Stock 9663 NAGAWA CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NAGAWA Co., Ltd.

Equities

9663

JP3648700007

Homebuilding

Delayed Japan Exchange
Other stock markets
 11:54:45 2024-07-09 pm EDT 		5-day change 1st Jan Change
7,640 JPY -0.65% Intraday chart for NAGAWA Co., Ltd. -0.39% +7.15%
Mar. 26 NAGAWA Co., Ltd. announced that it has received ¥1.0995 billion in funding from Taiyo Kisokogyo Co.,Ltd., Keisei Electric Railway Co., Ltd. CI
Mar. 11 Tranche Update on NAGAWA Co., Ltd.'s Equity Buyback Plan announced on March 8, 2024. CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Capitalization 1 91,179 106,775 138,804 157,552 107,357 124,403
Enterprise Value (EV) 1 75,440 92,200 125,174 144,754 96,486 117,233
P/E ratio 34.3 x 50.6 x 45.7 x 52.3 x 34.3 x 39.9 x
Yield 0.41% 0.36% 0.28% 0.6% 0.88% -
Capitalization / Revenue 3.22 x 3.68 x 4.72 x 5.15 x 3.39 x 3.82 x
EV / Revenue 2.66 x 3.18 x 4.26 x 4.73 x 3.05 x 3.6 x
EV / EBITDA 11 x 13.7 x 17.1 x 19.3 x 12.8 x 14.8 x
EV / FCF 17.3 x 15 x 26.3 x 30.6 x 30.2 x 29 x
FCF Yield 5.79% 6.67% 3.8% 3.27% 3.31% 3.44%
Price to Book 2.17 x 2.4 x 2.89 x 3.1 x 2.01 x 2.08 x
Nbr of stocks (in thousands) 15,071 15,542 15,578 15,661 15,719 15,708
Reference price 2 6,050 6,870 8,910 10,060 6,830 7,920
Announcement Date 6/18/19 6/16/20 6/23/21 6/21/22 6/20/23 6/18/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024
Net sales 1 28,344 29,018 29,384 30,587 31,652 32,576
EBITDA 1 6,887 6,706 7,339 7,503 7,566 7,926
EBIT 1 3,796 3,537 4,283 4,432 4,309 4,241
Operating Margin 13.39% 12.19% 14.58% 14.49% 13.61% 13.02%
Earnings before Tax (EBT) 1 3,886 3,195 4,543 4,557 4,616 4,675
Net income 1 2,632 2,105 3,036 3,017 3,130 3,119
Net margin 9.29% 7.25% 10.33% 9.86% 9.89% 9.57%
EPS 2 176.5 135.7 194.9 192.5 199.1 198.4
Free Cash Flow 1 4,368 6,150 4,752 4,736 3,198 4,038
FCF margin 15.41% 21.19% 16.17% 15.48% 10.1% 12.39%
FCF Conversion (EBITDA) 63.42% 91.7% 64.75% 63.12% 42.27% 50.94%
FCF Conversion (Net income) 165.94% 292.14% 156.52% 156.98% 102.18% 129.45%
Dividend per Share 2 25.00 25.00 25.00 60.00 60.00 -
Announcement Date 6/18/19 6/16/20 6/23/21 6/21/22 6/20/23 6/18/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 13,445 14,286 7,547 6,975 14,414 8,246 7,160 14,944 8,692
EBITDA - - - - - - - - -
EBIT 1 1,847 2,075 1,168 931 2,042 1,190 785 1,792 1,220
Operating Margin 13.74% 14.52% 15.48% 13.35% 14.17% 14.43% 10.96% 11.99% 14.04%
Earnings before Tax (EBT) 1 2,057 2,243 1,091 1,074 2,278 1,237 996 1,971 1,452
Net income 1 1,370 1,488 718 739 1,603 828 662 1,313 977
Net margin 10.19% 10.42% 9.51% 10.59% 11.12% 10.04% 9.25% 8.79% 11.24%
EPS 2 87.99 95.14 45.79 47.01 102.0 52.65 42.16 83.54 62.16
Dividend per Share - - - - - - - - -
Announcement Date 10/26/20 10/25/21 1/24/22 7/25/22 10/24/22 1/30/23 7/31/23 10/30/23 1/29/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 15,739 14,575 13,630 12,798 10,871 7,170
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 4,368 6,150 4,752 4,736 3,198 4,038
ROE (net income / shareholders' equity) 6.35% 4.76% 6.55% 6.09% 5.99% 5.51%
ROA (Net income/ Total Assets) 5.22% 4.56% 5.18% 5.07% 4.7% 4.22%
Assets 1 50,420 46,120 58,594 59,529 66,658 73,947
Book Value Per Share 2 2,786 2,868 3,085 3,244 3,401 3,801
Cash Flow per Share 2 1,021 935.0 912.0 814.0 691.0 456.0
Capex 1 308 274 424 1,143 1,485 1,905
Capex / Sales 1.09% 0.94% 1.44% 3.74% 4.69% 5.85%
Announcement Date 6/18/19 6/16/20 6/23/21 6/21/22 6/20/23 6/18/24
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 Homebuilding

1st Jan change Capi.
NAGAWA CO., LTD. Stock NAGAWA Co., Ltd.
+7.43% 742M
DR HORTON Stock DR Horton
-10.51% 44.85B
PULTEGROUP, INC. Stock PulteGroup, Inc.
+1.43% 22.14B
DAIWA HOUSE INDUSTRY CO., LTD. Stock Daiwa House Industry Co., Ltd.
-4.54% 16.21B
SEKISUI HOUSE, LTD. Stock Sekisui House, Ltd.
+14.18% 14.3B
TOLL BROTHERS, INC. Stock Toll Brothers, Inc.
+7.49% 11.37B
TAYLOR WIMPEY PLC Stock Taylor Wimpey plc
+2.48% 7.01B
SUMITOMO FORESTRY CO., LTD. Stock Sumitomo Forestry Co., Ltd.
+25.55% 6.78B
THE BERKELEY GROUP HOLDINGS PLC Stock The Berkeley Group Holdings plc
+0.85% 6.5B
BARRATT DEVELOPMENTS PLC Stock Barratt Developments PLC
-12.69% 6.27B
Other Homebuilding
  1. Stock Market
  2. Equities
  3. 9663 Stock
  4. Financials NAGAWA Co., Ltd.