TOGAMI ELECTRIC MFG. CO., LTD. Financials Togami Electric Mfg. Co., Ltd.
Equities
6643
JP3623400003
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,135 JPY | -0.48% |
|
+2.45% | +33.97% |
| 2023 | Togami Electric Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2017 | Togami Electric Mfg. Co., Ltd. announces an Equity Buyback for 300 shares. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11,332 | 7,716 | 7,407 | 9,138 | 8,543 | 8,795 |
| Enterprise Value (EV) 1 | 7,411 | 2,954 | 2,082 | 2,883 | 2,364 | 2,337 |
| P/E ratio | 7.38 x | 5.99 x | 6.39 x | 6.85 x | 6.63 x | 6.14 x |
| Yield | 3.51% | 4.83% | 5.36% | 4.34% | 4.64% | 4.79% |
| Capitalization / Revenue | 0.49 x | 0.35 x | 0.33 x | 0.4 x | 0.36 x | 0.35 x |
| EV / Revenue | 0.32 x | 0.13 x | 0.09 x | 0.13 x | 0.1 x | 0.09 x |
| EV / EBITDA | 2.84 x | 1.26 x | 0.91 x | 1.33 x | 1.1 x | 0.95 x |
| EV / FCF | -4.96 x | 2.34 x | 2.81 x | 2.53 x | 5.07 x | 9.78 x |
| FCF Yield | -20.2% | 42.7% | 35.6% | 39.5% | 19.7% | 10.2% |
| Price to Book | 0.82 x | 0.52 x | 0.48 x | 0.55 x | 0.49 x | 0.47 x |
| Nbr of stocks (in thousands) | 4,968 | 4,965 | 4,964 | 4,956 | 4,955 | 4,955 |
| Reference price 2 | 2,281 | 1,554 | 1,492 | 1,844 | 1,724 | 1,775 |
| 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: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 22,980 | 22,350 | 22,552 | 22,593 | 23,575 | 24,805 |
| EBITDA 1 | 2,608 | 2,337 | 2,300 | 2,173 | 2,143 | 2,456 |
| EBIT 1 | 1,955 | 1,726 | 1,549 | 1,549 | 1,478 | 1,762 |
| Operating Margin | 8.51% | 7.72% | 6.87% | 6.86% | 6.27% | 7.1% |
| Earnings before Tax (EBT) 1 | 2,172 | 1,880 | 1,639 | 1,869 | 1,784 | 2,107 |
| Net income 1 | 1,535 | 1,289 | 1,159 | 1,334 | 1,288 | 1,433 |
| Net margin | 6.68% | 5.77% | 5.14% | 5.9% | 5.46% | 5.78% |
| EPS 2 | 309.0 | 259.6 | 233.5 | 269.2 | 259.9 | 289.3 |
| Free Cash Flow 1 | -1,494 | 1,260 | 740.4 | 1,140 | 466.6 | 239 |
| FCF margin | -6.5% | 5.64% | 3.28% | 5.05% | 1.98% | 0.96% |
| FCF Conversion (EBITDA) | - | 53.93% | 32.19% | 52.46% | 21.77% | 9.73% |
| FCF Conversion (Net income) | - | 97.78% | 63.88% | 85.46% | 36.23% | 16.68% |
| Dividend per Share 2 | 80.00 | 75.00 | 80.00 | 80.00 | 80.00 | 85.00 |
| 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 | 10,921 | 10,385 | 10,816 | 6,077 | 5,420 | 11,391 | 6,456 | 5,749 | 12,704 | 7,162 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 747 | 616 | 362 | 512 | 116 | 407 | 564 | 224 | 840 | 1,032 |
| Operating Margin | 6.84% | 5.93% | 3.35% | 8.43% | 2.14% | 3.57% | 8.74% | 3.9% | 6.61% | 14.41% |
| Earnings before Tax (EBT) 1 | 784 | 722 | 481 | 575 | 304 | 726 | 553 | 377 | 1,068 | 1,027 |
| Net income 1 | 556 | 525 | 347 | 406 | 202 | 541 | 396 | 229 | 706 | 725 |
| Net margin | 5.09% | 5.06% | 3.21% | 6.68% | 3.73% | 4.75% | 6.13% | 3.98% | 5.56% | 10.12% |
| EPS 2 | 112.0 | 106.0 | 70.18 | 81.88 | 40.94 | 109.4 | 79.83 | 46.27 | 142.6 | 146.3 |
| Dividend per Share | 40.00 | 35.00 | 40.00 | - | - | 40.00 | - | - | 40.00 | - |
| Announcement Date | 11/8/19 | 11/6/20 | 11/8/21 | 2/7/22 | 8/5/22 | 11/4/22 | 2/3/23 | 7/31/23 | 11/1/23 | 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 | 3,921 | 4,762 | 5,325 | 6,255 | 6,179 | 6,458 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1,494 | 1,260 | 740 | 1,140 | 467 | 239 |
| ROE (net income / shareholders' equity) | 11.4% | 9.02% | 7.7% | 8.35% | 7.59% | 7.92% |
| ROA (Net income/ Total Assets) | 5.29% | 4.6% | 4.05% | 3.88% | 3.51% | 3.96% |
| Assets 1 | 29,002 | 28,037 | 28,626 | 34,422 | 36,658 | 36,204 |
| Book Value Per Share 2 | 2,790 | 2,962 | 3,110 | 3,332 | 3,532 | 3,780 |
| Cash Flow per Share 2 | 919.0 | 1,053 | 1,158 | 1,342 | 1,323 | 1,375 |
| Capex 1 | 1,713 | 916 | 974 | 499 | 742 | 689 |
| Capex / Sales | 7.45% | 4.1% | 4.32% | 2.21% | 3.15% | 2.78% |
| 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
| 1st Jan change | Capi. | |
|---|---|---|
| +33.97% | 101M | |
| +4.53% | 147B | |
| +18.99% | 128B | |
| +33.47% | 126B | |
| +9.35% | 60.83B | |
| -0.74% | 37.77B | |
| +95.89% | 34.5B | |
| +4.58% | 31.89B | |
| -11.93% | 30.94B | |
| +1.32% | 27.32B |
- Stock Market
- Equities
- 6643 Stock
- Financials Togami Electric Mfg. Co., Ltd.
