Stock 6994 SHIZUKI ELECTRIC COMPANY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shizuki Electric Company Inc.

Equities

6994

JP3352800001

Electrical Components & Equipment

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
438 JPY 0.00% Intraday chart for Shizuki Electric Company Inc. -0.23% -2.45%
2023 Tranche Update on Shizuki Electric Company Inc.'s Equity Buyback Plan announced on June 27, 2023. CI
2023 Shizuki Electric Company Inc.'s Equity Buyback announced on June 27, 2023, has closed with 7,740,000 shares, representing 23.46% for ¥3,599.1 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 23,956 20,128 14,849 19,963 14,980 16,465
Enterprise Value (EV) 1 18,262 16,239 11,942 16,081 13,229 13,919
P/E ratio 275 x 28.9 x 21.1 x 17.2 x 15.8 x 21.7 x
Yield 1.52% 1.8% 2.44% 1.16% 1.87% 1.8%
Capitalization / Revenue 1.19 x 0.92 x 0.63 x 0.91 x 0.63 x 0.63 x
EV / Revenue 0.91 x 0.75 x 0.51 x 0.74 x 0.55 x 0.53 x
EV / EBITDA 8.19 x 7.31 x 4.93 x 8.07 x 5.75 x 6.02 x
EV / FCF 158 x -18.5 x -28 x 14.2 x -5.28 x 13.7 x
FCF Yield 0.63% -5.4% -3.58% 7.04% -18.9% 7.29%
Price to Book 1.08 x 0.9 x 0.66 x 0.83 x 0.61 x 0.65 x
Nbr of stocks (in thousands) 32,998 32,997 32,997 32,997 32,996 32,996
Reference price 2 726.0 610.0 450.0 605.0 454.0 499.0
Announcement Date 6/25/18 6/24/19 6/26/20 6/28/21 6/24/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 20,168 21,761 23,597 21,827 23,874 26,127
EBITDA 1 2,230 2,222 2,424 1,992 2,299 2,313
EBIT 1 1,220 1,114 1,183 699 997 937
Operating Margin 6.05% 5.12% 5.01% 3.2% 4.18% 3.59%
Earnings before Tax (EBT) 1 297 1,226 1,230 1,132 1,362 1,165
Net income 1 87 696 704 1,158 946 760
Net margin 0.43% 3.2% 2.98% 5.31% 3.96% 2.91%
EPS 2 2.637 21.09 21.34 35.10 28.67 23.03
Free Cash Flow 1 115.2 -877.4 -427.1 1,133 -2,504 1,015
FCF margin 0.57% -4.03% -1.81% 5.19% -10.49% 3.89%
FCF Conversion (EBITDA) 5.17% - - 56.87% - 43.89%
FCF Conversion (Net income) 132.47% - - 97.83% - 133.57%
Dividend per Share 2 11.00 11.00 11.00 7.000 8.500 9.000
Announcement Date 6/25/18 6/24/19 6/26/20 6/28/21 6/24/22 6/27/23
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 11,410 9,883 10,927 6,446 5,925 12,457 7,035 6,151 12,746 6,972
EBITDA - - - - - - - - - -
EBIT 1 417 91 305 417 -103 135 366 52 414 338
Operating Margin 3.65% 0.92% 2.79% 6.47% -1.74% 1.08% 5.2% 0.85% 3.25% 4.85%
Earnings before Tax (EBT) 1 493 170 369 594 57 353 322 -47 299 261
Net income 1 269 19 245 438 50 191 193 -99 100 99
Net margin 2.36% 0.19% 2.24% 6.79% 0.84% 1.53% 2.74% -1.61% 0.78% 1.42%
EPS 2 8.180 0.5900 7.440 13.26 1.520 5.790 5.860 -3.050 3.470 3.720
Dividend per Share 5.000 - 3.000 - - 4.000 - - 3.000 -
Announcement Date 10/29/19 11/6/20 11/5/21 2/4/22 8/5/22 11/4/22 2/3/23 8/7/23 11/7/23 2/6/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,694 3,889 2,907 3,882 1,751 2,546
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 115 -877 -427 1,133 -2,504 1,015
ROE (net income / shareholders' equity) 0.57% 3.26% 3.27% 4.98% 3.9% 3.05%
ROA (Net income/ Total Assets) 2.66% 2.39% 2.5% 1.42% 1.96% 1.67%
Assets 1 3,274 29,107 28,140 81,343 48,201 45,594
Book Value Per Share 2 670.0 675.0 681.0 727.0 745.0 767.0
Cash Flow per Share 2 200.0 145.0 143.0 172.0 123.0 283.0
Capex 1 1,850 2,009 1,972 1,139 1,764 818
Capex / Sales 9.17% 9.23% 8.36% 5.22% 7.39% 3.13%
Announcement Date 6/25/18 6/24/19 6/26/20 6/28/21 6/24/22 6/27/23
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.
SHIZUKI ELECTRIC COMPANY INC. Stock Shizuki Electric Company Inc.
-2.45% 71.92M
FUJIKURA LTD. Stock Fujikura Ltd.
+156.29% 4.98B
XIAMEN FARATRONIC CO., LTD. Stock Xiamen Faratronic Co., Ltd.
+6.37% 3.06B
FANGDA CARBON NEW MATERIAL CO.,LTD Stock FangDa Carbon New Material Co.,Ltd
-3.24% 2.79B
MPI CORPORATION Stock MPI Corporation
+103.68% 1.24B
BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD. Stock Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.
-32.07% 1.09B
ACBEL POLYTECH INC. Stock AcBel Polytech Inc.
-3.28% 1.06B
TOYO TANSO CO., LTD. Stock Toyo Tanso Co., Ltd.
+62.59% 1.06B
NINGBO SUNRISE ELC TECHNOLOGY CO.,LTD Stock Ningbo Sunrise Elc Technology Co.,Ltd
-15.46% 906M
JIANGSU LETTALL ELECTRONIC CO.,LTD Stock Jiangsu Lettall Electronic Co.,Ltd
-20.38% 891M
Electrical Component
  1. Stock Market
  2. Equities
  3. 6994 Stock
  4. Financials Shizuki Electric Company Inc.