Stock 7483 DOSHISHA CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Doshisha Co.,Ltd.

Equities

7483

JP3638000004

Appliances, Tools & Housewares

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-05 am EDT 		5-day change 1st Jan Change
2,262 JPY -1.91% Intraday chart for Doshisha Co.,Ltd. -4.48% +8.54%
May. 09 Doshisha Co.,Ltd. Provides Earnings Guidance for the Six Months Ending September 2024 and Full Year Ending March 2025 CI
Jan. 31 Doshisha Co.,Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 2024 CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Capitalization 1 64,412 46,520 65,749 52,224 66,165 71,935
Enterprise Value (EV) 1 32,992 10,762 25,134 10,785 20,557 23,771
P/E ratio 15.1 x 11.2 x 10 x 10.2 x 11.8 x 12.6 x
Yield 2.9% 3.91% 2.94% 4% 3.35% -
Capitalization / Revenue 0.65 x 0.48 x 0.65 x 0.52 x 0.63 x 0.68 x
EV / Revenue 0.33 x 0.11 x 0.25 x 0.11 x 0.19 x 0.22 x
EV / EBITDA 5.29 x 1.59 x 2.44 x 1.37 x 2.33 x 2.72 x
EV / FCF 7.43 x 1.46 x 3.5 x 2.72 x 3.07 x 7.11 x
FCF Yield 13.5% 68.4% 28.6% 36.8% 32.6% 14.1%
Price to Book 0.93 x 0.67 x 0.9 x 0.69 x 0.85 x 0.87 x
Nbr of stocks (in thousands) 37,297 36,343 35,141 34,839 34,141 34,141
Reference price 2 1,727 1,280 1,871 1,499 1,938 2,107
Announcement Date 6/28/19 6/29/20 6/30/21 6/29/22 6/30/23 6/28/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Net sales 1 98,668 96,238 101,257 101,027 105,709 105,824
EBITDA 1 6,235 6,754 10,280 7,860 8,805 8,730
EBIT 1 5,563 5,996 9,517 7,110 8,053 7,927
Operating Margin 5.64% 6.23% 9.4% 7.04% 7.62% 7.49%
Earnings before Tax (EBT) 1 6,218 6,237 9,733 7,596 8,341 8,412
Net income 1 4,263 4,211 6,588 5,132 5,621 5,784
Net margin 4.32% 4.38% 6.51% 5.08% 5.32% 5.47%
EPS 2 114.5 114.6 186.6 146.5 164.3 167.3
Free Cash Flow 1 4,439 7,365 7,184 3,972 6,701 3,343
FCF margin 4.5% 7.65% 7.09% 3.93% 6.34% 3.16%
FCF Conversion (EBITDA) 71.2% 109.05% 69.88% 50.54% 76.1% 38.3%
FCF Conversion (Net income) 104.14% 174.9% 109.04% 77.4% 119.21% 57.8%
Dividend per Share 2 50.00 50.00 55.00 60.00 65.00 -
Announcement Date 6/28/19 6/29/20 6/30/21 6/29/22 6/30/23 6/28/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 50,189 49,046 31,355 20,626 26,655 25,749 52,404 32,333 26,362 51,860 32,847
EBITDA - - - - - - - - - - -
EBIT 1 5,203 3,953 2,708 448 2,212 1,627 3,839 3,415 2,517 4,266 2,936
Operating Margin 10.37% 8.06% 8.64% 2.17% 8.3% 6.32% 7.33% 10.56% 9.55% 8.23% 8.94%
Earnings before Tax (EBT) 1 5,322 4,155 2,795 - 2,363 - 3,954 3,451 2,596 4,384 3,001
Net income 1 3,586 2,791 1,901 440 1,590 1,051 2,641 2,350 1,738 2,931 2,039
Net margin 7.14% 5.69% 6.06% 2.13% 5.97% 4.08% 5.04% 7.27% 6.59% 5.65% 6.21%
EPS 2 101.2 79.45 54.16 - 46.30 - 77.10 68.75 50.93 85.86 59.73
Dividend per Share 25.00 30.00 - - - - 30.00 - - 35.00 -
Announcement Date 10/30/20 10/29/21 1/31/22 5/9/22 7/29/22 10/31/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 31,420 35,758 40,615 41,439 45,608 48,164
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 4,439 7,365 7,184 3,972 6,701 3,343
ROE (net income / shareholders' equity) 6.39% 6.1% 9.25% 6.93% 7.35% 7.21%
ROA (Net income/ Total Assets) 3.92% 4.33% 6.73% 4.72% 5.23% 4.93%
Assets 1 108,614 97,189 97,925 108,791 107,525 117,265
Book Value Per Share 2 1,857 1,921 2,087 2,178 2,287 2,419
Cash Flow per Share 2 1,079 1,033 1,362 1,405 1,542 1,616
Capex 1 489 255 343 420 199 68
Capex / Sales 0.5% 0.26% 0.34% 0.42% 0.19% 0.06%
Announcement Date 6/28/19 6/29/20 6/30/21 6/29/22 6/30/23 6/28/24
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 Other Appliances, Tools & Housewares

1st Jan change Capi.
DOSHISHA CO.,LTD. Stock Doshisha Co.,Ltd.
+8.54% 481M
MIDEA GROUP CO., LTD. Stock Midea Group Co., Ltd.
+17.15% 60.41B
HAIER SMART HOME CO., LTD. Stock Haier Smart Home Co., Ltd.
+26.86% 31.81B
SHARKNINJA, INC. Stock SharkNinja, Inc.
+44.48% 10.34B
SEB S.A. Stock SEB S.A.
-9.65% 6.09B
ZHEJIANG SUPOR CO., LTD. Stock Zhejiang Supor Co., Ltd.
-9.77% 5.24B
DE'LONGHI S.P.A. Stock De'Longhi S.p.A.
+4.00% 5.17B
HUSQVARNA AB Stock Husqvarna AB
+5.28% 4.76B
BREVILLE GROUP LIMITED Stock Breville Group Limited
-1.10% 2.61B
CELLO WORLD LIMITED Stock Cello World Limited
+23.15% 2.46B
Other Appliances, Tools & Housewares
  1. Stock Market
  2. Equities
  3. 7483 Stock
  4. Financials Doshisha Co.,Ltd.