Stock 6915 CHIYODA INTEGRE CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chiyoda Integre Co.,Ltd.

Equities

6915

JP3528450004

Electronic Equipment & Parts

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
2,742 JPY -1.12% Intraday chart for Chiyoda Integre Co.,Ltd. +0.15% -2.00%
Apr. 01 Tranche Update on Chiyoda Integre Co.,Ltd.'s Equity Buyback Plan announced on March 27, 2024. CI
Mar. 27 Chiyoda Integre Co.,Ltd. announces an Equity Buyback for 500,000 shares, representing 4.69% for ¥1,600 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 25,261 28,397 21,577 24,681 24,755 29,807
Enterprise Value (EV) 1 8,835 12,309 6,757 8,809 9,049 13,923
P/E ratio 12.1 x 14 x 24.5 x 10.4 x 9.38 x 12.1 x
Yield 5.07% 4.15% 4.02% 5.93% 5.56% 4.15%
Capitalization / Revenue 0.63 x 0.74 x 0.57 x 0.62 x 0.63 x 0.76 x
EV / Revenue 0.22 x 0.32 x 0.18 x 0.22 x 0.23 x 0.35 x
EV / EBITDA 2.38 x 3.99 x 2.25 x 2.16 x 1.99 x 3.02 x
EV / FCF 5.01 x 19.5 x 9.06 x 7.66 x 41.3 x 6.73 x
FCF Yield 19.9% 5.13% 11% 13.1% 2.42% 14.9%
Price to Book 0.73 x 0.82 x 0.65 x 0.69 x 0.65 x 0.77 x
Nbr of stocks (in thousands) 12,810 12,401 12,400 12,200 11,476 10,653
Reference price 2 1,972 2,290 1,740 2,023 2,157 2,798
Announcement Date 3/28/19 3/26/20 3/30/21 3/30/22 3/30/23 3/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 40,324 38,358 37,544 40,006 39,372 39,416
EBITDA 1 3,716 3,086 2,997 4,071 4,543 4,607
EBIT 1 2,646 1,922 1,801 2,696 3,016 3,048
Operating Margin 6.56% 5.01% 4.8% 6.74% 7.66% 7.73%
Earnings before Tax (EBT) 1 2,761 2,584 1,295 3,150 3,754 3,700
Net income 1 2,090 2,058 882 2,398 2,725 2,556
Net margin 5.18% 5.37% 2.35% 5.99% 6.92% 6.48%
EPS 2 163.0 163.3 71.13 194.0 229.9 230.5
Free Cash Flow 1 1,762 631 745.6 1,150 219.1 2,069
FCF margin 4.37% 1.65% 1.99% 2.88% 0.56% 5.25%
FCF Conversion (EBITDA) 47.41% 20.45% 24.88% 28.26% 4.82% 44.91%
FCF Conversion (Net income) 84.3% 30.66% 84.54% 47.97% 8.04% 80.95%
Dividend per Share 2 100.0 95.00 70.00 120.0 120.0 116.0
Announcement Date 3/28/19 3/26/20 3/30/21 3/30/22 3/30/23 3/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3
Net sales 1 16,022 20,799 9,738 9,078 18,765 10,523 8,897 18,614 10,815
EBITDA - - - - - - - - -
EBIT 1 388 1,466 677 536 1,262 906 528 1,228 1,104
Operating Margin 2.42% 7.05% 6.95% 5.9% 6.73% 8.61% 5.93% 6.6% 10.21%
Earnings before Tax (EBT) 1 291 1,641 707 674 1,886 1,117 644 1,735 1,310
Net income 1 153 1,127 569 506 1,332 739 455 1,158 888
Net margin 0.95% 5.42% 5.84% 5.57% 7.1% 7.02% 5.11% 6.22% 8.21%
EPS 2 12.39 90.96 45.86 41.50 110.2 62.92 40.06 102.8 80.26
Dividend per Share - - - - - - - - -
Announcement Date 8/7/20 8/6/21 11/11/21 5/12/22 8/10/22 11/10/22 5/11/23 8/9/23 11/9/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 16,426 16,088 14,820 15,872 15,706 15,884
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,762 631 746 1,150 219 2,069
ROE (net income / shareholders' equity) 6.01% 5.97% 2.6% 6.92% 7.38% 6.67%
ROA (Net income/ Total Assets) 3.67% 2.69% 2.54% 3.73% 4% 3.96%
Assets 1 56,875 76,378 34,771 64,284 68,120 64,572
Book Value Per Share 2 2,694 2,795 2,683 2,950 3,315 3,648
Cash Flow per Share 2 1,354 1,371 1,282 1,439 1,510 1,612
Capex 1 1,248 2,351 852 1,495 1,792 1,467
Capex / Sales 3.09% 6.13% 2.27% 3.74% 4.55% 3.72%
Announcement Date 3/28/19 3/26/20 3/30/21 3/30/22 3/30/23 3/27/24
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 Other Electronic Equipment & Parts

1st Jan change Capi.
CHIYODA INTEGRE CO.,LTD. Stock Chiyoda Integre Co.,Ltd.
-2.00% 190M
KEYENCE CORPORATION Stock Keyence Corporation
+11.65% 110B
HEXAGON AB Stock Hexagon AB
-4.18% 28.8B
BOE TECHNOLOGY GROUP COMPANY LIMITED Stock BOE Technology Group Company Limited
+11.79% 22.19B
TELEDYNE TECHNOLOGIES INCORPORATED Stock Teledyne Technologies Incorporated
-13.66% 18.27B
KYOCERA CORPORATION Stock Kyocera Corporation
-7.70% 17.5B
ZEBRA TECHNOLOGIES CORPORATION Stock Zebra Technologies Corporation
+13.27% 15.92B
FLEX LTD. Stock Flex Ltd.
-8.40% 11.75B
HALMA PLC Stock Halma plc
-1.88% 10.61B
HUIZHOU DESAY SV AUTOMOTIVE CO., LTD. Stock Huizhou Desay SV Automotive Co., Ltd.
-2.81% 9.65B
Other Electronic Equipment & Parts
  1. Stock Market
  2. Equities
  3. 6915 Stock
  4. Financials Chiyoda Integre Co.,Ltd.