Stock 9932 SUGIMOTO & CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sugimoto & Co., Ltd.

Equities

9932

JP3397050000

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-12 am EDT 		5-day change 1st Jan Change
2,662 JPY +6.14% Intraday chart for Sugimoto & Co., Ltd. +5.22% +19.21%
Jul. 04 Tranche Update on Sugimoto & Co., Ltd.'s Equity Buyback Plan announced on April 25, 2024. CI
Apr. 25 Sugimoto & Co., Ltd. announces an Equity Buyback for 500,000 shares, representing 4.96% for ¥1,500 million. CI

Valuation

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Capitalization 1 19,682 18,676 24,363 20,953 20,902 22,928
Enterprise Value (EV) 1 12,065 10,920 14,968 12,765 13,080 14,445
P/E ratio 8.84 x 10 x 14.4 x 12.9 x 9.95 x 12.2 x
Yield 3.93% 4.52% 2.53% 2.89% 3.13% -
Capitalization / Revenue 0.43 x 0.43 x 0.6 x 0.49 x 0.46 x 0.49 x
EV / Revenue 0.27 x 0.25 x 0.37 x 0.3 x 0.29 x 0.31 x
EV / EBITDA 3.77 x 3.71 x 6.04 x 5.16 x 5.12 x 5.54 x
EV / FCF 8.32 x 7.01 x 5.6 x -257 x -21.1 x 18.3 x
FCF Yield 12% 14.3% 17.9% -0.39% -4.73% 5.46%
Price to Book 0.63 x 0.6 x 0.76 x 0.65 x 0.62 x 0.64 x
Nbr of stocks (in thousands) 11,057 10,557 10,288 10,078 10,078 10,078
Reference price 2 1,780 1,769 2,368 2,079 2,074 2,275
Announcement Date 6/14/19 6/19/20 6/21/21 6/20/22 6/19/23 6/21/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Net sales 1 45,417 43,890 40,365 43,120 45,558 46,636
EBITDA 1 3,203 2,944 2,479 2,472 2,555 2,608
EBIT 1 2,871 2,528 2,070 2,072 2,177 2,281
Operating Margin 6.32% 5.76% 5.13% 4.81% 4.78% 4.89%
Earnings before Tax (EBT) 1 3,304 2,879 2,520 2,532 2,868 2,817
Net income 1 2,227 1,894 1,721 1,634 2,101 1,876
Net margin 4.9% 4.32% 4.26% 3.79% 4.61% 4.02%
EPS 2 201.4 177.0 164.2 161.3 208.5 186.1
Free Cash Flow 1 1,451 1,558 2,674 -49.62 -619 789
FCF margin 3.19% 3.55% 6.62% -0.12% -1.36% 1.69%
FCF Conversion (EBITDA) 45.29% 52.93% 107.87% - - 30.25%
FCF Conversion (Net income) 65.14% 82.28% 155.38% - - 42.06%
Dividend per Share 2 70.00 80.00 60.00 60.00 65.00 -
Announcement Date 6/14/19 6/19/20 6/21/21 6/20/22 6/19/23 6/21/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 7,617 7,756 9,395 8,188 7,822 8,483
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,451 1,558 2,674 -49.6 -619 789
ROE (net income / shareholders' equity) 7.31% 6.09% 5.46% 5.09% 6.36% 5.38%
ROA (Net income/ Total Assets) 4.91% 4.29% 3.48% 3.4% 3.49% 3.46%
Assets 1 45,384 44,101 49,455 48,032 60,252 54,166
Book Value Per Share 2 2,815 2,945 3,113 3,202 3,358 3,568
Cash Flow per Share 2 689.0 735.0 916.0 812.0 776.0 842.0
Capex 1 278 320 154 684 597 1,001
Capex / Sales 0.61% 0.73% 0.38% 1.59% 1.31% 2.15%
Announcement Date 6/14/19 6/19/20 6/21/21 6/20/22 6/19/23 6/21/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Industrial Machinery & Equipment Wholesale

1st Jan change Capi.
SUGIMOTO & CO., LTD. Stock Sugimoto & Co., Ltd.
+19.21% 168M
W.W. GRAINGER, INC. Stock W.W. Grainger, Inc.
+10.83% 45.07B
APPLIED INDUSTRIAL TECHNOLOGIES, INC. Stock Applied Industrial Technologies, Inc.
+12.08% 7.47B
DIPLOMA PLC Stock Diploma PLC
+20.27% 7.5B
MSC INDUSTRIAL DIRECT CO., INC. Stock MSC Industrial Direct Co., Inc.
-21.66% 4.45B
DNOW INC. Stock DNOW Inc.
+19.61% 1.45B
DISTRIBUTION SOLUTIONS GROUP, INC. Stock Distribution Solutions Group, Inc.
-2.47% 1.44B
BUFAB AB Stock Bufab AB
+12.37% 1.56B
MRC GLOBAL INC. Stock MRC Global Inc.
+23.71% 1.16B
TRUSCO NAKAYAMA CORPORATION Stock Trusco Nakayama Corporation
+1.72% 1.04B
Industrial Machinery & Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 9932 Stock
  4. Financials Sugimoto & Co., Ltd.