SHIKINO HIGH-TECH CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,901 JPY | -2.21% |
|
+0.53% | -24.50% |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,752 | 8,960 | 16,590 | 8,414 | - | - |
| Enterprise Value (EV) 1 | 8,772 | 8,842 | 16,665 | 11,091 | 8,414 | 8,414 |
| P/E ratio | 56.4 x | 27.1 x | 34.7 x | 21.7 x | 14.2 x | 13 x |
| Yield | - | 0.49% | 0.4% | 0.6% | 0.79% | 0.79% |
| Capitalization / Revenue | 1.98 x | 1.67 x | 2.56 x | 1.56 x | 1.1 x | 1.04 x |
| EV / Revenue | 1.98 x | 1.67 x | 2.56 x | 1.56 x | 1.1 x | 1.04 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | 52,097,322 x | - | - | 154,044,586 x | - | - |
| FCF Yield | 0% | - | - | 0% | - | - |
| Price to Book | 7.13 x | 5.49 x | 7.97 x | 4.35 x | 2.74 x | 2.3 x |
| Nbr of stocks (in thousands) | 4,150 | 4,390 | 4,424 | 4,426 | - | - |
| Reference price 2 | 2,109 | 2,041 | 3,750 | 1,901 | 1,901 | 1,901 |
| Announcement Date | 21-05-14 | 22-05-13 | 23-05-11 | 24-05-14 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,532 | 4,425 | 5,359 | 6,476 | 7,091 | 7,662 | 8,072 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 203 | 396 | 657 | 604 | 763 | 835 |
| Operating Margin | - | 4.59% | 7.39% | 10.15% | 8.52% | 9.96% | 10.34% |
| Earnings before Tax (EBT) | - | 209 | 413 | 613 | 639 | - | - |
| Net income 1 | - | 113 | 327 | 477 | 509 | 591 | 646 |
| Net margin | - | 2.55% | 6.1% | 7.37% | 7.18% | 7.71% | 8% |
| EPS 2 | 37.97 | 37.40 | 75.35 | 108.0 | 115.2 | 133.6 | 146.0 |
| Free Cash Flow | - | 168 | - | - | 72 | - | - |
| FCF margin | - | 3.8% | - | - | 1.02% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 148.67% | - | - | 14.15% | - | - |
| Dividend per Share 2 | - | - | 10.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Announcement Date | 21-02-18 | 21-05-14 | 22-05-13 | 23-05-11 | 24-05-14 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,506 | 1,333 | 1,355 | 2,930 | 1,861 | 1,677 | 3,499 | 1,745 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 130 | 136 | 49 | 236 | 293 | 160 | 348 | 164 |
| Operating Margin | - | 5.19% | 10.2% | 3.62% | 8.05% | 15.74% | 9.54% | 9.95% | 9.4% |
| Earnings before Tax (EBT) 1 | - | 141 | 137 | 53 | 239 | 296 | 168 | 355 | 164 |
| Net income 1 | - | 85 | 94 | 33 | 163 | 204 | 118 | 248 | 109 |
| Net margin | - | 3.39% | 7.05% | 2.44% | 5.56% | 10.96% | 7.04% | 7.09% | 6.25% |
| EPS 2 | - | 19.84 | 21.66 | 7.630 | 37.14 | 46.15 | 26.91 | 56.15 | 24.76 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | - | 21-11-11 | 22-02-10 | 22-08-10 | 22-11-11 | 23-02-10 | 23-08-10 | 23-11-10 | 24-02-14 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 20 | - | 75 | - | - | - |
| Net Cash position | - | - | 118 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 168 | - | - | 72 | - | - |
| ROE (net income / shareholders' equity) | - | 11.9% | 22.8% | 25.6% | 22% | - | - |
| ROA (Net income/ Total Assets) | - | - | 10.8% | 14.4% | 11.7% | - | - |
| Assets 1 | - | - | 3,031 | 3,311 | 4,355 | - | - |
| Book Value Per Share 2 | - | 296.0 | 372.0 | 470.0 | 576.0 | 694.0 | 825.0 |
| Cash Flow per Share | - | 69.00 | 101.0 | 132.0 | 138.0 | - | - |
| Capex | - | 47 | 228 | 264 | 423 | - | - |
| Capex / Sales | - | 1.06% | 4.25% | 4.08% | 5.97% | - | - |
| Announcement Date | 21-02-18 | 21-05-14 | 22-05-13 | 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
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -24.50% | 52.3M | |
| +41.44% | 406B | |
| +35.95% | 139B | |
| +38.19% | 100B | |
| +24.81% | 22.41B | |
| +13.00% | 20.42B | |
| +43.60% | 10.82B | |
| +21.54% | 8.75B | |
| +46.17% | 5.78B | |
| +80.51% | 5.65B |
- Stock Market
- Equities
- 6614 Stock
- Financials Shikino High-Tech CO.,LTD.
