Valuation Rheon Automatic Machinery Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-09-09 EDT			5-day change	1st Jan Change
1,341.00 ^JPY	-1.03%		-4.21%	-10.84%

05-14	Rheon Automatic Machinery Co., Ltd. Announces Dividend for the Fiscal Year Ended March 31, 2024, Payable on June 27, 2024 and Provides Dividend Guidance for the Second Quarter of Fiscal Year Ending March 31, 2025	CI
05-14	Rheon Automatic Machinery Co., Ltd. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2025	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	31,971	31,461	27,287	34,984	41,964	36,380	-	-
Change	-	-1.59%	-13.27%	28.21%	19.95%	-13.31%	-	-
Enterprise Value (EV)	28,539	26,120	19,352	25,482	30,004	36,380	36,380	36,380
Change	-	-8.48%	-25.91%	31.67%	17.75%	21.25%	0%	0%
P/E ratio	16.2x	19.6x	18.4x	12.8x	11.4x	8.76x	7.99x	7.35x
PBR	1.29x	1.18x	0.96x	1.12x	1.17x	0.94x	0.86x	0.79x
PEG	-	-1.1x	-2.42x	0.2x	0.3x	0.7x	0.83x	0.84x
Capitalization / Revenue	1.19x	1.41x	1.03x	0.99x	1.11x	0.88x	0.84x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.84x	0.8x
EV / EBITDA	7.3x	-	-	6.09x	4.88x	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.22x	5.73x	5.31x
EV / FCF	46x	-16x	-	11.2x	11.2x	-	-	-
FCF Yield	0%	-0%	-	0%	0%	-	-	-
Dividend per Share ²	22	17	16	31	42	42	50	55
Rate of return	1.84%	1.45%	1.57%	2.38%	2.69%	3.1%	3.69%	4.06%
EPS ²	73.59	60.03	55.47	102.1	137	154.6	169.5	184.4
Distribution rate	29.9%	28.3%	28.8%	30.4%	30.7%	27.2%	29.5%	29.8%
Net sales ¹	26,896	22,280	26,585	35,269	37,703	41,150	43,400	45,650
EBITDA	3,908	-	-	4,184	6,151	-	-	-
EBIT ¹	2,887	1,404	1,099	3,007	4,883	5,850	6,350	6,850
Net income ¹	1,971	1,608	1,486	2,737	3,675	4,150	4,550	4,950
Net Debt	-3,432	-5,341	-7,935	-9,502	-11,960	-	-	-
Reference price ²	1,193.00	1,174.00	1,018.00	1,305.00	1,563.00	1,355.00	1,355.00	1,355.00
Nbr of stocks (in thousands)	26,799	26,798	26,805	26,808	26,849	26,848	-	-
Announcement Date	5/13/20	5/11/21	5/12/22	5/22/23	5/14/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RHEON AUTOMATIC MACHINERY CO., LTD.	8.76x	-	-	+3.10%	256M
NORDSON CORPORATION	29.07x	5.9x	18.93x	+1.14%	13.97B
IHI CORPORATION	12.18x	0.8x	6.74x	+1.80%	6.62B
VALMET OYJ	13.04x	0.97x	7.05x	+5.92%	4.83B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	10.43x	1.61x	6.64x	+3.71%	4.45B
TOMRA SYSTEMS ASA	44.98x	3.16x	17.14x	+1.24%	4.21B
KRONES AG	13.15x	0.64x	6.25x	+2.15%	4.06B
KADANT INC.	31.51x	3.53x	16.31x	-	3.54B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	20.55x	1.22x	10.63x	+1.63%	3.14B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	13.59x	1.08x	7.83x	+2.48%	3.09B
Average	19.73x	2.10x	10.84x	+2.57%	4.82B
Weighted average by Cap.	21.99x	2.82x	12.22x	+2.25%