Stock 2903 SHINOBU FOODS PRODUCTS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shinobu Foods Products Co., Ltd.

Equities

2903

JP3354200002

Food Processing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-16 am EDT 		5-day change 1st Jan Change
934 JPY +0.11% Intraday chart for Shinobu Foods Products Co., Ltd. +0.21% -4.98%
2023 Tranche Update on Shinobu Foods Products Co., Ltd.'s Equity Buyback Plan announced on May 11, 2023. CI
2023 Shinobu Foods Products Co., Ltd.'s Equity Buyback announced on May 11, 2023, has closed with 100,000 shares, representing 0.81% for ¥76.87 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 8,867 7,629 7,442 7,753 8,605 12,015
Enterprise Value (EV) 1 13,086 14,324 12,387 11,425 10,514 12,296
P/E ratio 12 x 7.11 x 9.54 x 7.27 x 84.1 x 10.4 x
Yield 2.27% 2.76% - 2.71% 3.02% -
Capitalization / Revenue 0.18 x 0.15 x 0.15 x 0.16 x 0.17 x 0.22 x
EV / Revenue 0.27 x 0.27 x 0.25 x 0.23 x 0.21 x 0.22 x
EV / EBITDA 5.96 x 5.35 x 4.65 x 3.71 x 3.08 x 3.15 x
EV / FCF -6.16 x -5.22 x 8.31 x 7.57 x 5.83 x 8.62 x
FCF Yield -16.2% -19.1% 12% 13.2% 17.1% 11.6%
Price to Book 0.73 x 0.6 x 0.56 x 0.55 x 0.61 x 0.8 x
Nbr of stocks (in thousands) 12,578 12,405 12,465 12,346 12,381 12,311
Reference price 2 705.0 615.0 597.0 628.0 695.0 976.0
Announcement Date 6/28/19 6/30/20 6/30/21 6/30/22 6/30/23 6/28/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 49,068 52,488 49,779 48,653 51,047 54,825
EBITDA 1 2,195 2,678 2,662 3,076 3,419 3,909
EBIT 1 1,086 1,260 1,097 1,527 1,877 2,370
Operating Margin 2.21% 2.4% 2.2% 3.14% 3.68% 4.32%
Earnings before Tax (EBT) 1 1,102 1,470 1,138 1,501 469 1,621
Net income 1 750 1,093 791 1,081 103 1,167
Net margin 1.53% 2.08% 1.59% 2.22% 0.2% 2.13%
EPS 2 58.81 86.52 62.61 86.33 8.260 94.22
Free Cash Flow 1 -2,126 -2,742 1,491 1,509 1,802 1,427
FCF margin -4.33% -5.22% 3% 3.1% 3.53% 2.6%
FCF Conversion (EBITDA) - - 56.02% 49.05% 52.7% 36.5%
FCF Conversion (Net income) - - 188.53% 139.58% 1,749.39% 122.27%
Dividend per Share 2 16.00 17.00 - 17.00 21.00 -
Announcement Date 6/28/19 6/30/20 6/30/21 6/30/22 6/30/23 6/28/24
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 24,348 24,395 12,300 12,356 25,354 13,241 13,271 27,368 14,180
EBITDA - - - - - - - - -
EBIT 1 502 835 442 416 905 550 614 1,327 689
Operating Margin 2.06% 3.42% 3.59% 3.37% 3.57% 4.15% 4.63% 4.85% 4.86%
Earnings before Tax (EBT) 1 571 848 435 443 929 554 668 1,368 695
Net income 1 410 593 305 302 696 385 458 977 486
Net margin 1.68% 2.43% 2.48% 2.44% 2.75% 2.91% 3.45% 3.57% 3.43%
EPS 2 33.09 47.80 24.59 24.49 56.34 31.08 37.08 79.23 39.48
Dividend per Share 8.500 8.500 - - 10.00 - - 10.50 -
Announcement Date 11/13/20 11/5/21 2/10/22 8/5/22 11/4/22 2/10/23 8/4/23 11/7/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 4,219 6,695 4,945 3,672 1,909 281
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.922 x 2.5 x 1.858 x 1.194 x 0.5584 x 0.0719 x
Free Cash Flow 1 -2,126 -2,742 1,491 1,509 1,802 1,427
ROE (net income / shareholders' equity) 6.41% 8.84% 6.03% 7.84% 0.73% 8.06%
ROA (Net income/ Total Assets) 2.76% 2.72% 2.27% 3.11% 3.83% 4.87%
Assets 1 27,136 40,132 34,801 34,712 2,692 23,957
Book Value Per Share 2 961.0 1,031 1,074 1,148 1,132 1,215
Cash Flow per Share 2 362.0 244.0 375.0 444.0 535.0 567.0
Capex 1 4,326 4,418 1,277 886 952 1,661
Capex / Sales 8.82% 8.42% 2.57% 1.82% 1.86% 3.03%
Announcement Date 6/28/19 6/30/20 6/30/21 6/30/22 6/30/23 6/28/24
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 Ready-Made Meals

1st Jan change Capi.
SHINOBU FOODS PRODUCTS CO., LTD. Stock Shinobu Foods Products Co., Ltd.
-4.98% 72.76M
NISSIN FOODS HOLDINGS CO.,LTD. Stock Nissin Foods Holdings Co.,Ltd.
-14.27% 8.13B
PT INDOFOOD CBP SUKSES MAKMUR TBK Stock PT Indofood CBP Sukses Makmur Tbk
0.00% 7.62B
TINGYI CAYMAN ISLANDS HOLDING CORP Stock Tingyi Cayman Islands Holding Corp
-2.31% 7.04B
NONGSHIM CO., LTD. Stock Nongshim Co., Ltd.
+11.55% 1.9B
CCL PRODUCTS (INDIA) LIMITED Stock CCL Products (India) Limited
-7.47% 960M
NISSIN FOODS COMPANY LIMITED Stock Nissin Foods Company Limited
-25.12% 626M
DONGWON F&B CO., LTD. Stock Dongwon F&B Co., Ltd.
+37.00% 625M
S FOODS INC. Stock S Foods Inc.
-10.65% 582M
ZHONGYIN BABI FOOD CO., LTD. Stock Zhongyin Babi Food Co., Ltd.
-36.73% 469M
Ready-Made Meals
  1. Stock Market
  2. Equities
  3. 2903 Stock
  4. Financials Shinobu Foods Products Co., Ltd.