NIPPON CHEMICAL INDUSTRIAL CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,378 JPY | -1.74% |
|
-0.38% | +26.12% |
| 2023 | Nippon Chemical Industrial Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2017 | Nippon Chemical Industrial Co., Ltd. announces an Equity Buyback for 260 shares. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,267 | 19,527 | 26,194 | 21,239 | 17,458 | 21,349 | - | - |
| Enterprise Value (EV) 1 | 22,781 | 26,121 | 31,773 | 28,146 | 26,393 | 21,817 | 21,349 | 21,349 |
| P/E ratio | 8.02 x | 10.5 x | 12 x | 5.68 x | 20.4 x | 13.7 x | 13.2 x | 11.7 x |
| Yield | 3.57% | 3.15% | 2.35% | 3.52% | 3.53% | 2.83% | 2.89% | 2.89% |
| Capitalization / Revenue | 0.48 x | 0.54 x | 0.76 x | 0.57 x | 0.46 x | 0.57 x | 0.54 x | 0.52 x |
| EV / Revenue | 0.48 x | 0.54 x | 0.76 x | 0.57 x | 0.46 x | 0.57 x | 0.54 x | 0.52 x |
| EV / EBITDA | - | - | - | 3,038,858 x | 3,776,294 x | - | - | - |
| EV / FCF | -7.7 x | -33.4 x | 25.6 x | -7 x | -13.2 x | 10.7 x | -128 x | -47.4 x |
| FCF Yield | -13% | -3% | 3.91% | -14.3% | -7.58% | 9.34% | -0.78% | -2.11% |
| Price to Book | 0.49 x | 0.55 x | 0.67 x | 0.51 x | 0.41 x | 0.48 x | 0.49 x | 0.47 x |
| Nbr of stocks (in thousands) | 8,796 | 8,796 | 8,796 | 8,802 | 8,813 | 8,822 | - | - |
| Reference price 2 | 1,963 | 2,220 | 2,978 | 2,413 | 1,981 | 2,420 | 2,420 | 2,420 |
| Announcement Date | 19-05-14 | 20-05-15 | 21-05-13 | 22-05-12 | 23-05-11 | 24-05-14 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 36,157 | 36,243 | 34,642 | 37,275 | 38,075 | 38,538 | 39,700 | 41,250 |
| EBITDA | - | - | - | 6,989 | 4,623 | - | - | - |
| EBIT 1 | 3,084 | 2,481 | 2,783 | 3,921 | 1,292 | 2,264 | 2,400 | 2,700 |
| Operating Margin | 8.53% | 6.85% | 8.03% | 10.52% | 3.39% | 5.87% | 6.05% | 6.55% |
| Earnings before Tax (EBT) | 2,956 | 2,511 | 2,948 | 3,182 | 1,286 | 2,225 | 2,300 | 2,800 |
| Net income 1 | 2,154 | 1,857 | 2,182 | 3,735 | 855 | 1,590 | 1,615 | 1,820 |
| Net margin | 5.96% | 5.12% | 6.3% | 10.02% | 2.25% | 4.13% | 4.07% | 4.41% |
| EPS 2 | 244.9 | 211.2 | 248.1 | 424.5 | 97.13 | 180.4 | 183.1 | 206.3 |
| Free Cash Flow 1 | -2,241 | -585 | 1,023 | -3,036 | -1,323 | 2,037 | -167 | -450 |
| FCF margin | -6.2% | -1.61% | 2.95% | -8.14% | -3.47% | 5.29% | -0.42% | -1.09% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 46.88% | - | - | 128.11% | - | - |
| Dividend per Share 2 | 70.00 | 70.00 | 70.00 | 85.00 | 70.00 | 70.00 | 70.00 | 70.00 |
| Announcement Date | 19-05-14 | 20-05-15 | 21-05-13 | 22-05-12 | 23-05-11 | 24-05-14 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,302 | 17,941 | 16,112 | 18,530 | 9,225 | 19,397 | 9,029 | 8,849 | 17,878 | 9,711 | 9,942 | 19,653 | 9,817 | 8,605 | 18,422 | 8,930 | 9,742 | 18,672 | 9,989 | 9,877 | 19,866 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,642 | 839 | 914 | 1,869 | 844 | 2,312 | 1,081 | 528 | 1,609 | 905 | 87 | 992 | 569 | -269 | 300 | 349 | 454 | 803 | 844 | 617 | 1,461 |
| Operating Margin | 8.97% | 4.68% | 5.67% | 10.09% | 9.15% | 11.92% | 11.97% | 5.97% | 9% | 9.32% | 0.88% | 5.05% | 5.8% | -3.13% | 1.63% | 3.91% | 4.66% | 4.3% | 8.45% | 6.25% | 7.35% |
| Earnings before Tax (EBT) | 1,586 | - | 884 | - | - | 2,829 | 1,066 | - | - | 1,000 | - | 1,082 | 577 | - | - | 434 | - | 819 | 838 | - | - |
| Net income | 1,121 | - | 650 | - | - | 2,025 | 835 | - | - | 698 | - | 735 | 405 | - | - | 287 | - | 611 | 632 | - | - |
| Net margin | 6.13% | - | 4.03% | - | - | 10.44% | 9.25% | - | - | 7.19% | - | 3.74% | 4.13% | - | - | 3.21% | - | 3.27% | 6.33% | - | - |
| EPS | 127.5 | - | 73.99 | - | - | 230.3 | 94.79 | - | - | 79.37 | - | 83.47 | 46.00 | - | - | 32.68 | - | 69.33 | 71.63 | - | - |
| Dividend per Share | 35.00 | - | 35.00 | - | - | 35.00 | - | - | - | - | - | 35.00 | - | - | - | - | - | 35.00 | - | - | - |
| Announcement Date | 19-11-08 | 20-05-15 | 20-11-10 | 21-05-13 | 21-11-10 | 21-11-10 | 22-02-08 | 22-05-12 | 22-05-12 | 22-08-09 | 22-11-10 | 22-11-10 | 23-02-10 | 23-05-11 | 23-05-11 | 23-08-09 | 23-11-10 | 23-11-10 | 24-02-08 | 24-05-14 | 24-05-14 |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 5,514 | 6,594 | 5,579 | 6,907 | 8,935 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.9883 x | 1.933 x | - | - | - |
| Free Cash Flow 1 | -2,241 | -585 | 1,023 | -3,036 | -1,323 | 2,037 | -167 | -450 |
| ROE (net income / shareholders' equity) | 6.2% | 5.2% | 5.8% | 9.2% | 2% | 3.6% | 3.8% | 4.5% |
| ROA (Net income/ Total Assets) | 4.79% | 3.87% | 3.4% | 5.5% | 1.97% | 3.19% | - | - |
| Assets 1 | 45,003 | 47,956 | 64,162 | 67,966 | 43,394 | 49,842 | - | - |
| Book Value Per Share 2 | 4,036 | 4,067 | 4,443 | 4,757 | 4,793 | 5,106 | 4,978 | 5,138 |
| Cash Flow per Share | 490.0 | 513.0 | 575.0 | 772.0 | 475.0 | 598.0 | - | - |
| Capex 1 | 4,873 | 5,361 | 4,193 | 4,407 | 4,288 | 4,115 | 5,500 | 5,500 |
| Capex / Sales | 13.48% | 14.79% | 12.1% | 11.82% | 11.26% | 10.68% | 13.85% | 13.33% |
| Announcement Date | 19-05-14 | 20-05-15 | 21-05-13 | 22-05-12 | 23-05-11 | 24-05-14 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,420
JPY
Average target price
2,900
JPY
Spread / Average Target
+19.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +26.12% | 138M | |
| +6.11% | 106B | |
| -4.67% | 63.67B | |
| +73.81% | 49.32B | |
| +15.46% | 38.56B | |
| +5.46% | 32.65B | |
| +11.59% | 20.08B | |
| +13.74% | 17.01B | |
| +20.05% | 15.41B | |
| +5.02% | 14.41B |
- Stock Market
- Equities
- 4092 Stock
- Financials Nippon Chemical Industrial Co., Ltd.
