HIROSE ELECTRIC CO.,LTD. Financials Hirose Electric Co.,Ltd. Deutsche Boerse AG
Equities
HRO
JP3799000009
Electronic Equipment & Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111 EUR | 0.00% |
|
+6.73% | +11.00% |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 406,192 | 617,384 | 631,422 | 594,537 | 523,854 | 658,903 | - | - |
| Enterprise Value (EV) 1 | 355,631 | 432,675 | 427,078 | 511,987 | 439,439 | 504,422 | 498,238 | 501,496 |
| P/E ratio | 26.6 x | 31 x | 20.2 x | 17.2 x | 20 x | 22.9 x | 20 x | 18.1 x |
| Yield | 2.14% | 1.41% | 2.46% | 2.9% | 2.84% | 2.52% | 2.72% | 2.82% |
| Capitalization / Revenue | 3.34 x | 4.62 x | 3.86 x | 3.24 x | 3.17 x | 3.74 x | 3.47 x | 3.28 x |
| EV / Revenue | 2.92 x | 3.24 x | 2.61 x | 2.79 x | 2.66 x | 2.87 x | 2.63 x | 2.5 x |
| EV / EBITDA | 9.83 x | 9.69 x | 7.47 x | 8.07 x | 8.64 x | 9.28 x | 8.19 x | 7.65 x |
| EV / FCF | 31.1 x | 19.7 x | 14 x | 18.9 x | 48.9 x | 20.3 x | 16.2 x | 14.5 x |
| FCF Yield | 3.21% | 5.07% | 7.13% | 5.3% | 2.04% | 4.92% | 6.17% | 6.88% |
| Price to Book | 1.33 x | 1.89 x | 1.85 x | 1.7 x | 1.44 x | 1.77 x | 1.7 x | 1.63 x |
| Nbr of stocks (in thousands) | 36,267 | 36,274 | 35,354 | 34,426 | 33,830 | 33,825 | - | - |
| Reference price 2 | 11,200 | 17,020 | 17,860 | 17,270 | 15,485 | 19,480 | 19,480 | 19,480 |
| Announcement Date | 5/28/20 | 5/6/21 | 5/6/22 | 5/8/23 | 5/7/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 121,765 | 133,538 | 163,671 | 183,224 | 165,509 | 176,000 | 189,788 | 200,931 |
| EBITDA 1 | 36,177 | 44,654 | 57,172 | 63,455 | 50,864 | 54,378 | 60,866 | 65,521 |
| EBIT 1 | 20,358 | 27,885 | 40,765 | 46,751 | 34,017 | 37,987 | 43,574 | 47,811 |
| Operating Margin | 16.72% | 20.88% | 24.91% | 25.52% | 20.55% | 21.58% | 22.96% | 23.79% |
| Earnings before Tax (EBT) 1 | 21,205 | 28,332 | 43,081 | 48,591 | 38,761 | 40,819 | 46,516 | 50,407 |
| Net income 1 | 15,305 | 19,916 | 31,437 | 34,648 | 26,480 | 29,069 | 33,097 | 36,302 |
| Net margin | 12.57% | 14.91% | 19.21% | 18.91% | 16% | 16.52% | 17.44% | 18.07% |
| EPS 2 | 420.4 | 549.1 | 885.4 | 1,002 | 772.4 | 850.6 | 971.7 | 1,075 |
| Free Cash Flow 1 | 11,420 | 21,923 | 30,468 | 27,139 | 8,985 | 24,815 | 30,747 | 34,479 |
| FCF margin | 9.38% | 16.42% | 18.62% | 14.81% | 5.43% | 14.1% | 16.2% | 17.16% |
| FCF Conversion (EBITDA) | 31.57% | 49.1% | 53.29% | 42.77% | 17.66% | 45.63% | 50.52% | 52.62% |
| FCF Conversion (Net income) | 74.62% | 110.08% | 96.92% | 78.33% | 33.93% | 85.37% | 92.9% | 94.98% |
| Dividend per Share 2 | 240.0 | 240.0 | 440.0 | 500.0 | 440.0 | 490.9 | 529.7 | 549.6 |
| Announcement Date | 5/28/20 | 5/6/21 | 5/6/22 | 5/8/23 | 5/7/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S2 | 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 | 2026 Q1 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 61,036 | 72,502 | 79,188 | 42,816 | 41,667 | 84,483 | 46,574 | 48,130 | 94,704 | 47,461 | 41,059 | 88,520 | 40,455 | 42,455 | 82,910 | 42,252 | 40,347 | 82,599 | 40,814 | 44,290 | 82,243 | 45,654 | 44,627 | 87,443 | 44,369 | 90,366 | 93,645 |
| EBITDA 1 | - | - | 23,525 | 28,084 | - | - | - | - | - | 35,514 | - | - | - | - | - | - | 14,254 | 11,075 | - | 11,697 | 13,482 | - | 14,568 | 13,314 | - | 14,679 | - | - |
| EBIT 1 | 8,824 | 12,893 | 14,992 | 19,792 | 11,226 | 9,747 | 20,973 | 12,971 | 14,199 | 27,170 | 12,497 | 7,084 | 19,581 | 9,057 | 8,134 | 17,191 | 10,040 | 6,786 | 16,826 | 8,312 | 9,757 | 17,822 | 10,745 | 9,272 | 19,486 | 10,704 | 22,593 | 23,356 |
| Operating Margin | - | 21.12% | 20.68% | 24.99% | 26.22% | 23.39% | 24.83% | 27.85% | 29.5% | 28.69% | 26.33% | 17.25% | 22.12% | 22.39% | 19.16% | 20.73% | 23.76% | 16.82% | 20.37% | 20.37% | 22.03% | 21.67% | 23.54% | 20.78% | 22.28% | 24.13% | 25% | 24.94% |
| Earnings before Tax (EBT) 1 | - | 12,887 | 15,445 | 20,384 | 11,784 | 10,913 | 22,697 | 14,507 | 14,740 | 29,247 | 11,737 | 7,607 | 19,344 | 10,652 | 9,028 | 19,680 | 10,954 | 8,127 | 19,081 | 9,322 | 10,479 | 19,062 | 11,553 | 9,787 | 21,059 | 11,431 | 23,973 | 24,736 |
| Net income 1 | 6,732 | 9,338 | 10,578 | 14,797 | 8,990 | 7,650 | 16,640 | 10,052 | 10,584 | 20,636 | 8,594 | 5,418 | 14,012 | 6,021 | 6,576 | 12,597 | 8,117 | 5,766 | 13,883 | 6,347 | 7,319 | 13,538 | 8,123 | 7,006 | 14,962 | 8,091 | 17,024 | 17,572 |
| Net margin | - | 15.3% | 14.59% | 18.69% | 21% | 18.36% | 19.7% | 21.58% | 21.99% | 21.79% | 18.11% | 13.2% | 15.83% | 14.88% | 15.49% | 15.19% | 19.21% | 14.29% | 16.81% | 15.55% | 16.53% | 16.46% | 17.79% | 15.7% | 17.11% | 18.24% | 18.84% | 18.76% |
| EPS 2 | - | 257.5 | 291.6 | 415.0 | 254.0 | 216.4 | 470.4 | 286.9 | 307.3 | 594.2 | 249.9 | 157.9 | 407.8 | 174.9 | 191.0 | 365.9 | 236.2 | 170.3 | - | 178.7 | 215.1 | 387.0 | 230.3 | 194.4 | 414.0 | 228.8 | 487.0 | 495.0 |
| Dividend per Share 2 | - | 120.0 | - | 160.0 | - | 280.0 | 280.0 | - | 220.0 | 220.0 | - | 280.0 | - | - | 220.0 | 220.0 | - | 220.0 | - | - | 245.0 | - | - | 245.0 | - | - | - | - |
| Announcement Date | 5/28/20 | 11/2/20 | 5/6/21 | 11/1/21 | 1/31/22 | 5/6/22 | 5/6/22 | 8/1/22 | 11/2/22 | 11/2/22 | 2/1/23 | 5/8/23 | 5/8/23 | 8/1/23 | 11/1/23 | 11/1/23 | 2/1/24 | 5/7/24 | 5/7/24 | - | - | - | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 50,561 | 184,709 | 204,344 | 82,550 | 84,415 | 154,482 | 160,666 | 157,408 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 11,420 | 21,923 | 30,468 | 27,139 | 8,985 | 24,815 | 30,747 | 34,479 |
| ROE (net income / shareholders' equity) | 5% | 6.3% | 9.4% | 10% | 7.4% | 7.83% | 8.8% | 9.18% |
| ROA (Net income/ Total Assets) | 6.2% | 7.95% | 11.3% | 12.2% | 9.63% | 6.87% | 7.8% | 8.15% |
| Assets 1 | 246,872 | 250,654 | 279,222 | 283,845 | 274,906 | 423,329 | 424,321 | 445,428 |
| Book Value Per Share 2 | 8,436 | 8,987 | 9,675 | 10,161 | 10,764 | 11,021 | 11,441 | 11,936 |
| Cash Flow per Share 2 | 855.0 | 1,011 | 1,347 | 1,485 | 1,264 | 1,283 | 1,425 | 1,527 |
| Capex 1 | 18,689 | 13,895 | 13,855 | 19,553 | 32,064 | 19,629 | 19,314 | 19,717 |
| Capex / Sales | 15.35% | 10.41% | 8.47% | 10.67% | 19.37% | 11.15% | 10.18% | 9.81% |
| Announcement Date | 5/28/20 | 5/6/21 | 5/6/22 | 5/8/23 | 5/7/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
19,480
JPY
Average target price
20,404
JPY
Spread / Average Target
+4.74%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +103.83% | 92.04B | |
| +42.06% | 83.74B | |
| +26.33% | 42.44B | |
| +25.31% | 40.7B | |
| +54.85% | 13.3B | |
| -7.32% | 13.08B | |
| +84.88% | 12.11B | |
| +131.12% | 10.98B | |
| -3.14% | 10.45B |
- Stock Market
- Equities
- 6806 Stock
- HRO Stock
- Financials Hirose Electric Co.,Ltd.
