Stock 2286 HAYASHIKANE SANGYO CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hayashikane Sangyo Co.,Ltd.

Equities

2286

JP3772200006

Fishing & Farming

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-11 am EDT 		5-day change 1st Jan Change
520 JPY +0.58% Intraday chart for Hayashikane Sangyo Co.,Ltd. -1.14% -7.31%
2023 Tranche Update on Hayashikane Sangyo Co.,Ltd.'s Equity Buyback Plan announced on September 15, 2023. CI
2023 Hayashikane Sangyo Co.,Ltd.'s Equity Buyback announced on September 15, 2023, has closed with 215,300 shares, representing 2.44% for ¥117.77 million. CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Capitalization 1 5,146 4,977 5,810 4,502 4,146 4,963
Enterprise Value (EV) 1 15,753 17,024 14,713 13,019 13,669 11,725
P/E ratio 5.96 x 5.69 x 4.52 x 6.36 x 12.4 x 6.7 x
Yield 2.6% 2.68% 2.29% 2.93% 3.19% -
Capitalization / Revenue 0.12 x 0.11 x 0.13 x 0.11 x 0.1 x 0.1 x
EV / Revenue 0.35 x 0.38 x 0.33 x 0.32 x 0.32 x 0.25 x
EV / EBITDA 7.83 x 8.97 x 9.54 x 8.19 x 12.6 x 8.18 x
EV / FCF -36 x -10.5 x 9.74 x 84.1 x -12.9 x 4.27 x
FCF Yield -2.78% -9.51% 10.3% 1.19% -7.74% 23.4%
Price to Book 0.66 x 0.64 x 0.62 x 0.46 x 0.42 x 0.45 x
Nbr of stocks (in thousands) 8,903 8,903 8,857 8,792 8,822 8,631
Reference price 2 578.0 559.0 656.0 512.0 470.0 575.0
Announcement Date 6/26/19 6/26/20 6/29/21 6/27/22 6/26/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Net sales 1 44,401 45,175 44,366 40,389 42,544 47,376
EBITDA 1 2,012 1,897 1,543 1,589 1,087 1,433
EBIT 1 1,184 1,075 616 729 352 699
Operating Margin 2.67% 2.38% 1.39% 1.8% 0.83% 1.48%
Earnings before Tax (EBT) 1 1,189 1,033 1,284 1,063 453 1,039
Net income 1 864 874 1,291 707 333 749
Net margin 1.95% 1.93% 2.91% 1.75% 0.78% 1.58%
EPS 2 97.06 98.18 145.2 80.48 37.80 85.88
Free Cash Flow 1 -437.9 -1,619 1,511 154.9 -1,059 2,748
FCF margin -0.99% -3.58% 3.41% 0.38% -2.49% 5.8%
FCF Conversion (EBITDA) - - 97.93% 9.75% - 191.75%
FCF Conversion (Net income) - - 117.04% 21.91% - 366.86%
Dividend per Share 2 15.00 15.00 15.00 15.00 15.00 -
Announcement Date 6/26/19 6/26/20 6/29/21 6/27/22 6/26/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 22,373 20,204 11,865 9,315 20,873 12,732 11,054 23,749 13,883
EBITDA - - - - - - - - -
EBIT 1 628 558 485 14 55 486 280 746 438
Operating Margin 2.81% 2.76% 4.09% 0.15% 0.26% 3.82% 2.53% 3.14% 3.15%
Earnings before Tax (EBT) 1 1,480 667 514 68 50 536 372 850 636
Net income 1 1,003 412 349 53 11 393 285 625 450
Net margin 4.48% 2.04% 2.94% 0.57% 0.05% 3.09% 2.58% 2.63% 3.24%
EPS 2 112.7 46.98 39.71 6.090 1.290 44.63 32.40 71.09 51.83
Dividend per Share - - - - - - - - -
Announcement Date 11/13/20 11/12/21 2/14/22 8/10/22 11/14/22 2/13/23 8/10/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Net Debt 1 10,607 12,047 8,903 8,517 9,523 6,762
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.272 x 6.351 x 5.77 x 5.36 x 8.761 x 4.719 x
Free Cash Flow 1 -438 -1,619 1,511 155 -1,059 2,748
ROE (net income / shareholders' equity) 11.3% 10.9% 14.5% 7.56% 3.38% 7.13%
ROA (Net income/ Total Assets) 2.49% 2.25% 1.32% 1.65% 0.83% 1.57%
Assets 1 34,757 38,903 97,825 42,791 40,300 47,832
Book Value Per Share 2 878.0 875.0 1,059 1,111 1,126 1,285
Cash Flow per Share 2 261.0 216.0 280.0 222.0 95.60 291.0
Capex 1 805 881 1,060 391 337 539
Capex / Sales 1.81% 1.95% 2.39% 0.97% 0.79% 1.14%
Announcement Date 6/26/19 6/26/20 6/29/21 6/27/22 6/26/23 6/26/24
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 Animal Feed

1st Jan change Capi.
HAYASHIKANE SANGYO CO.,LTD. Stock Hayashikane Sangyo Co.,Ltd.
-7.31% 27.59M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+0.18% 10.25B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.54% 5.76B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
+23.47% 5.49B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
+7.96% 5.48B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-32.38% 2.28B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
+0.36% 1.87B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-30.53% 1.02B
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+45.35% 1B
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-22.31% 821M
Animal Feed
  1. Stock Market
  2. Equities
  3. 2286 Stock
  4. Financials Hayashikane Sangyo Co.,Ltd.