Stock 6874 KYORITSU ELECTRIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kyoritsu Electric Corporation

Equities

6874

JP3253850006

Electrical Components & Equipment

Market Closed - Japan Exchange
Other stock markets
 12:22:03 2024-04-26 am EDT 		5-day change 1st Jan Change
3,320 JPY -0.15% Intraday chart for Kyoritsu Electric Corporation +3.27% +3.91%
2023 Kyoritsu Electric Corporation Reports Earnings Results for the Nine Months Ended March 31, 2023 CI
2016 Kyoritsu Electric Corporation cancelled the acquisition of unirelief business from Unitika Plant Engineering Co.,Ltd. CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 10,130 9,727 8,330 8,451 7,867 11,912
Enterprise Value (EV) 1 10,284 8,712 5,417 4,044 2,935 7,092
P/E ratio 9.92 x 7 x 6.51 x 9.78 x 7.4 x 7.79 x
Yield 1.89% 2.28% 2.66% 2.62% 2.81% 2.36%
Capitalization / Revenue 0.31 x 0.29 x 0.26 x 0.31 x 0.28 x 0.35 x
EV / Revenue 0.31 x 0.26 x 0.17 x 0.15 x 0.1 x 0.21 x
EV / EBITDA 5.54 x 3.7 x 2.51 x 2.79 x 1.76 x 2.87 x
EV / FCF 40.3 x 6.33 x 2.36 x 2.61 x 6.94 x -50.6 x
FCF Yield 2.48% 15.8% 42.3% 38.3% 14.4% -1.98%
Price to Book 0.95 x 0.82 x 0.65 x 0.63 x 0.55 x 0.74 x
Nbr of stocks (in thousands) 4,024 4,024 4,024 4,024 4,024 4,024
Reference price 2 2,517 2,417 2,070 2,100 1,955 2,960
Announcement Date 9/27/18 9/27/19 9/28/20 9/29/21 9/28/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 33,027 34,125 32,060 27,294 28,331 33,616
EBITDA 1 1,856 2,354 2,157 1,452 1,672 2,471
EBIT 1 1,682 2,175 1,974 1,271 1,491 2,273
Operating Margin 5.09% 6.37% 6.16% 4.66% 5.26% 6.76%
Earnings before Tax (EBT) 1 1,723 2,153 2,021 1,337 1,665 2,350
Net income 1 1,021 1,390 1,279 864 1,063 1,530
Net margin 3.09% 4.07% 3.99% 3.17% 3.75% 4.55%
EPS 2 253.7 345.4 317.8 214.7 264.1 380.2
Free Cash Flow 1 254.9 1,376 2,293 1,548 423 -140.2
FCF margin 0.77% 4.03% 7.15% 5.67% 1.49% -0.42%
FCF Conversion (EBITDA) 13.73% 58.44% 106.32% 106.65% 25.3% -
FCF Conversion (Net income) 24.96% 98.97% 179.3% 179.22% 39.79% -
Dividend per Share 2 47.50 55.00 55.00 55.00 55.00 70.00
Announcement Date 9/27/18 9/27/19 9/28/20 9/29/21 9/28/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 - 13,081 6,441 13,576 8,067 6,943 15,600 10,047 7,699 16,532
EBITDA - - - - - - - - - -
EBIT 1 - 426 276 733 587 259 932 999 365 1,010
Operating Margin - 3.26% 4.29% 5.4% 7.28% 3.73% 5.97% 9.94% 4.74% 6.11%
Earnings before Tax (EBT) 1 - 487 346 847 609 279 972 1,024 387 1,094
Net income 1 - 290 175 517 414 135 607 703 175 646
Net margin - 2.22% 2.72% 3.81% 5.13% 1.94% 3.89% 7% 2.27% 3.91%
EPS 2 - 72.16 43.63 128.7 102.7 33.79 151.0 174.6 43.64 160.6
Dividend per Share - - - - - - - - - -
Announcement Date - 2/5/21 11/9/21 2/9/22 5/9/22 11/8/22 2/7/23 5/8/23 11/7/23 2/6/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 154 - - - - -
Net Cash position 1 - 1,015 2,913 4,407 4,932 4,820
Leverage (Debt/EBITDA) 0.083 x - - - - -
Free Cash Flow 1 255 1,376 2,293 1,549 423 -140
ROE (net income / shareholders' equity) 10.3% 12.6% 10.5% 6.52% 7.6% 9.87%
ROA (Net income/ Total Assets) 4.88% 5.98% 5.19% 3.29% 3.76% 5.14%
Assets 1 20,930 23,250 24,629 26,227 28,268 29,766
Book Value Per Share 2 2,648 2,931 3,175 3,349 3,565 4,023
Cash Flow per Share 2 356.0 675.0 1,146 1,562 1,693 1,640
Capex 1 100 129 100 102 645 406
Capex / Sales 0.3% 0.38% 0.31% 0.37% 2.28% 1.21%
Announcement Date 9/27/18 9/27/19 9/28/20 9/29/21 9/28/22 9/28/23
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 Electrical Component

1st Jan change Capi.
KYORITSU ELECTRIC CORPORATION Stock Kyoritsu Electric Corporation
+3.91% 84.87M
TE CONNECTIVITY LTD. Stock TE Connectivity Ltd.
-0.21% 42.96B
FUJIKURA LTD. Stock Fujikura Ltd.
+148.96% 4.73B
XIAMEN FARATRONIC CO., LTD. Stock Xiamen Faratronic Co., Ltd.
+1.47% 2.92B
FANGDA CARBON NEW MATERIAL CO.,LTD Stock FangDa Carbon New Material Co.,Ltd
-6.30% 2.7B
MPI CORPORATION Stock MPI Corporation
+84.83% 1.16B
ACBEL POLYTECH INC. Stock AcBel Polytech Inc.
-3.89% 1.04B
BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD. Stock Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.
-34.98% 1.04B
TOYO TANSO CO., LTD. Stock Toyo Tanso Co., Ltd.
+61.96% 1.03B
NINGBO SUNRISE ELC TECHNOLOGY CO.,LTD Stock Ningbo Sunrise Elc Technology Co.,Ltd
-16.00% 900M
Electrical Component
  1. Stock Market
  2. Equities
  3. 6874 Stock
  4. Financials Kyoritsu Electric Corporation