Stock 6525 KOKUSAI ELECTRIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kokusai Electric Corporation

Equities

6525

JP3293330001

Semiconductor Equipment & Testing

Delayed Japan Exchange
Other stock markets
 09:51:14 2024-06-02 pm EDT 		5-day change 1st Jan Change
4,235 JPY -1.51% Intraday chart for Kokusai Electric Corporation +5.48% +38.17%
May. 22 Kokusai Electric to Issue New Shares Worth Over 1 Billion Yen as Restricted Stock Compensation; Shares Down 3% MT
May. 10 Kokusai Electric Corporation Announces Dividend for the Fiscal Year Ended March 31, 2024, Payable on June 28, 2024 and Provides Dividend Guidance for the Fiscal Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2024 2025 2026
Capitalization 1 1,004,876 - -
Enterprise Value (EV) 1 974,790 976,938 961,543
P/E ratio 43.3 x 31.3 x 21.7 x
Yield 0.26% 0.81% 1.24%
Capitalization / Revenue 5.39 x 4.55 x 3.72 x
EV / Revenue 5.39 x 4.42 x 3.56 x
EV / EBITDA 23.4 x 16.9 x 12.8 x
EV / FCF -108 x 82.5 x 21.9 x
FCF Yield -0.92% 1.21% 4.57%
Price to Book 5.21 x 4.72 x 4.17 x
Nbr of stocks (in thousands) 233,692 - -
Reference price 2 4,300 4,300 4,300
Announcement Date 5/10/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2023 2024 2025 2026
Net sales 1 245,721 180,838 221,067 270,204
EBITDA 1 - 41,690 57,865 74,957
EBIT 1 - 30,745 45,856 64,580
Operating Margin - 17% 20.74% 23.9%
Earnings before Tax (EBT) 1 - 29,757 45,054 63,151
Net income 1 40,305 22,374 31,884 45,874
Net margin 16.4% 12.37% 14.42% 16.98%
EPS 2 - 96.82 137.4 197.9
Free Cash Flow 1 - -9,008 11,845 43,912
FCF margin - -4.98% 5.36% 16.25%
FCF Conversion (EBITDA) - - 20.47% 58.58%
FCF Conversion (Net income) - - 37.15% 95.72%
Dividend per Share 2 - 11.00 34.83 53.43
Announcement Date 9/21/23 5/10/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 44,995 77,705 53,956 49,177 103,133 52,580 53,850 55,325 59,150
EBITDA - - - - - - - - -
EBIT 1 9,368 13,373 10,689 6,683 17,372 11,240 11,500 11,425 12,375
Operating Margin 20.82% 17.21% 19.81% 13.59% 16.84% 21.38% 21.36% 20.65% 20.92%
Earnings before Tax (EBT) 1 9,145 12,872 10,742 6,143 16,885 8,500 - - -
Net income 1 6,158 8,813 7,914 5,647 13,561 7,333 8,200 8,500 9,300
Net margin 13.69% 11.34% 14.67% 11.48% 13.15% 13.95% 15.23% 15.36% 15.72%
EPS 2 26.73 38.25 34.29 24.28 58.57 29.67 33.49 32.20 36.06
Dividend per Share - - - - - - - - -
Announcement Date 11/9/23 11/9/23 2/9/24 5/10/24 5/10/24 - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2023 2024 2025 2026
Net Debt 1 - 399 - -
Net Cash position 1 - - 27,939 43,333
Leverage (Debt/EBITDA) - 0.009571 x - -
Free Cash Flow 1 - -9,008 11,845 43,912
ROE (net income / shareholders' equity) - 12.8% 16.5% 21.1%
ROA (Net income/ Total Assets) - 5.97% 10.4% 12.8%
Assets 1 - 374,486 306,188 358,872
Book Value Per Share 2 - 804.0 911.0 1,032
Cash Flow per Share 2 - 144.0 166.0 240.0
Capex 1 - 11,950 19,600 7,675
Capex / Sales - 6.61% 8.87% 2.84%
Announcement Date 9/21/23 5/10/24 - -
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 Kokusai Electric Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
4,300 JPY
Average target price
5,074 JPY
Spread / Average Target
+18.01%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+38.17% 6.39B
DISCO CORPORATION Stock Disco Corporation
+71.18% 42.38B
ASM INTERNATIONAL N.V. Stock ASM International N.V.
+36.23% 34.17B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-19.14% 27.22B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+19.39% 21.51B
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+162.07% 11.28B
BE SEMICONDUCTOR INDUSTRIES N.V. Stock BE Semiconductor Industries N.V.
-1.06% 11.28B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-15.53% 11.11B
PIOTECH INC. Stock Piotech Inc.
-19.90% 4.81B
ACM RESEARCH (SHANGHAI), INC. Stock ACM Research (Shanghai), Inc.
-27.29% 4.57B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. 6525 Stock
  4. Financials Kokusai Electric Corporation