Stock 5946 CHOFU SEISAKUSHO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chofu Seisakusho Co., Ltd.

Equities

5946

JP3527800001

Appliances, Tools & Housewares

Market Closed - Japan Exchange
Other stock markets
 07:00:00 02/05/2024 BST 		5-day change 1st Jan Change
2,292 JPY +0.39% Intraday chart for Chofu Seisakusho Co., Ltd. +3.90% +12.68%
2023 Tranche Update on Chofu Seisakusho Co., Ltd.'s Equity Buyback Plan announced on June 9, 2023. CI
2023 Chofu Seisakusho Co., Ltd.'s Equity Buyback announced on June 9, 2023, has closed with 300,000 shares, representing 0.88% for ¥665.36 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 72,606 85,598 72,327 70,868 66,228 69,165
Enterprise Value (EV) 1 63,601 73,380 62,802 57,351 56,548 50,321
P/E ratio 27.2 x 46.6 x 27.7 x 24.3 x 17.2 x 17.4 x
Yield 1.53% 1.3% 1.54% 1.76% 1.98% 2.11%
Capitalization / Revenue 1.59 x 1.89 x 1.66 x 1.58 x 1.33 x 1.43 x
EV / Revenue 1.39 x 1.62 x 1.44 x 1.28 x 1.14 x 1.04 x
EV / EBITDA 18.8 x 20.9 x 17.8 x 16.6 x 13.7 x 11.2 x
EV / FCF 42.3 x 32.4 x 39.1 x 34 x -441 x 32.3 x
FCF Yield 2.37% 3.08% 2.56% 2.94% -0.23% 3.1%
Price to Book 0.58 x 0.69 x 0.57 x 0.55 x 0.51 x 0.52 x
Nbr of stocks (in thousands) 34,740 34,740 34,739 34,739 34,476 34,004
Reference price 2 2,090 2,464 2,082 2,040 1,921 2,034
Announcement Date 27/03/19 31/03/20 31/03/21 31/03/22 30/03/23 29/03/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 45,725 45,228 43,515 44,858 49,792 48,506
EBITDA 1 3,385 3,515 3,531 3,460 4,134 4,495
EBIT 1 2,009 2,346 2,296 2,219 2,970 3,344
Operating Margin 4.39% 5.19% 5.28% 4.95% 5.96% 6.89%
Earnings before Tax (EBT) 1 3,719 2,966 3,753 4,142 5,398 5,672
Net income 1 2,670 1,836 2,607 2,913 3,866 3,998
Net margin 5.84% 4.06% 5.99% 6.49% 7.76% 8.24%
EPS 2 76.86 52.85 75.05 83.85 111.5 117.1
Free Cash Flow 1 1,505 2,263 1,608 1,684 -128.1 1,559
FCF margin 3.29% 5% 3.69% 3.76% -0.26% 3.21%
FCF Conversion (EBITDA) 44.47% 64.38% 45.53% 48.68% - 34.67%
FCF Conversion (Net income) 56.38% 123.25% 61.67% 57.83% - 38.99%
Dividend per Share 2 32.00 32.00 32.00 36.00 38.00 43.00
Announcement Date 27/03/19 31/03/20 31/03/21 31/03/22 30/03/23 29/03/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3
Net sales 1 19,723 21,771 10,832 11,794 23,460 12,024 12,534 23,362 11,247
EBITDA - - - - - - - - -
EBIT 1 459 951 498 381 944 872 1,004 1,484 579
Operating Margin 2.33% 4.37% 4.6% 3.23% 4.02% 7.25% 8.01% 6.35% 5.15%
Earnings before Tax (EBT) 1 1,098 1,868 1,030 1,013 2,228 1,372 1,472 2,629 1,170
Net income 1 747 1,328 709 723 1,608 935 1,036 1,844 836
Net margin 3.79% 6.1% 6.55% 6.13% 6.85% 7.78% 8.27% 7.89% 7.43%
EPS 2 21.51 38.24 20.42 20.83 46.31 26.95 30.20 53.83 24.52
Dividend per Share 16.00 18.00 - - 18.00 - - 20.00 -
Announcement Date 04/08/20 03/08/21 04/11/21 11/05/22 09/08/22 02/11/22 10/05/23 10/08/23 07/11/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 9,005 12,218 9,525 13,517 9,680 18,844
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,505 2,263 1,608 1,685 -128 1,559
ROE (net income / shareholders' equity) 2.15% 1.47% 2.08% 2.29% 3.01% 3.06%
ROA (Net income/ Total Assets) 0.93% 1.09% 1.06% 1.02% 1.35% 1.49%
Assets 1 287,995 169,185 246,292 286,967 287,029 267,962
Book Value Per Share 2 3,574 3,596 3,634 3,693 3,737 3,916
Cash Flow per Share 2 128.0 110.0 123.0 93.80 144.0 108.0
Capex 1 920 971 841 1,280 1,147 1,492
Capex / Sales 2.01% 2.15% 1.93% 2.85% 2.3% 3.08%
Announcement Date 27/03/19 31/03/20 31/03/21 31/03/22 30/03/23 29/03/24
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 Appliances, Tools & Housewares

1st Jan change Capi.
CHOFU SEISAKUSHO CO., LTD. Stock Chofu Seisakusho Co., Ltd.
+12.68% 493M
HAIER SMART HOME CO., LTD. Stock Haier Smart Home Co., Ltd.
+44.10% 36.59B
SHARKNINJA, INC. Stock SharkNinja, Inc.
+27.26% 8.92B
SEB S.A. Stock SEB S.A.
-1.95% 6.54B
ZHEJIANG SUPOR CO., LTD. Stock Zhejiang Supor Co., Ltd.
+11.11% 6.48B
DE'LONGHI S.P.A. Stock De'Longhi S.p.A.
+1.77% 4.96B
HUSQVARNA AB Stock Husqvarna AB
+4.60% 4.72B
NEWELL BRANDS INC. Stock Newell Brands Inc.
-11.98% 3.22B
SPECTRUM BRANDS HOLDINGS, INC. Stock Spectrum Brands Holdings, Inc.
+4.39% 2.48B
BREVILLE GROUP LIMITED Stock Breville Group Limited
-7.31% 2.34B
Other Appliances, Tools & Housewares
  1. Stock Market
  2. Equities
  3. 5946 Stock
  4. Financials Chofu Seisakusho Co., Ltd.