV / EBITDA 2.91 x 1.06 x 0.93 x 1.14 x 0.83 x 0.89 x
EV / FCF -5.86 x 4.75 x 4.16 x 1.75 x 2.04 x 1.92 x
FCF Yield -17.1% 21.1% 24% 57% 49% 52%
Price to Book 0.51 x 0.36 x 0.36 x 0.54 x 0.5 x 0.52 x
Nbr of stocks (in thousands) 18,333 18,833 18,963 18,514 18,130 18,145
Reference price 2 468.0 341.0 353.0 601.0 603.0 702.0
Announcement Date 18-08-30 19-08-29 20-08-28 21-08-27 22-08-30 23-08-30
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales 1 28,612 30,118 29,944 31,810 30,903 32,369
EBITDA 1 1,582 1,817 2,279 3,763 3,587 3,789
EBIT 1 1,090 1,321 1,778 3,222 3,039 3,227
Operating Margin 3.81% 4.39% 5.94% 10.13% 9.83% 9.97%
Earnings before Tax (EBT) 1 1,124 1,339 1,690 3,338 3,094 3,321
Net income 1 890 1,005 1,075 2,489 2,142 2,630
Net margin 3.11% 3.34% 3.59% 7.82% 6.93% 8.13%
EPS 2 48.55 50.89 56.69 133.1 117.5 145.0
Free Cash Flow 1 -784.8 406.6 509.5 2,453 1,465 1,756
FCF margin -2.74% 1.35% 1.7% 7.71% 4.74% 5.42%
FCF Conversion (EBITDA) - 22.38% 22.36% 65.18% 40.85% 46.34%
FCF Conversion (Net income) - 40.46% 47.4% 98.55% 68.4% 66.76%
Dividend per Share 2 8.000 12.00 14.00 20.00 24.00 28.00
Announcement Date 18-08-30 19-08-29 20-08-28 21-08-27 22-08-30 23-08-30
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: May 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 11,332 12,106 8,705 4,713 12,019 9,477 4,269 12,446 11,027
EBITDA - - - - - - - - - -
EBIT 1 - 57 804 1,549 -541 186 1,887 -476 390 2,421
Operating Margin - 0.5% 6.64% 17.79% -11.48% 1.55% 19.91% -11.15% 3.13% 21.96%
Earnings before Tax (EBT) 1 - 78 834 1,540 -490 229 1,927 -417 436 2,472
Net income 1 - 72 590 1,057 -31 467 1,319 -293 283 1,674
Net margin - 0.64% 4.87% 12.14% -0.66% 3.89% 13.92% -6.86% 2.27% 15.18%
EPS 2 - 3.860 32.21 58.02 -1.740 25.77 72.72 -16.18 15.67 93.10
Dividend per Share 6.000 8.000 12.00 - - 12.00 - - 14.00 -
Announcement Date - 21-01-12 22-01-13 22-04-13 22-10-13 23-01-13 23-04-14 23-10-12 24-01-12 24-04-12
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,984 4,491 4,572 6,825 7,944 9,362
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -785 407 510 2,453 1,465 1,756
ROE (net income / shareholders' equity) 5.43% 5.81% 5.92% 12.6% 10% 11.3%
ROA (Net income/ Total Assets) 2.14% 2.57% 3.38% 5.83% 5.32% 5.33%
Assets 1 41,509 39,062 31,836 42,727 40,257 49,358
Book Value Per Share 2 921.0 935.0 979.0 1,123 1,212 1,358
Cash Flow per Share 2 384.0 400.0 397.0 528.0 572.0 642.0
Capex 1 596 486 453 566 428 601
Capex / Sales 2.08% 1.61% 1.51% 1.78% 1.38% 1.86%
Announcement Date 18-08-30 19-08-29 20-08-28 21-08-27 22-08-30 23-08-30
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 Industrial Machinery

1st Jan change Capi.
MAEZAWA INDUSTRIES, INC. Stock Maezawa Industries, Inc.
+25.18% 138M
NORDSON CORPORATION Stock Nordson Corporation
+2.84% 15.47B
HAITIAN INTERNATIONAL HOLDINGS LIMITED Stock Haitian International Holdings Limited
+31.99% 5.32B
VALMET OYJ Stock Valmet Oyj
-2.80% 5.17B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD. Stock Suzhou Maxwell Technologies Co., Ltd.
-3.13% 4.8B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD. Stock Wuxi Lead Intelligent Equipment CO.,LTD.
-18.75% 4.46B
KRONES AG Stock Krones AG
+12.70% 4.33B
TOMRA SYSTEMS ASA Stock Tomra Systems ASA
+16.57% 3.97B
IHI CORPORATION Stock IHI Corporation
+44.55% 3.89B
KADANT INC. Stock Kadant Inc.
-0.46% 3.28B
Industrial Machinery
  1. Stock Market
  2. Equities
  3. 6489 Stock
  4. Financials Maezawa Industries, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW