Stock 4524 MORISHITA JINTAN CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Morishita Jintan Co., Ltd.

Equities

4524

JP3924400009

Food Processing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-03 am EDT 		5-day change 1st Jan Change
2,200 JPY +0.18% Intraday chart for Morishita Jintan Co., Ltd. -0.45% +1.10%
2023 Morishita Jintan Co., Ltd. agreed to acquire MJ Shiga Co., Ltd. from Wada Calcium Pharmaceutical Co.,Ltd. CI
2023 Morishita Jintan Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 11,899 9,197 7,846 8,178 7,693 8,165
Enterprise Value (EV) 1 10,926 8,131 6,654 6,774 6,341 6,293
P/E ratio 30.2 x 26.2 x 24.4 x 39.7 x 27.2 x 16.6 x
Yield 1.28% 1.66% 1.95% 1.87% 1.99% 2%
Capitalization / Revenue 1.1 x 0.91 x 0.8 x 0.87 x 0.8 x 0.72 x
EV / Revenue 1.01 x 0.81 x 0.68 x 0.72 x 0.66 x 0.55 x
EV / EBITDA 9.41 x 7.97 x 5.36 x 8.32 x 7.16 x 5.26 x
EV / FCF 60.4 x 20.1 x 79.7 x 36.5 x -17.8 x 10.3 x
FCF Yield 1.65% 4.97% 1.25% 2.74% -5.63% 9.73%
Price to Book 1.21 x 0.94 x 0.78 x 0.8 x 0.74 x 0.72 x
Nbr of stocks (in thousands) 4,068 4,068 4,072 4,075 4,079 4,082
Reference price 2 2,925 2,261 1,927 2,007 1,886 2,000
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: März 2018 2019 2020 2021 2022 2023
Net sales 1 10,800 10,090 9,774 9,429 9,563 11,359
EBITDA 1 1,161 1,020 1,241 814 885 1,197
EBIT 1 545 418 454 224 300 570
Operating Margin 5.05% 4.14% 4.64% 2.38% 3.14% 5.02%
Earnings before Tax (EBT) 1 529 448 460 251 384 622
Net income 1 394 351 322 206 283 491
Net margin 3.65% 3.48% 3.29% 2.18% 2.96% 4.32%
EPS 2 96.88 86.30 79.12 50.58 69.41 120.3
Free Cash Flow 1 180.8 404 83.5 185.4 -356.9 612
FCF margin 1.67% 4% 0.85% 1.97% -3.73% 5.39%
FCF Conversion (EBITDA) 15.57% 39.61% 6.73% 22.77% - 51.13%
FCF Conversion (Net income) 45.88% 115.1% 25.93% 89.99% - 124.64%
Dividend per Share 2 37.50 37.50 37.50 37.50 37.50 40.00
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 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 5,166 4,889 4,703 2,247 2,691 5,413 2,948 3,111 6,295 3,068
EBITDA - - - - - - - - - -
EBIT 1 500 232 143 -62 185 320 229 371 621 325
Operating Margin 9.68% 4.75% 3.04% -2.76% 6.87% 5.91% 7.77% 11.93% 9.86% 10.59%
Earnings before Tax (EBT) 1 507 241 155 -5 200 343 244 387 645 348
Net income 1 363 185 115 20 156 260 181 279 473 262
Net margin 7.03% 3.78% 2.45% 0.89% 5.8% 4.8% 6.14% 8.97% 7.51% 8.54%
EPS 2 89.39 45.61 28.29 4.840 38.27 63.96 44.27 68.44 116.0 63.99
Dividend per Share - - - - - - - - - -
Announcement Date 11/12/19 11/10/20 11/10/21 2/9/22 8/9/22 11/9/22 2/9/23 8/9/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 973 1,066 1,192 1,404 1,352 1,872
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 181 404 83.5 185 -357 612
ROE (net income / shareholders' equity) 4.13% 3.59% 3.26% 2.03% 2.73% 4.5%
ROA (Net income/ Total Assets) 2.38% 1.84% 1.99% 0.97% 1.3% 2.33%
Assets 1 16,573 19,117 16,176 21,213 21,830 21,075
Book Value Per Share 2 2,409 2,402 2,460 2,521 2,563 2,790
Cash Flow per Share 2 516.0 564.0 608.0 663.0 524.0 590.0
Capex 1 275 272 313 395 530 442
Capex / Sales 2.55% 2.7% 3.2% 4.19% 5.54% 3.89%
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

Quarterly earnings - Rate of surprise

Company calendar

Sector Special Foods & Wellbeing Products

1st Jan change Capi.
MORISHITA JINTAN CO., LTD. Stock Morishita Jintan Co., Ltd.
+1.10% 57.07M
ZHEJIANG NHU COMPANY LTD. Stock Zhejiang NHU Company Ltd.
+11.85% 8.05B
BELLRING BRANDS, INC. Stock BellRing Brands, Inc.
+4.94% 7.59B
CSPC INNOVATION PHARMACEUTICAL CO., LTD. Stock CSPC Innovation Pharmaceutical Co., Ltd.
+2.63% 6.07B
THE SIMPLY GOOD FOODS COMPANY Stock The Simply Good Foods Company
-2.80% 3.85B
BYHEALTH CO., LTD Stock Byhealth Co., Ltd
-11.22% 3.55B
XIAMEN KINGDOMWAY GROUP COMPANY Stock Xiamen Kingdomway Group Company
-7.04% 1.28B
HERBALIFE LTD. Stock Herbalife Ltd.
-32.50% 1.03B
SIRIO PHARMA CO., LTD. Stock Sirio Pharma Co., Ltd.
+12.52% 971M
USANA HEALTH SCIENCES, INC. Stock USANA Health Sciences, Inc.
-11.19% 907M
Special Foods & Wellbeing Products
  1. Stock Market
  2. Equities
  3. 4524 Stock
  4. Financials Morishita Jintan Co., Ltd.