Financials Nippon Pillar Packing Co., Ltd.

Equities

6490

JP3747800005

Commodity Chemicals

Market Closed - Japan Exchange 02:00:00 2024-06-27 am EDT 5-day change 1st Jan Change
5,360 JPY +0.19% Intraday chart for Nippon Pillar Packing Co., Ltd. +2.49% +20.31%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,219 30,377 44,051 72,823 87,753 124,934 - -
Enterprise Value (EV) 1 19,389 18,874 32,387 52,008 66,645 148,710 124,934 124,934
P/E ratio 8.39 x 11.6 x 12.9 x 8.79 x 8.47 x 13.8 x 12.7 x 10.8 x
Yield 3.52% 3.18% 2.68% 3.44% 3.55% 2.49% 2.43% 2.82%
Capitalization / Revenue 1.01 x 1.04 x 1.46 x 1.79 x 1.8 x 2.54 x 1.97 x 1.84 x
EV / Revenue 1.01 x 1.04 x 1.46 x 1.79 x 1.8 x 2.54 x 1.97 x 1.84 x
EV / EBITDA - - - - - 8.82 x 6.75 x 6.12 x
EV / FCF 41.6 x 63.7 x 9.1 x - 30.1 x -14.1 x 12.4 x 12.7 x
FCF Yield 2.4% 1.57% 11% - 3.32% -7.1% 8.07% 7.85%
Price to Book 0.74 x 0.71 x 0.96 x 1.38 x 1.47 x 2.13 x 1.62 x 1.47 x
Nbr of stocks (in thousands) 24,447 24,147 23,633 23,644 23,401 23,309 - -
Reference price 2 1,277 1,258 1,864 3,080 3,750 5,360 5,360 5,360
Announcement Date 5/9/19 5/20/20 5/13/21 5/12/22 5/12/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 30,963 29,213 30,200 40,670 48,702 58,605 63,433 67,967
EBITDA 1 - - - - - 16,858 18,500 20,400
EBIT 1 5,126 3,683 4,847 11,392 13,842 14,206 13,933 15,967
Operating Margin 16.56% 12.61% 16.05% 28.01% 28.42% 24.24% 21.97% 23.49%
Earnings before Tax (EBT) 1 5,456 3,653 4,837 11,822 14,587 15,024 15,300 16,900
Net income 1 3,719 2,635 3,445 8,285 10,428 10,780 9,833 11,600
Net margin 12.01% 9.02% 11.41% 20.37% 21.41% 18.39% 15.5% 17.07%
EPS 2 152.1 108.6 144.7 350.5 443.0 462.6 421.9 497.7
Free Cash Flow 1 750 477 4,840 - 2,917 -10,557 10,081 9,812
FCF margin 2.42% 1.63% 16.03% - 5.99% -18.01% 15.89% 14.44%
FCF Conversion (EBITDA) - - - - - 28.86% 54.49% 48.1%
FCF Conversion (Net income) 20.17% 18.1% 140.49% - 27.97% 47.69% 102.52% 84.59%
Dividend per Share 2 45.00 40.00 50.00 106.0 133.0 159.0 130.0 151.3
Announcement Date 5/9/19 5/20/20 5/13/21 5/12/22 5/12/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2022 Q2 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 14,327 14,886 13,742 10,096 19,231 10,445 10,994 21,439 10,704 11,977 22,681 12,792 13,229 26,021 12,732 15,340 28,072 14,709 15,824 30,533 14,210 15,565 30,050 16,560 17,665 33,950
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 1,805 1,878 1,772 2,958 5,271 3,015 3,106 6,121 2,975 3,838 6,813 3,483 3,546 7,029 3,075 3,822 6,897 3,707 3,602 7,309 2,895 3,425 5,940 3,940 3,840 7,460
Operating Margin 12.6% 12.62% 12.89% 29.3% 27.41% 28.87% 28.25% 28.55% 27.79% 32.04% 30.04% 27.23% 26.8% 27.01% 24.15% 24.92% 24.57% 25.2% 22.76% 23.94% 20.37% 22% 19.77% 23.79% 21.74% 21.97%
Earnings before Tax (EBT) 1,825 1,828 1,849 2,987 5,368 3,143 - 6,454 3,358 4,353 7,711 3,255 - - 3,596 - 7,405 3,651 - - - - - - - -
Net income 1 1,318 1,317 1,303 2,061 3,757 2,237 2,291 4,528 2,349 3,062 5,411 2,329 2,688 5,017 2,548 2,621 5,169 2,535 3,076 5,611 1,880 2,220 4,100 2,510 2,690 5,200
Net margin 9.2% 8.85% 9.48% 20.41% 19.54% 21.42% 20.84% 21.12% 21.95% 25.57% 23.86% 18.21% 20.32% 19.28% 20.01% 17.09% 18.41% 17.23% 19.44% 18.38% 13.23% 14.26% 13.64% 15.16% 15.23% 15.32%
EPS 54.05 - 54.45 - 159.0 94.59 - - 99.35 - 228.8 98.98 - - 109.4 - 221.9 108.8 - - - - - - - -
Dividend per Share 20.00 - 20.00 - 45.00 - - - - - 54.00 - - - - - 60.00 - - - - - - - - -
Announcement Date 11/7/19 5/20/20 11/12/20 11/9/21 11/9/21 2/8/22 5/12/22 5/12/22 8/5/22 11/10/22 11/10/22 2/7/23 5/12/23 5/12/23 8/7/23 11/14/23 11/14/23 2/13/24 5/13/24 5/13/24 - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 11,830 11,503 11,664 20,815 21,108 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 750 477 4,840 - 2,917 -10,557 10,081 9,812
ROE (net income / shareholders' equity) 9.1% 6.2% 7.8% 16.8% 18.6% 16.7% 12.9% -
ROA (Net income/ Total Assets) 9.97% 7.02% 9.42% 19.7% 20.6% 17.6% - -
Assets 1 37,320 37,549 36,566 42,031 50,710 61,164 - -
Book Value Per Share 2 1,725 1,781 1,937 2,227 2,548 3,001 3,303 3,645
Cash Flow per Share 222.0 184.0 231.0 435.0 526.0 576.0 - -
Capex 1 4,285 3,587 3,163 1,365 3,141 19,672 3,500 4,500
Capex / Sales 13.84% 12.28% 10.47% 3.36% 6.45% 33.57% 5.52% 6.62%
Announcement Date 5/9/19 5/20/20 5/13/21 5/12/22 5/12/23 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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
5,360 JPY
Average target price
6,710 JPY
Spread / Average Target
+25.19%
Consensus
  1. Stock Market
  2. Equities
  3. 6490 Stock
  4. Financials Nippon Pillar Packing Co., Ltd.