DAIDO SIGNAL CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 447 JPY | -1.11% |
|
+1.13% | +8.76% |
| 2023 | Daido Signal Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2012 | Haseko Corp. cancelled the acquisition of land in Ota-ku, Tokyo from Daido Signal Co. Ltd.. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,177 | 9,127 | 7,899 | 10,746 | 10,604 | 7,686 |
| Enterprise Value (EV) 1 | 10,149 | 7,985 | 7,734 | 9,880 | 8,668 | 8,936 |
| P/E ratio | -15.6 x | 5.11 x | 5.05 x | 9.91 x | 14.8 x | 13.1 x |
| Yield | 1.75% | 1.95% | 2.25% | 1.66% | 1.68% | 2.31% |
| Capitalization / Revenue | 0.48 x | 0.37 x | 0.32 x | 0.47 x | 0.48 x | 0.39 x |
| EV / Revenue | 0.48 x | 0.32 x | 0.31 x | 0.43 x | 0.39 x | 0.46 x |
| EV / EBITDA | 6.74 x | 3.31 x | 3.53 x | 4.22 x | 4.65 x | 6.68 x |
| EV / FCF | 5.86 x | 8.19 x | -6.03 x | 12.2 x | 16.7 x | -2.96 x |
| FCF Yield | 17.1% | 12.2% | -16.6% | 8.22% | 5.97% | -33.8% |
| Price to Book | 0.55 x | 0.45 x | 0.37 x | 0.48 x | 0.47 x | 0.34 x |
| Nbr of stocks (in thousands) | 17,792 | 17,791 | 17,791 | 17,791 | 17,791 | 17,791 |
| Reference price 2 | 572.0 | 513.0 | 444.0 | 604.0 | 596.0 | 432.0 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 21,277 | 24,809 | 24,942 | 22,943 | 22,171 | 19,496 |
| EBITDA 1 | 1,506 | 2,411 | 2,190 | 2,340 | 1,862 | 1,338 |
| EBIT 1 | 1,295 | 2,217 | 1,981 | 1,848 | 1,380 | 925 |
| Operating Margin | 6.09% | 8.94% | 7.94% | 8.05% | 6.22% | 4.74% |
| Earnings before Tax (EBT) 1 | -956 | 2,574 | 2,290 | 1,826 | 1,332 | 994 |
| Net income 1 | -654 | 1,786 | 1,565 | 1,084 | 716 | 588 |
| Net margin | -3.07% | 7.2% | 6.27% | 4.72% | 3.23% | 3.02% |
| EPS 2 | -36.75 | 100.4 | 87.96 | 60.93 | 40.24 | 33.05 |
| Free Cash Flow 1 | 1,733 | 974.9 | -1,283 | 812.6 | 517.8 | -3,017 |
| FCF margin | 8.15% | 3.93% | -5.14% | 3.54% | 2.34% | -15.47% |
| FCF Conversion (EBITDA) | 115.1% | 40.43% | - | 34.73% | 27.81% | - |
| FCF Conversion (Net income) | - | 54.58% | - | 74.97% | 72.31% | - |
| Dividend per Share 2 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,515 | 16,427 | 8,112 | 10,073 | 5,828 | 4,581 | 8,857 | 4,701 | 3,571 | 8,106 | 5,559 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 278 | 1,703 | 280 | 732 | 473 | 226 | 352 | 343 | -215 | -85 | 486 |
| Operating Margin | 3.26% | 10.37% | 3.45% | 7.27% | 8.12% | 4.93% | 3.97% | 7.3% | -6.02% | -1.05% | 8.74% |
| Earnings before Tax (EBT) 1 | 505 | - | 364 | 797 | 488 | 302 | 421 | 364 | -124 | -549 | 446 |
| Net income 1 | 274 | - | 87 | 463 | 351 | 201 | 249 | 239 | -95 | -351 | 30 |
| Net margin | 3.22% | - | 1.07% | 4.6% | 6.02% | 4.39% | 2.81% | 5.08% | -2.66% | -4.33% | 0.54% |
| EPS 2 | 15.45 | - | 4.900 | 26.07 | 19.69 | 11.33 | 14.03 | 13.41 | -5.350 | -19.74 | 1.660 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/7/19 | 6/3/20 | 11/6/20 | 11/5/21 | 2/4/22 | 8/5/22 | 11/11/22 | 2/3/23 | 8/4/23 | 11/10/23 | 2/9/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 1,250 |
| Net Cash position 1 | 28 | 1,142 | 165 | 866 | 1,936 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.9342 x |
| Free Cash Flow 1 | 1,733 | 975 | -1,283 | 813 | 518 | -3,017 |
| ROE (net income / shareholders' equity) | -2.62% | 8.08% | 6.87% | 4.85% | 2.95% | 2.41% |
| ROA (Net income/ Total Assets) | 2% | 3.27% | 2.82% | 2.6% | 1.98% | 1.35% |
| Assets 1 | -32,726 | 54,653 | 55,502 | 41,712 | 36,143 | 43,607 |
| Book Value Per Share 2 | 1,040 | 1,148 | 1,200 | 1,259 | 1,270 | 1,287 |
| Cash Flow per Share 2 | 245.0 | 292.0 | 310.0 | 342.0 | 394.0 | 255.0 |
| Capex 1 | 504 | 611 | 605 | 537 | 304 | 368 |
| Capex / Sales | 2.37% | 2.46% | 2.43% | 2.34% | 1.37% | 1.89% |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +8.76% | 52.23M | |
| +6.16% | 151B | |
| +22.02% | 132B | |
| +35.45% | 131B | |
| +9.84% | 60.74B | |
| +2.51% | 38.9B | |
| +101.24% | 36.41B | |
| +5.85% | 31.96B | |
| -10.39% | 31.79B | |
| +25.06% | 27.07B |
- Stock Market
- Equities
- 6743 Stock
- Financials Daido Signal Co., Ltd.