Financials SMK Corporation

Equities

6798

JP3162400000

Electronic Equipment & Parts

Market Closed - Japan Exchange 02:00:00 2024-07-11 am EDT 5-day change 1st Jan Change
2,491 JPY +1.92% Intraday chart for SMK Corporation -3.67% -2.77%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 17,297 14,851 18,240 13,910 15,846 16,712
Enterprise Value (EV) 1 25,273 19,489 20,743 17,962 19,693 20,817
P/E ratio -20.7 x -5.61 x 9.51 x 4.73 x 11.8 x -34.9 x
Yield 1.91% 1.73% 1.76% 3.14% 4.06% -
Capitalization / Revenue 0.3 x 0.27 x 0.38 x 0.29 x 0.29 x 0.36 x
EV / Revenue 0.44 x 0.36 x 0.43 x 0.37 x 0.36 x 0.45 x
EV / EBITDA 19.8 x 6.39 x 6.27 x 5.28 x 4.91 x 17.2 x
EV / FCF -9.42 x 5.71 x 34 x -10.7 x -726 x -54 x
FCF Yield -10.6% 17.5% 2.94% -9.36% -0.14% -1.85%
Price to Book 0.59 x 0.6 x 0.66 x 0.45 x 0.5 x 0.52 x
Nbr of stocks (in thousands) 6,607 6,437 6,436 6,235 6,436 6,381
Reference price 2 2,618 2,307 2,834 2,231 2,462 2,619
Announcement Date 8/20/19 6/23/20 6/23/21 6/22/22 6/27/23 6/25/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 57,386 54,161 48,560 48,243 54,842 46,522
EBITDA 1 1,274 3,048 3,308 3,401 4,012 1,208
EBIT 1 -2,390 -244 1,071 705 1,128 -1,243
Operating Margin -4.16% -0.45% 2.21% 1.46% 2.06% -2.67%
Earnings before Tax (EBT) 1 303 -3,164 2,272 3,254 1,905 -54
Net income 1 -834 -2,651 1,917 2,992 1,334 -489
Net margin -1.45% -4.89% 3.95% 6.2% 2.43% -1.05%
EPS 2 -126.4 -410.9 297.9 472.1 209.0 -74.94
Free Cash Flow 1 -2,684 3,415 609.9 -1,681 -27.12 -385.4
FCF margin -4.68% 6.31% 1.26% -3.48% -0.05% -0.83%
FCF Conversion (EBITDA) - 112.05% 18.44% - - -
FCF Conversion (Net income) - - 31.81% - - -
Dividend per Share 2 50.00 40.00 50.00 70.00 100.0 -
Announcement Date 8/20/19 6/23/20 6/23/21 6/22/22 6/27/23 6/25/24
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 22,906 23,465 12,136 12,616 27,638 14,461 11,038 23,075 11,168
EBITDA - - - - - - - - -
EBIT 1 452 411 277 216 752 724 -385 -177 -379
Operating Margin 1.97% 1.75% 2.28% 1.71% 2.72% 5.01% -3.49% -0.77% -3.39%
Earnings before Tax (EBT) 1 595 1,174 1,038 1,773 3,328 -490 683 1,264 -1,282
Net income 1 583 979 937 1,526 2,983 -533 520 1,010 -1,326
Net margin 2.55% 4.17% 7.72% 12.1% 10.79% -3.69% 4.71% 4.38% -11.87%
EPS 2 90.60 152.4 148.4 244.9 472.2 -86.69 79.55 154.5 -202.8
Dividend per Share - - - - - - - 50.00 -
Announcement Date 10/27/20 10/26/21 1/25/22 7/26/22 10/25/22 1/27/23 7/26/23 10/25/23 1/30/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 7,976 4,638 2,503 4,052 3,847 4,105
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.261 x 1.522 x 0.7567 x 1.191 x 0.9589 x 3.398 x
Free Cash Flow 1 -2,684 3,415 610 -1,681 -27.1 -385
ROE (net income / shareholders' equity) -2.82% -11% 7.19% 10.2% 4.24% -1.52%
ROA (Net income/ Total Assets) -2.49% -0.28% 1.33% 0.84% 1.27% -1.35%
Assets 1 33,552 946,786 143,962 356,955 105,172 36,134
Book Value Per Share 2 4,415 3,871 4,312 4,915 4,933 5,070
Cash Flow per Share 2 1,663 1,633 1,367 1,372 1,371 1,618
Capex 1 4,639 2,637 2,334 1,976 1,945 2,379
Capex / Sales 8.08% 4.87% 4.81% 4.1% 3.55% 5.11%
Announcement Date 8/20/19 6/23/20 6/23/21 6/22/22 6/27/23 6/25/24
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 6798 Stock
  4. Financials SMK Corporation