Stock 6158 WAIDA MFG. CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Waida Mfg. Co.,Ltd.

Equities

6158

JP3990790002

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,072 JPY -0.46% Intraday chart for Waida Mfg. Co.,Ltd. -0.28% +4.18%
2018 Waida Mfg. Co.,Ltd. Reports Consolidated Earnings Results for the Year Ended March 31, 2018; Provides Consolidated Earnings Guidance for the Six Months and Year Ending March 31, 2019 CI
2015 Waida Mfg. Co., Ltd. Announces Consolidated Earnings Results for the First Half Ended September 30, 2015; Provides Earnings Guidance for the Fiscal Year Ending March 31, 2016; Announces Dividend for the Second Quarter of Fiscal Year Ending March 31, 2016, Payable on December 7, 2015; Provides Dividend Guidance for the Fiscal Year Ending March 31, 2016 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 7,843 7,978 6,274 7,177 6,427 6,502
Enterprise Value (EV) 1 6,067 5,163 2,176 3,707 1,883 3,177
P/E ratio 13.2 x 5.5 x 5.43 x 32.3 x 9.26 x 7.48 x
Yield 1.72% 3.46% 5.12% 1.35% 3.01% 3.68%
Capitalization / Revenue 1.35 x 0.91 x 0.8 x 1.71 x 0.99 x 0.86 x
EV / Revenue 1.05 x 0.59 x 0.28 x 0.88 x 0.29 x 0.42 x
EV / EBITDA 5.69 x 2.37 x 1.1 x 7.01 x 1.52 x 2.11 x
EV / FCF 5.89 x 3.58 x 1.48 x -7.94 x 1.21 x -2.8 x
FCF Yield 17% 27.9% 67.4% -12.6% 82.5% -35.7%
Price to Book 1.29 x 1.1 x 0.78 x 0.88 x 0.74 x 0.69 x
Nbr of stocks (in thousands) 6,429 6,429 6,429 6,442 6,453 6,470
Reference price 2 1,220 1,241 976.0 1,114 996.0 1,005
Announcement Date 6/19/18 6/18/19 6/23/20 6/22/21 6/21/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 5,803 8,761 7,858 4,206 6,485 7,581
EBITDA 1 1,067 2,180 1,972 529 1,240 1,508
EBIT 1 836 1,974 1,730 286 981 1,156
Operating Margin 14.41% 22.53% 22.02% 6.8% 15.13% 15.25%
Earnings before Tax (EBT) 1 866 1,979 1,712 324 1,040 1,202
Net income 1 592 1,451 1,156 222 694 868
Net margin 10.2% 16.56% 14.71% 5.28% 10.7% 11.45%
EPS 2 92.09 225.7 179.8 34.48 107.6 134.3
Free Cash Flow 1 1,031 1,442 1,467 -467.1 1,554 -1,135
FCF margin 17.76% 16.46% 18.66% -11.11% 23.96% -14.97%
FCF Conversion (EBITDA) 96.6% 66.14% 74.37% - 125.31% -
FCF Conversion (Net income) 174.11% 99.37% 126.87% - 223.9% -
Dividend per Share 2 21.00 43.00 50.00 15.00 30.00 37.00
Announcement Date 6/19/18 6/18/19 6/23/20 6/22/21 6/21/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 4,118 2,123 2,808 1,965 1,334 3,519 1,777 1,486 3,742 1,844
EBITDA - - - - - - - - - -
EBIT 1 1,017 127 401 405 12 494 302 99 529 222
Operating Margin 24.7% 5.98% 14.28% 20.61% 0.9% 14.04% 16.99% 6.66% 14.14% 12.04%
Earnings before Tax (EBT) 1 1,025 133 410 429 62 563 265 173 556 229
Net income 1 711 89 274 298 15 405 158 124 382 193
Net margin 17.27% 4.19% 9.76% 15.17% 1.12% 11.51% 8.89% 8.34% 10.21% 10.47%
EPS 2 110.6 13.91 42.52 46.33 2.450 62.84 24.41 19.27 59.00 29.79
Dividend per Share 25.00 5.000 15.00 - - 17.00 - - 20.00 -
Announcement Date 11/7/19 11/9/20 11/4/21 2/7/22 8/8/22 11/7/22 2/8/23 8/8/23 11/8/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,776 2,815 4,098 3,470 4,544 3,325
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,031 1,442 1,467 -467 1,554 -1,135
ROE (net income / shareholders' equity) 10.5% 22% 15.1% 2.74% 8.16% 9.55%
ROA (Net income/ Total Assets) 5.97% 12.6% 10.4% 1.69% 5.44% 6.12%
Assets 1 9,920 11,471 11,159 13,152 12,765 14,188
Book Value Per Share 2 945.0 1,131 1,255 1,268 1,351 1,457
Cash Flow per Share 2 476.0 597.0 762.0 781.0 921.0 614.0
Capex 1 40 66 178 76 128 742
Capex / Sales 0.69% 0.75% 2.27% 1.81% 1.97% 9.79%
Announcement Date 6/19/18 6/18/19 6/23/20 6/22/21 6/21/22 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 Other Industrial Machinery & Equipment

1st Jan change Capi.
WAIDA MFG. CO.,LTD. Stock Waida Mfg. Co.,Ltd.
+4.18% 45.48M
ATLAS COPCO AB Stock Atlas Copco AB
+12.96% 84.57B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+16.38% 68.85B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+12.13% 34.99B
XYLEM INC. Stock Xylem Inc.
+19.98% 33.27B
FANUC CORPORATION Stock Fanuc Corporation
+12.78% 28.93B
FORTIVE CORPORATION Stock Fortive Corporation
+3.33% 26.78B
SANDVIK AB Stock Sandvik AB
+0.73% 25.51B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+13.59% 24.82B
DOVER CORPORATION Stock Dover Corporation
+16.37% 24.6B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 6158 Stock
  4. Financials Waida Mfg. Co.,Ltd.