NIPPON ELECTRIC GLASS CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,623 JPY | +0.75% |
|
-1.09% | +19.53% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 235,846 | 218,023 | 274,338 | 218,092 | 274,498 | 311,364 | - | - |
| Enterprise Value (EV) 1 | 232,815 | 198,270 | 234,185 | 214,466 | 317,440 | 333,025 | 357,152 | 365,534 |
| P/E ratio | -7 x | 14.3 x | 10.1 x | 7.74 x | -10.7 x | 10.8 x | 16.4 x | 14.1 x |
| Yield | 4.1% | 4.43% | 3.73% | 5.12% | 3.96% | 3.62% | 3.95% | 4.12% |
| Capitalization / Revenue | 0.92 x | 0.9 x | 0.94 x | 0.67 x | 0.98 x | 1.01 x | 0.97 x | 0.93 x |
| EV / Revenue | 0.91 x | 0.82 x | 0.8 x | 0.66 x | 1.13 x | 1.08 x | 1.11 x | 1.09 x |
| EV / EBITDA | 5.23 x | 4.66 x | 3.94 x | 3.89 x | 11.9 x | 7.85 x | 7.27 x | 6.73 x |
| EV / FCF | 158 x | 7.06 x | 6.14 x | - | -14.3 x | 10.4 x | 29.9 x | 29.8 x |
| FCF Yield | 0.63% | 14.2% | 16.3% | - | -6.97% | 9.58% | 3.35% | 3.36% |
| Price to Book | 0.5 x | 0.46 x | 0.55 x | 0.42 x | 0.55 x | 0.62 x | 0.61 x | 0.6 x |
| Nbr of stocks (in thousands) | 96,619 | 96,641 | 93,027 | 93,043 | 90,564 | 86,586 | - | - |
| Reference price 2 | 2,441 | 2,256 | 2,949 | 2,344 | 3,031 | 3,596 | 3,596 | 3,596 |
| Announcement Date | 2/5/20 | 2/2/21 | 2/2/22 | 2/3/23 | 2/5/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 257,189 | 242,886 | 292,033 | 324,634 | 279,974 | 307,280 | 321,120 | 336,440 |
| EBITDA 1 | 44,513 | 42,591 | 59,500 | 55,146 | 26,765 | 42,433 | 49,100 | 54,350 |
| EBIT 1 | 15,937 | 17,660 | 32,779 | 26,184 | -10,420 | 15,560 | 21,300 | 26,380 |
| Operating Margin | 6.2% | 7.27% | 11.22% | 8.07% | -3.72% | 5.06% | 6.63% | 7.84% |
| Earnings before Tax (EBT) 1 | -19,268 | 19,896 | 39,139 | 39,517 | -28,612 | 38,240 | 24,220 | 27,320 |
| Net income 1 | -33,669 | 15,252 | 27,904 | 28,167 | -26,188 | 28,000 | 17,680 | 19,820 |
| Net margin | -13.09% | 6.28% | 9.56% | 8.68% | -9.35% | 9.11% | 5.51% | 5.89% |
| EPS 2 | -348.5 | 157.8 | 291.0 | 302.8 | -282.9 | 332.6 | 219.3 | 254.8 |
| Free Cash Flow 1 | 1,477 | 28,102 | 38,127 | - | -22,137 | 31,900 | 11,951 | 12,280 |
| FCF margin | 0.57% | 11.57% | 13.06% | - | -7.91% | 10.38% | 3.72% | 3.65% |
| FCF Conversion (EBITDA) | 3.32% | 65.98% | 64.08% | - | - | 75.18% | 24.34% | 22.59% |
| FCF Conversion (Net income) | - | 184.25% | 136.64% | - | - | 113.93% | 67.6% | 61.96% |
| Dividend per Share 2 | 100.0 | 100.0 | 110.0 | 120.0 | 120.0 | 130.0 | 142.0 | 148.0 |
| Announcement Date | 2/5/20 | 2/2/21 | 2/2/22 | 2/3/23 | 2/5/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 123,823 | 115,381 | 127,505 | 142,344 | 74,527 | 149,689 | 85,991 | 86,780 | 172,771 | 78,431 | 73,432 | 151,863 | 67,922 | 71,256 | 139,178 | 70,191 | 70,605 | 76,656 | 75,947 | 147,650 | 77,650 | 79,175 | 156,500 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 6,645 | 7,767 | 9,893 | 15,332 | 8,030 | 17,447 | 10,515 | 8,642 | 19,157 | 4,097 | 2,930 | 7,027 | -1,941 | -3,801 | -5,742 | -804 | -3,874 | 765 | 2,961 | 3,650 | 5,275 | 6,131 | 11,500 | - | - |
| Operating Margin | 5.37% | 6.73% | 7.76% | 10.77% | 10.77% | 11.66% | 12.23% | 9.96% | 11.09% | 5.22% | 3.99% | 4.63% | -2.86% | -5.33% | -4.13% | -1.15% | -5.49% | 1% | 3.9% | 2.47% | 6.79% | 7.74% | 7.35% | - | - |
| Earnings before Tax (EBT) | - | 9,384 | - | 19,691 | 9,840 | - | 20,521 | 14,129 | 34,650 | 5,009 | - | - | 1,714 | - | -14,086 | -125 | - | 27,483 | - | - | - | - | - | - | - |
| Net income 1 | -39,163 | 6,824 | 8,428 | 13,533 | 7,089 | 14,371 | 14,289 | 10,128 | 24,417 | 4,768 | - | - | 846 | - | -15,711 | -520 | - | 19,616 | 3,084 | 22,700 | 2,600 | 3,300 | - | - | - |
| Net margin | -31.63% | 5.91% | 6.61% | 9.51% | 9.51% | 9.6% | 16.62% | 11.67% | 14.13% | 6.08% | - | - | 1.25% | - | -11.29% | -0.74% | - | 25.59% | 4.06% | 15.37% | 3.35% | 4.17% | - | - | - |
| EPS | -405.4 | 70.62 | 87.22 | 140.0 | 75.61 | 151.0 | 153.6 | 108.8 | 262.5 | 51.24 | - | - | 9.090 | - | -168.8 | -5.590 | - | 224.6 | - | - | - | - | - | - | - |
| Dividend per Share | - | 50.00 | 50.00 | 50.00 | - | - | - | - | 60.00 | - | - | 60.00 | - | - | 60.00 | - | - | - | - | 65.00 | - | - | 65.00 | 70.00 | 70.00 |
| Announcement Date | 2/5/20 | 7/30/20 | 2/2/21 | 7/29/21 | 2/2/22 | 2/2/22 | 4/28/22 | 7/29/22 | 7/29/22 | 10/31/22 | 2/3/23 | 2/3/23 | 4/28/23 | 7/31/23 | 7/31/23 | 10/30/23 | 2/5/24 | 4/30/24 | - | - | - | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 42,942 | 21,661 | 45,788 | 54,170 |
| Net Cash position 1 | 3,031 | 19,753 | 40,153 | 3,626 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 1.604 x | 0.5105 x | 0.9325 x | 0.9967 x |
| Free Cash Flow 1 | 1,477 | 28,102 | 38,127 | - | -22,137 | 31,900 | 11,951 | 12,280 |
| ROE (net income / shareholders' equity) | -6.8% | 3.2% | 5.8% | 5.5% | -5.2% | 5.74% | 3.7% | 4.23% |
| ROA (Net income/ Total Assets) | 2.21% | 2.89% | 6.63% | 4.71% | -1.31% | 3.62% | 3.1% | 3.51% |
| Assets 1 | -1,522,554 | 527,957 | 420,700 | 597,958 | 2,005,299 | 773,214 | 569,863 | 563,949 |
| Book Value Per Share 2 | 4,886 | 4,886 | 5,322 | 5,636 | 5,464 | 5,790 | 5,887 | 6,030 |
| Cash Flow per Share 2 | -52.70 | 416.0 | 570.0 | 614.0 | 119.0 | 654.0 | 570.0 | 665.0 |
| Capex 1 | 20,160 | 25,171 | 35,058 | 68,024 | 29,095 | 30,000 | 32,080 | 32,300 |
| Capex / Sales | 7.84% | 10.36% | 12% | 20.95% | 10.39% | 9.76% | 9.99% | 9.6% |
| Announcement Date | 2/5/20 | 2/2/21 | 2/2/22 | 2/3/23 | 2/5/24 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
3,596
JPY
Average target price
3,976
JPY
Spread / Average Target
+10.57%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +19.53% | 1.99B | |
| +17.34% | 111B | |
| -1.78% | 30.11B | |
| +12.05% | 22.24B | |
| -8.31% | 19.41B | |
| +19.63% | 16.81B | |
| -9.69% | 16.61B | |
| +2.99% | 12.6B | |
| +0.74% | 11.1B | |
| +14.89% | 8.65B |
- Stock Market
- Equities
- 5214 Stock
- Financials Nippon Electric Glass Co., Ltd.
