NOJIMA CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,593 JPY | -2.15% |
|
+1.72% | -9.13% |
| Jul. 01 | Tranche Update on Nojima Corporation's Equity Buyback Plan announced on February 20, 2024. | CI |
| Apr. 25 | Nojima Corporation Provides Dividend Guidance for the Fiscal Year Ending March 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 100,288 | 89,435 | 138,319 | 114,019 | 136,665 | 166,993 |
| Enterprise Value (EV) 1 | 166,764 | 148,117 | 176,909 | 105,175 | 89,387 | 90,683 |
| P/E ratio | 7.05 x | 5.69 x | 2.7 x | 4.52 x | 5.93 x | 8.48 x |
| Yield | 1.69% | 2.13% | 1.64% | 2.16% | 2% | - |
| Capitalization / Revenue | 0.2 x | 0.17 x | 0.26 x | 0.2 x | 0.22 x | 0.22 x |
| EV / Revenue | 0.33 x | 0.28 x | 0.34 x | 0.19 x | 0.14 x | 0.12 x |
| EV / EBITDA | 5.37 x | 3.92 x | 3.63 x | 2.13 x | 1.76 x | 1.73 x |
| EV / FCF | 30.3 x | 4.5 x | 5.37 x | 4.02 x | 0.91 x | 2.48 x |
| FCF Yield | 3.3% | 22.2% | 18.6% | 24.9% | 110% | 40.3% |
| Price to Book | 1.24 x | 0.99 x | 0.96 x | 0.82 x | 0.86 x | 0.94 x |
| Nbr of stocks (in thousands) | 99,839 | 100,320 | 98,378 | 98,420 | 97,688 | 97,886 |
| Reference price 2 | 1,004 | 891.5 | 1,406 | 1,158 | 1,399 | 1,706 |
| Announcement Date | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/23/23 | 6/27/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 513,057 | 523,968 | 523,327 | 564,989 | 626,181 | 761,301 |
| EBITDA 1 | 31,060 | 37,778 | 48,768 | 49,431 | 50,831 | 52,559 |
| EBIT 1 | 19,213 | 22,583 | 33,827 | 33,167 | 33,572 | 30,561 |
| Operating Margin | 3.74% | 4.31% | 6.46% | 5.87% | 5.36% | 4.01% |
| Earnings before Tax (EBT) 1 | 21,104 | 23,292 | 63,804 | 38,704 | 36,112 | 32,881 |
| Net income 1 | 14,680 | 15,911 | 52,827 | 25,862 | 23,315 | 19,979 |
| Net margin | 2.86% | 3.04% | 10.09% | 4.58% | 3.72% | 2.62% |
| EPS 2 | 142.6 | 156.6 | 520.4 | 256.5 | 235.9 | 201.1 |
| Free Cash Flow 1 | 5,507 | 32,910 | 32,926 | 26,144 | 98,560 | 36,586 |
| FCF margin | 1.07% | 6.28% | 6.29% | 4.63% | 15.74% | 4.81% |
| FCF Conversion (EBITDA) | 17.73% | 87.11% | 67.52% | 52.89% | 193.9% | 69.61% |
| FCF Conversion (Net income) | 37.51% | 206.83% | 62.33% | 101.09% | 422.73% | 183.12% |
| Dividend per Share 2 | 17.00 | 19.00 | 23.00 | 25.00 | 28.00 | - |
| Announcement Date | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/23/23 | 6/27/24 |
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 | 240,787 | 270,605 | 143,228 | 135,598 | 272,338 | 149,007 | 171,710 | 358,065 | 202,584 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 17,505 | 13,838 | 7,787 | 8,202 | 17,415 | 7,144 | 5,268 | 13,511 | 7,776 |
| Operating Margin | 7.27% | 5.11% | 5.44% | 6.05% | 6.39% | 4.79% | 3.07% | 3.77% | 3.84% |
| Earnings before Tax (EBT) 1 | 44,302 | 15,011 | 8,326 | 9,393 | 19,248 | 8,112 | 5,838 | 15,039 | 8,220 |
| Net income 1 | 38,269 | 9,762 | 5,303 | 6,130 | 12,764 | 5,087 | 3,345 | 9,198 | 5,017 |
| Net margin | 15.89% | 3.61% | 3.7% | 4.52% | 4.69% | 3.41% | 1.95% | 2.57% | 2.48% |
| EPS 2 | 385.1 | 98.68 | 53.53 | 62.76 | 130.8 | 52.19 | 34.08 | 93.61 | 51.21 |
| Dividend per Share | 11.00 | 12.00 | - | - | 13.00 | - | - | 15.00 | - |
| Announcement Date | 10/29/20 | 10/28/21 | 1/31/22 | 7/28/22 | 10/31/22 | 1/31/23 | 7/31/23 | 10/31/23 | 1/31/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 66,476 | 58,682 | 38,590 | - | - | - |
| Net Cash position 1 | - | - | - | 8,844 | 47,278 | 76,310 |
| Leverage (Debt/EBITDA) | 2.14 x | 1.553 x | 0.7913 x | - | - | - |
| Free Cash Flow 1 | 5,507 | 32,910 | 32,926 | 26,144 | 98,560 | 36,586 |
| ROE (net income / shareholders' equity) | 19.5% | 18.5% | 45% | 18.2% | 15.6% | 11.9% |
| ROA (Net income/ Total Assets) | 4.23% | 4.75% | 6.75% | 6.21% | 4.75% | 3.46% |
| Assets 1 | 347,209 | 334,799 | 782,634 | 416,162 | 490,501 | 576,894 |
| Book Value Per Share 2 | 812.0 | 900.0 | 1,463 | 1,407 | 1,624 | 1,806 |
| Cash Flow per Share 2 | 208.0 | 171.0 | 188.0 | 315.0 | 379.0 | 367.0 |
| Capex 1 | 4,387 | 3,611 | 4,034 | 12,328 | 4,670 | 4,385 |
| Capex / Sales | 0.86% | 0.69% | 0.77% | 2.18% | 0.75% | 0.58% |
| Announcement Date | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/23/23 | 6/27/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.13% | 1B | |
| +9.22% | 18.44B | |
| +50.23% | 3.71B | |
| +3.90% | 1.9B | |
| +21.58% | 1.71B | |
| +77.00% | 1.64B | |
| +17.77% | 1.52B | |
| +6.04% | 1.12B | |
| +54.95% | 1.11B | |
| +8.37% | 1.05B |
- Stock Market
- Equities
- 7419 Stock
- Financials Nojima Corporation
