Stock 7919 NOZAKI INSATSU SHIGYO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nozaki Insatsu Shigyo Co., Ltd.

Equities

7919

JP3760600001

Paper Packaging

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-06-26 am EDT 		5-day change 1st Jan Change
185 JPY +1.09% Intraday chart for Nozaki Insatsu Shigyo Co., Ltd. -3.65% +20.92%
2023 Tranche Update on Nozaki Insatsu Shigyo Co., Ltd.'s Equity Buyback Plan announced on November 13, 2023. CI
2023 Nozaki Insatsu Shigyo Co., Ltd.'s Equity Buyback announced on November 13, 2023, has closed with 498,600 shares, representing 2.9% for ¥70.3 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 4,903 7,109 1,907 2,422 1,907 2,353
Enterprise Value (EV) 1 7,159 8,850 3,594 4,109 3,099 3,049
P/E ratio 82.9 x -149 x -3.1 x 30.3 x 191 x 9.3 x
Yield 1.04% 0.72% 1.8% 1.42% 1.8% 2.19%
Capitalization / Revenue 0.32 x 0.47 x 0.13 x 0.18 x 0.15 x 0.18 x
EV / Revenue 0.47 x 0.58 x 0.24 x 0.31 x 0.24 x 0.23 x
EV / EBITDA 8.25 x 10.2 x 4.56 x 5.14 x 3.77 x 3.07 x
EV / FCF -79.1 x 11.6 x -194 x 89.8 x 6.24 x 5.33 x
FCF Yield -1.26% 8.61% -0.51% 1.11% 16% 18.8%
Price to Book 1.22 x 1.8 x 0.58 x 0.72 x 0.57 x 0.66 x
Nbr of stocks (in thousands) 16,966 16,966 17,179 17,179 17,178 17,178
Reference price 2 289.0 419.0 111.0 141.0 111.0 137.0
Announcement Date 6/28/18 6/28/19 6/30/20 6/29/21 6/29/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 15,285 15,179 14,804 13,105 13,083 13,437
EBITDA 1 868 867 788 799 823 992
EBIT 1 152 139 36 85 128 331
Operating Margin 0.99% 0.92% 0.24% 0.65% 0.98% 2.46%
Earnings before Tax (EBT) 1 120 -30 -399 125 66 360
Net income 1 59 -48 -616 80 10 253
Net margin 0.39% -0.32% -4.16% 0.61% 0.08% 1.88%
EPS 2 3.486 -2.816 -35.86 4.657 0.5821 14.73
Free Cash Flow 1 -90.5 762.2 -18.5 45.75 496.6 572.1
FCF margin -0.59% 5.02% -0.12% 0.35% 3.8% 4.26%
FCF Conversion (EBITDA) - 87.92% - 5.73% 60.34% 57.67%
FCF Conversion (Net income) - - - 57.19% 4,966.25% 226.14%
Dividend per Share 2 3.000 3.000 2.000 2.000 2.000 3.000
Announcement Date 6/28/18 6/28/19 6/30/20 6/29/21 6/29/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 7,354 6,088 6,313 3,738 3,206 6,354 3,927 3,381 6,772 4,092
EBITDA - - - - - - - - - -
EBIT 1 -8 -110 -54 185 59 118 209 170 226 297
Operating Margin -0.11% -1.81% -0.86% 4.95% 1.84% 1.86% 5.32% 5.03% 3.34% 7.26%
Earnings before Tax (EBT) 1 -14 -82 -86 188 69 135 219 179 260 307
Net income 1 -102 -104 -111 168 52 88 181 157 184 270
Net margin -1.39% -1.71% -1.76% 4.49% 1.62% 1.38% 4.61% 4.64% 2.72% 6.6%
EPS 2 -5.940 -6.070 -6.510 9.840 3.070 5.140 10.52 9.140 10.76 15.79
Dividend per Share - - - - - - - - - -
Announcement Date 10/30/19 10/28/20 10/28/21 1/27/22 7/28/22 10/28/22 1/31/23 7/28/23 10/27/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 2,256 1,741 1,687 1,687 1,192 696
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.599 x 2.008 x 2.141 x 2.111 x 1.448 x 0.7016 x
Free Cash Flow 1 -90.5 762 -18.5 45.8 497 572
ROE (net income / shareholders' equity) 1.53% -0.89% -15.8% 2.37% 0.42% 7.13%
ROA (Net income/ Total Assets) 0.75% 0.69% 0.19% 0.49% 0.77% 2.02%
Assets 1 7,904 -6,931 -324,723 16,461 1,307 12,537
Book Value Per Share 2 237.0 232.0 192.0 196.0 195.0 209.0
Cash Flow per Share 2 48.00 61.60 54.50 60.90 70.10 72.50
Capex 1 741 446 618 269 383 357
Capex / Sales 4.85% 2.94% 4.17% 2.05% 2.93% 2.66%
Announcement Date 6/28/18 6/28/19 6/30/20 6/29/21 6/29/22 6/28/23
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 Paper Packaging

1st Jan change Capi.
NOZAKI INSATSU SHIGYO CO., LTD. Stock Nozaki Insatsu Shigyo Co., Ltd.
+20.92% 19.22M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+14.55% 16.71B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+28.93% 16.18B
WESTROCK COMPANY Stock WestRock Company
+19.70% 12.96B
STORA ENSO OYJ Stock Stora Enso Oyj
+0.72% 10.81B
MONDI PLC Stock Mondi plc
-12.61% 8.35B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+8.97% 8.33B
SIG GROUP AG Stock SIG Group AG
-12.20% 7.18B
DS SMITH PLC Stock DS Smith Plc
+19.88% 6.48B
SONOCO PRODUCTS COMPANY Stock Sonoco Products Company
-7.54% 5.1B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. 7919 Stock
  4. Financials Nozaki Insatsu Shigyo Co., Ltd.