Stock 5609 NIPPON CHUZO K. K.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nippon Chuzo K. K.

Equities

5609

JP3728200001

Iron & Steel

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
941 JPY +0.53% Intraday chart for Nippon Chuzo K. K. +1.29% +0.64%
2022 Tranche Update on Nippon Chuzo K. K.'s Equity Buyback Plan announced on April 26, 2022. CI
2022 Nippon Chuzo K. K.'s Equity Buyback announced on April 26, 2022, has expired with 310,100 shares, representing 6.04% for ¥299.94 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 6,779 4,023 2,720 4,695 4,182 4,117
Enterprise Value (EV) 1 8,110 5,833 5,057 6,436 6,726 7,682
P/E ratio 11.3 x 7.56 x 8.22 x 10.8 x 6.31 x 7.32 x
Yield 2.27% 3.83% 4.72% 2.73% 3.68% 3.51%
Capitalization / Revenue 0.51 x 0.29 x 0.22 x 0.39 x 0.35 x 0.28 x
EV / Revenue 0.61 x 0.42 x 0.42 x 0.54 x 0.56 x 0.52 x
EV / EBITDA 7.51 x 5.36 x 5.4 x 5.79 x 4.81 x 5.96 x
EV / FCF -35.6 x -14.8 x -12.3 x 11.2 x -5.53 x -12.3 x
FCF Yield -2.81% -6.75% -8.1% 8.91% -18.1% -8.14%
Price to Book 0.68 x 0.39 x 0.26 x 0.44 x 0.37 x 0.36 x
Nbr of stocks (in thousands) 5,132 5,132 5,132 5,132 5,131 4,821
Reference price 2 1,321 784.0 530.0 915.0 815.0 854.0
Announcement Date 6/15/18 6/18/19 6/18/20 6/17/21 6/22/22 6/21/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 13,330 13,741 12,091 11,902 12,106 14,811
EBITDA 1 1,080 1,089 937 1,112 1,398 1,288
EBIT 1 763 669 425 497 788 708
Operating Margin 5.72% 4.87% 3.52% 4.18% 6.51% 4.78%
Earnings before Tax (EBT) 1 886 749 417 557 948 677
Net income 1 598 532 331 435 663 568
Net margin 4.49% 3.87% 2.74% 3.65% 5.48% 3.83%
EPS 2 116.5 103.7 64.50 84.77 129.2 116.7
Free Cash Flow 1 -227.9 -393.5 -409.6 573.4 -1,217 -625.4
FCF margin -1.71% -2.86% -3.39% 4.82% -10.05% -4.22%
FCF Conversion (EBITDA) - - - 51.56% - -
FCF Conversion (Net income) - - - 131.81% - -
Dividend per Share 2 30.00 30.00 25.00 25.00 30.00 30.00
Announcement Date 6/15/18 6/18/19 6/18/20 6/17/21 6/22/22 6/21/23
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 5,295 5,076 5,463 3,013 2,800 5,969 4,593 3,921 7,324 4,469
EBITDA - - - - - - - - - -
EBIT 1 -28 -5 211 293 -5 4 385 244 296 421
Operating Margin -0.53% -0.1% 3.86% 9.72% -0.18% 0.07% 8.38% 6.22% 4.04% 9.42%
Earnings before Tax (EBT) 1 -31 70 198 311 -5 -8 372 241 12 411
Net income 1 13 84 134 221 1 -10 263 176 15 302
Net margin 0.25% 1.65% 2.45% 7.33% 0.04% -0.17% 5.73% 4.49% 0.2% 6.76%
EPS 2 2.610 16.51 26.15 43.06 0.3000 -2.130 54.12 36.53 3.130 62.76
Dividend per Share - - - - - - - - - -
Announcement Date 10/23/19 10/20/20 10/22/21 1/25/22 7/26/22 10/26/22 1/27/23 7/26/23 10/25/23 1/26/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,331 1,810 2,337 1,741 2,544 3,565
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.232 x 1.662 x 2.494 x 1.566 x 1.82 x 2.768 x
Free Cash Flow 1 -228 -394 -410 573 -1,217 -625
ROE (net income / shareholders' equity) 6.13% 5.21% 3.19% 4.11% 6.02% 5.02%
ROA (Net income/ Total Assets) 2.47% 2.04% 1.31% 1.57% 2.42% 2.02%
Assets 1 24,188 26,073 25,283 27,649 27,379 28,080
Book Value Per Share 2 1,956 2,020 2,023 2,097 2,193 2,358
Cash Flow per Share 2 51.40 86.70 38.00 95.30 69.40 116.0
Capex 1 856 984 824 818 500 648
Capex / Sales 6.42% 7.16% 6.81% 6.87% 4.13% 4.38%
Announcement Date 6/15/18 6/18/19 6/18/20 6/17/21 6/22/22 6/21/23
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 Iron, Steel Mills & Foundries

1st Jan change Capi.
NIPPON CHUZO K. K. Stock Nippon Chuzo K. K.
+0.64% 29.67M
JSW STEEL LIMITED Stock JSW Steel Limited
-0.81% 25.48B
BAOSHAN IRON & STEEL CO., LTD. Stock Baoshan Iron & Steel Co., Ltd.
+17.20% 20.84B
CHINA STEEL CORPORATION Stock China Steel Corporation
-7.59% 12.04B
JINDAL STEEL & POWER LIMITED Stock Jindal Steel & Power Limited
+24.52% 11.2B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD Stock Citic Pacific Special Steel Group Co., Ltd
+10.90% 10.86B
INNER MONGOLIA BAOTOU STEEL UNION CO., LTD. Stock Inner Mongolia Baotou Steel Union Co., Ltd.
+9.59% 10.04B
TERNIUM S.A. Stock Ternium S.A.
-5.13% 7.91B
JINDAL STAINLESS LIMITED Stock Jindal Stainless Limited
+28.10% 7.24B
BHARAT FORGE LIMITED Stock Bharat Forge Limited
+1.09% 6.99B
Iron, Steel Mills & Foundries
  1. Stock Market
  2. Equities
  3. 5609 Stock
  4. Financials Nippon Chuzo K. K.