Stock 1950 NIPPON DENSETSU KOGYO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nippon Densetsu Kogyo Co., Ltd.

Equities

1950

JP3736200001

Construction & Engineering

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-14 EDT 		5-day change 1st Jan Change
1,991 JPY -2.74% Intraday chart for Nippon Densetsu Kogyo Co., Ltd. -5.05% 0.00%
05-03 Nippon Densetsu Kogyo's Attributable Profit Climbs 40% in Fiscal Year Ended March MT
04-30 Nippon Densetsu Kogyo Co., Ltd. Provides Dividend for the Fiscal Year Ended March 31, 2024 and Guidance for the Fiscal Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 141,633 129,522 119,072 97,310 97,372 120,715 - -
Enterprise Value (EV) 1 101,713 94,293 76,415 52,123 55,127 125,728 120,715 120,715
P/E ratio 14.4 x 11.5 x 12.5 x 18.6 x 13.6 x 13 x 12.5 x 12.1 x
Yield 1.52% 1.76% 1.91% 1.96% 2.34% 2.2% 2.22% 2.3%
Capitalization / Revenue 0.78 x 0.65 x 0.61 x 0.56 x 0.57 x 0.65 x 0.59 x 0.58 x
EV / Revenue 0.78 x 0.65 x 0.61 x 0.56 x 0.57 x 0.65 x 0.59 x 0.58 x
EV / EBITDA - - - - - - - -
EV / FCF 20,951,621 x -48,692,596 x 8,715,524 x 14,308,217 x -43,979,933 x - - -
FCF Yield 0% -0% 0% 0% -0% - - -
Price to Book 0.91 x 0.8 x 0.69 x 0.56 x 0.55 x 0.68 x - -
Nbr of stocks (in thousands) 61,473 61,472 61,472 61,472 61,472 58,972 - -
Reference price 2 2,304 2,107 1,937 1,583 1,584 2,047 2,047 2,047
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 4/30/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 182,464 198,244 195,695 173,569 172,100 194,031 203,500 208,800
EBITDA - - - - - - - -
EBIT 1 14,851 16,495 14,188 7,454 9,658 13,448 14,250 14,750
Operating Margin 8.14% 8.32% 7.25% 4.29% 5.61% 6.93% 7% 7.06%
Earnings before Tax (EBT) 1 15,716 17,681 15,197 8,317 10,965 15,441 14,700 15,200
Net income 1 9,823 11,274 9,546 5,222 7,171 10,042 10,100 10,400
Net margin 5.38% 5.69% 4.88% 3.01% 4.17% 5.18% 4.96% 4.98%
EPS 2 159.8 183.4 155.3 84.96 116.7 164.4 164.3 169.2
Free Cash Flow 6,760 -2,660 13,662 6,801 -2,214 - - -
FCF margin 3.7% -1.34% 6.98% 3.92% -1.29% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 68.82% - 143.12% 130.24% - - - -
Dividend per Share 2 35.00 37.00 37.00 31.00 37.00 47.00 45.50 47.00
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 4/30/24 - -
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 55,133 143,111 59,067 136,628 35,902 63,683 41,580 68,306 109,886 25,506 35,383 60,889 40,833 70,378 111,211 28,577 42,462 71,039 46,472 76,520 122,992
EBITDA - - - - - - - - - - - - - - - - - - - - -
EBIT 1 1,621 14,874 2,724 11,464 173 -1,539 2,334 6,659 8,993 -1,798 578 -1,220 1,284 9,594 10,878 -1,274 1,595 321 2,842 10,285 13,127
Operating Margin 2.94% 10.39% 4.61% 8.39% 0.48% -2.42% 5.61% 9.75% 8.18% -7.05% 1.63% -2% 3.14% 13.63% 9.78% -4.46% 3.76% 0.45% 6.12% 13.44% 10.67%
Earnings before Tax (EBT) 1 2,055 15,626 3,308 11,889 177 -1,122 2,685 6,754 9,439 -1,435 709 -726 1,799 9,892 11,691 -974 1,666 692 3,301 11,448 14,749
Net income 1 1,022 10,252 1,915 7,631 7 -1,077 2,128 4,171 6,299 -884 396 -488 1,134 6,525 7,659 -478 961 483 2,035 7,524 9,559
Net margin 1.85% 7.16% 3.24% 5.59% 0.02% -1.69% 5.12% 6.11% 5.73% -3.47% 1.12% -0.8% 2.78% 9.27% 6.89% -1.67% 2.26% 0.68% 4.38% 9.83% 7.77%
EPS 16.63 - 31.17 - - -17.54 34.64 - - -14.39 - -7.940 18.46 - - -7.790 - 7.870 33.09 - -
Dividend per Share - - - - - - - - - - - - - - - - - - - - -
Announcement Date 10/31/19 4/28/20 10/30/20 4/28/21 10/29/21 10/29/21 1/31/22 4/28/22 4/28/22 7/29/22 10/31/22 10/31/22 1/31/23 4/28/23 4/28/23 7/31/23 10/31/23 10/31/23 1/31/24 4/30/24 4/30/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 39,920 35,229 42,657 45,187 42,245 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 6,760 -2,660 13,662 6,801 -2,214 - - -
ROE (net income / shareholders' equity) 6.5% 7.1% 5.7% 3% 4.1% 5.5% - -
ROA (Net income/ Total Assets) 6.38% 6.91% 5.87% 3.33% 4.2% 5.48% - -
Assets 1 153,862 163,151 162,642 157,013 170,699 183,306 - -
Book Value Per Share 2,529 2,625 2,791 2,804 2,883 3,151 - -
Cash Flow per Share 218.0 243.0 218.0 146.0 176.0 226.0 - -
Capex 1 4,067 5,811 5,908 2,713 15,448 3,500 3,500 3,500
Capex / Sales 2.23% 2.93% 3.02% 1.56% 8.98% 1.82% 1.72% 1.68%
Announcement Date 4/26/19 4/28/20 4/28/21 4/28/22 4/28/23 4/30/24 - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nippon Densetsu Kogyo Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2,047
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
NIPPON DENSETSU KOGYO CO., LTD. Stock Nippon Densetsu Kogyo Co., Ltd.
0.00% 773M
VINCI Stock VINCI
+1.80% 71.31B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
-5.02% 54.23B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+23.00% 38.86B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+15.38% 31.94B
FERROVIAL SE Stock Ferrovial SE
+9.33% 27.7B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+19.89% 21.72B
WSP GLOBAL INC. Stock WSP Global Inc.
+17.68% 19.92B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+73.40% 17.56B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+35.06% 18.01B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. 1950 Stock
  4. Financials Nippon Densetsu Kogyo Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW