Financials Enomoto Co.,Ltd.

Equities

6928

JP3165800008

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-07-12 am EDT			5-day change	1st Jan Change
1,552 ^JPY	-0.39%		-1.02%	-0.39%

2018	Certain Shares of Enomoto Co.,Ltd. are subject to a Lock-Up Agreement Ending on 23-JUN-2018.	CI
2017	Enomoto Co.,Ltd. announced that it expects to receive ¥208.2 million in funding	CI

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,562	13,992	10,686	11,768	11,000	10,365	-	-
Enterprise Value (EV) ¹	3,217	11,865	8,470	10,858	9,076	10,365	10,365	10,365
P/E ratio	6.09 x	9.39 x	6.95 x	9.27 x	90.7 x	23 x	13 x	9.42 x
Yield	4.23%	1.92%	3.12%	3.41%	4.25%	4.57%	4.77%	4.96%
Capitalization / Revenue	0.25 x	0.61 x	0.39 x	0.4 x	0.44 x	0.41 x	0.38 x	0.36 x
EV / Revenue	0.25 x	0.61 x	0.39 x	0.4 x	0.44 x	0.41 x	0.38 x	0.36 x
EV / EBITDA	-	4.5 x	2.91 x	3.59 x	5.38 x	3.95 x	3.24 x	2.8 x
EV / FCF	8.54 x	-	-	-10.1 x	8.55 x	19.7 x	29.1 x	12.5 x
FCF Yield	11.7%	-	-	-9.93%	11.7%	5.07%	3.43%	7.98%
Price to Book	0.36 x	0.84 x	0.57 x	0.57 x	0.52 x	0.5 x	0.49 x	0.47 x
Nbr of stocks (in thousands)	6,718	6,723	6,670	6,679	6,679	6,679	-	-
Reference price ²	828.0	2,081	1,602	1,762	1,647	1,552	1,552	1,552
Announcement Date	5/8/20	5/7/21	5/10/22	5/9/23	5/13/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	22,647	22,999	27,250	29,265	25,244	25,500	27,500	29,000
EBITDA ¹	-	3,110	3,677	3,279	2,045	2,622	3,200	3,700
EBIT ¹	1,358	1,563	2,012	1,561	160	600	1,200	1,700
Operating Margin	6%	6.8%	7.38%	5.33%	0.63%	2.35%	4.36%	5.86%
Earnings before Tax (EBT)	1,160	1,457	2,083	1,664	196	-	-	-
Net income ¹	912	1,489	1,545	1,269	121	450	800	1,100
Net margin	4.03%	6.47%	5.67%	4.34%	0.48%	1.76%	2.91%	3.79%
EPS ²	135.9	221.7	230.5	190.0	18.16	67.40	119.8	164.7
Free Cash Flow ¹	651	-	-	-1,169	1,287	525	356	827
FCF margin	2.87%	-	-	-3.99%	5.1%	2.06%	1.29%	2.85%
FCF Conversion (EBITDA)	-	-	-	-	62.92%	20.02%	11.12%	22.35%
FCF Conversion (Net income)	71.38%	-	-	-	1,063.64%	116.67%	44.5%	75.18%
Dividend per Share ²	35.00	40.00	50.00	60.00	70.00	71.00	74.00	77.00
Announcement Date	5/8/20	5/7/21	5/10/22	5/9/23	5/13/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2021 S1	2021 S2	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	2025 Q1	2025 Q2	2025 S1	2025 Q3	2025 Q4	2025 S2
Net sales ¹	10,464	12,535	13,714	6,993	6,543	13,536	7,243	7,407	14,650	8,040	6,575	14,615	6,426	6,594	13,020	6,170	6,054	12,224	6,000	6,500	12,500	6,500	6,500	13,000
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	448	1,115	1,151	484	377	861	536	402	938	576	47	623	132	5	137	103	-80	23	-	200	200	200	200	400
Operating Margin	4.28%	8.9%	8.39%	6.92%	5.76%	6.36%	7.4%	5.43%	6.4%	7.16%	0.71%	4.26%	2.05%	0.08%	1.05%	1.67%	-1.32%	0.19%	-	3.08%	1.6%	3.08%	3.08%	3.08%
Earnings before Tax (EBT)	446	-	1,159	540	-	-	631	-	1,123	515	-	-	162	-	183	2	-	-	-	-	-	-	-	-
Net income	332	-	848	373	-	-	431	-	778	433	-	-	96	-	87	30	-	-	-	-	-	-	-	-
Net margin	3.17%	-	6.18%	5.33%	-	-	5.95%	-	5.31%	5.39%	-	-	1.49%	-	0.67%	0.49%	-	-	-	-	-	-	-	-
EPS	49.45	-	126.1	55.76	-	-	64.66	-	116.6	64.88	-	-	14.52	-	13.10	4.470	-	-	-	-	-	-	-	-
Dividend per Share	-	-	20.00	-	-	-	-	-	30.00	-	-	-	-	-	35.00	-	-	-	-	-	-	-	-	-
Announcement Date	10/29/20	5/7/21	10/29/21	2/4/22	5/10/22	5/10/22	8/1/22	10/31/22	10/31/22	2/6/23	5/9/23	5/9/23	7/31/23	10/30/23	10/30/23	2/5/24	5/13/24	5/13/24	-	-	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	2,345	2,127	2,216	910	1,924	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	651	-	-	-1,169	1,287	525	356	827
ROE (net income / shareholders' equity)	6%	9.2%	8.7%	6.5%	0.6%	-	-	-
ROA (Net income/ Total Assets)	5.84%	6.27%	7.37%	5.62%	0.88%	-	-	-
Assets ¹	15,606	23,746	20,968	22,572	13,807	-	-	-
Book Value Per Share ²	2,321	2,487	2,791	3,081	3,139	3,131	3,180	3,270
Cash Flow per Share	355.0	452.0	479.0	447.0	300.0	-	-	-
Capex ¹	1,706	2,472	2,841	2,979	1,955	1,855	2,000	2,000
Capex / Sales	7.53%	10.75%	10.43%	10.18%	7.75%	7.27%	7.27%	6.9%
Announcement Date	5/8/20	5/7/21	5/10/22	5/9/23	5/13/24	-	-	-

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

Ratings for Enomoto Co.,Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1,552 JPY

Average target price

2,000 JPY

Spread / Average Target

+28.87%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electronic Component

	1st Jan change	Capi.
ENOMOTO CO.,LTD.	-0.39%	65.63M
HON HAI PRECISION INDUSTRY CO., LTD.	+106.70%	96.32B
AMPHENOL CORPORATION	+41.84%	83.52B
MURATA MANUFACTURING CO., LTD	+19.51%	43.67B
LUXSHARE PRECISION INDUSTRY CO., LTD.	+18.78%	41.47B
LENS TECHNOLOGY CO., LTD.	+49.17%	13.52B
JABIL INC.	-9.36%	12.98B
COHERENT CORP.	+80.45%	11.7B
EOPTOLINK TECHNOLOGY INC., LTD.	+129.83%	11.36B
BYD ELECTRONIC (INTERNATIONAL) COMPANY LIMITED	+0.82%	10.72B

Electronic Component