CORONA CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 959 JPY | +0.21% |
|
+0.42% | +0.63% |
| 02-02 | Corona Corporation Provides Dividend Guidance for the Full Year Ending March 31, 2024 | CI |
| 02-02 | Corona Corporation Provides Earnings Guidance for the Fiscal Year Ending March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 37,988 | 30,918 | 28,031 | 27,724 | 24,790 | 26,555 |
| Enterprise Value (EV) 1 | 12,554 | 8,625 | 8,847 | 5,330 | 2,569 | 4,778 |
| P/E ratio | 18.1 x | 24.8 x | 72.9 x | 44.4 x | 26.4 x | 17.9 x |
| Yield | 2.16% | 2.66% | 2.92% | 2.94% | 3.29% | 3.08% |
| Capitalization / Revenue | 0.46 x | 0.37 x | 0.36 x | 0.34 x | 0.32 x | 0.31 x |
| EV / Revenue | 0.15 x | 0.1 x | 0.11 x | 0.06 x | 0.03 x | 0.06 x |
| EV / EBITDA | 2.99 x | 2.27 x | 3.24 x | 1.55 x | 0.87 x | 1.31 x |
| EV / FCF | 3.03 x | -5.92 x | -4.03 x | 1.49 x | 0.84 x | 1.92 x |
| FCF Yield | 33% | -16.9% | -24.8% | 67% | 119% | 52% |
| Price to Book | 0.52 x | 0.42 x | 0.39 x | 0.38 x | 0.34 x | 0.36 x |
| Nbr of stocks (in thousands) | 29,334 | 29,334 | 29,199 | 29,091 | 29,130 | 29,181 |
| Reference price 2 | 1,295 | 1,054 | 960.0 | 953.0 | 851.0 | 910.0 |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 28/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 82,115 | 83,195 | 78,711 | 82,169 | 78,648 | 85,335 |
| EBITDA 1 | 4,195 | 3,807 | 2,734 | 3,444 | 2,942 | 3,659 |
| EBIT 1 | 2,636 | 1,641 | 518 | 964 | 851 | 1,902 |
| Operating Margin | 3.21% | 1.97% | 0.66% | 1.17% | 1.08% | 2.23% |
| Earnings before Tax (EBT) 1 | 3,005 | 1,852 | 714 | 1,053 | 1,199 | 2,122 |
| Net income 1 | 2,104 | 1,248 | 385 | 626 | 939 | 1,482 |
| Net margin | 2.56% | 1.5% | 0.49% | 0.76% | 1.19% | 1.74% |
| EPS 2 | 71.72 | 42.54 | 13.17 | 21.46 | 32.25 | 50.81 |
| Free Cash Flow 1 | 4,143 | -1,456 | -2,196 | 3,570 | 3,068 | 2,487 |
| FCF margin | 5.04% | -1.75% | -2.79% | 4.34% | 3.9% | 2.91% |
| FCF Conversion (EBITDA) | 98.75% | - | - | 103.65% | 104.28% | 67.97% |
| FCF Conversion (Net income) | 196.89% | - | - | 570.23% | 326.73% | 167.81% |
| Dividend per Share 2 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 28/06/21 | 29/06/22 | 29/06/23 |
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 | 40,167 | 39,923 | 38,157 | 26,404 | 19,319 | 39,968 | 29,540 | 17,875 | 37,219 | 30,133 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 294 | 37 | 102 | 1,850 | -129 | 390 | 2,575 | -359 | -181 | 2,653 |
| Operating Margin | 0.73% | 0.09% | 0.27% | 7.01% | -0.67% | 0.98% | 8.72% | -2.01% | -0.49% | 8.8% |
| Earnings before Tax (EBT) 1 | 415 | -109 | 277 | 1,957 | -28 | 603 | 2,679 | -260 | 13 | 2,841 |
| Net income 1 | 302 | -133 | 194 | 1,386 | -50 | 410 | 1,909 | -212 | 16 | 2,029 |
| Net margin | 0.75% | -0.33% | 0.51% | 5.25% | -0.26% | 1.03% | 6.46% | -1.19% | 0.04% | 6.73% |
| EPS 2 | 10.33 | -4.570 | 6.680 | 47.60 | -1.740 | 14.07 | 65.46 | -7.290 | 0.5600 | 69.51 |
| Dividend per Share | 14.00 | 14.00 | 14.00 | - | - | 14.00 | - | - | 14.00 | - |
| Announcement Date | 30/10/19 | 30/10/20 | 29/10/21 | 02/02/22 | 29/07/22 | 01/11/22 | 03/02/23 | 28/07/23 | 31/10/23 | 02/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 25,434 | 22,293 | 19,184 | 22,394 | 22,221 | 21,777 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 4,143 | -1,456 | -2,196 | 3,570 | 3,068 | 2,487 |
| ROE (net income / shareholders' equity) | 2.91% | 1.71% | 0.53% | 0.87% | 1.29% | 2.03% |
| ROA (Net income/ Total Assets) | 1.66% | 1.03% | 0.33% | 0.62% | 0.54% | 1.19% |
| Assets 1 | 126,435 | 121,744 | 116,244 | 101,115 | 173,760 | 124,958 |
| Book Value Per Share 2 | 2,491 | 2,484 | 2,437 | 2,512 | 2,498 | 2,498 |
| Cash Flow per Share 2 | 439.0 | 393.0 | 276.0 | 226.0 | 174.0 | 129.0 |
| Capex 1 | 1,354 | 2,092 | 1,928 | 1,622 | 1,079 | 1,085 |
| Capex / Sales | 1.65% | 2.51% | 2.45% | 1.97% | 1.37% | 1.27% |
| Announcement Date | 28/06/18 | 27/06/19 | 26/06/20 | 28/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.63% | 183M | |
| +27.73% | 66.05B | |
| +44.10% | 36.81B | |
| +29.14% | 9.19B | |
| -0.53% | 6.67B | |
| +11.11% | 6.49B | |
| +3.67% | 5.13B | |
| +4.41% | 4.59B | |
| -11.75% | 3.18B | |
| +4.89% | 2.53B |
- Stock Market
- Equities
- 5909 Stock
- Financials Corona Corporation
