Stock 2612 KADOYA SESAME MILLS INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kadoya Sesame Mills Incorporated

Equities

2612

JP3214400008

Food Processing

Market Closed - Japan Exchange
Other stock markets
 07:00:00 17/05/2024 BST 		5-day change 1st Jan Change
3,645 JPY +0.41% Intraday chart for Kadoya Sesame Mills Incorporated +0.14% +0.28%
2023 Kadoya Sesame Mills Incorporated Provides Dividend Guidance for the Year Ending March 2024 CI
2023 Kadoya Sesame Mills Incorporated Provides Earnings Guidance for the Year Ending March 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 59,430 47,746 33,717 38,779 34,273 32,670
Enterprise Value (EV) 1 48,329 42,096 31,716 35,919 28,125 25,856
P/E ratio 17.4 x 16.2 x 13.2 x 18.5 x 12.4 x 14.2 x
Yield 2.32% 2.31% 3% 2.02% 2.95% 2.82%
Capitalization / Revenue 1.94 x 1.39 x 1 x 1.1 x 1.06 x 0.97 x
EV / Revenue 1.58 x 1.22 x 0.94 x 1.02 x 0.87 x 0.77 x
EV / EBITDA 8.34 x 8.44 x 7.24 x 7.39 x 5.57 x 6.23 x
EV / FCF - -11,053,977 x -6,979,445 x 31,173,280 x 8,180,958 x 22,212,681 x
FCF Yield - -0% -0% 0% 0% 0%
Price to Book 2.39 x 1.8 x 1.2 x 1.33 x 1.1 x 1 x
Nbr of stocks (in thousands) 9,200 9,200 9,200 9,200 9,201 9,203
Reference price 2 6,460 5,190 3,665 4,215 3,725 3,550
Announcement Date 26/06/18 25/06/19 23/06/20 22/06/21 27/06/22 29/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 30,601 34,380 33,781 35,100 32,185 33,690
EBITDA 1 5,793 4,988 4,379 4,861 5,051 4,152
EBIT 1 5,064 4,206 3,256 3,021 3,452 2,640
Operating Margin 16.55% 12.23% 9.64% 8.61% 10.73% 7.84%
Earnings before Tax (EBT) 1 5,124 4,334 3,460 3,112 3,950 3,344
Net income 1 3,465 2,949 2,552 2,101 2,769 2,305
Net margin 11.32% 8.58% 7.55% 5.99% 8.6% 6.84%
EPS 2 370.3 320.6 277.4 228.4 301.0 250.5
Free Cash Flow - -3,808 -4,544 1,152 3,438 1,164
FCF margin - -11.08% -13.45% 3.28% 10.68% 3.46%
FCF Conversion (EBITDA) - - - 23.7% 68.06% 28.03%
FCF Conversion (Net income) - - - 54.84% 124.16% 50.5%
Dividend per Share 2 150.0 120.0 110.0 85.00 110.0 100.0
Announcement Date 26/06/18 25/06/19 23/06/20 22/06/21 27/06/22 29/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 11,101 5,650 2,001 2,860 6,148 6,814
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -3,808 -4,544 1,152 3,438 1,164
ROE (net income / shareholders' equity) - 11.5% 9.36% 7.35% 9.19% 7.21%
ROA (Net income/ Total Assets) - 7.58% 5.46% 5.06% 5.7% 4.08%
Assets 1 - 38,920 46,772 41,544 48,562 56,499
Book Value Per Share 2 2,708 2,882 3,048 3,163 3,386 3,566
Cash Flow per Share 2 1,207 615.0 435.0 311.0 668.0 748.0
Capex 1 673 6,661 4,214 996 576 656
Capex / Sales 2.2% 19.37% 12.47% 2.84% 1.79% 1.95%
Announcement Date 26/06/18 25/06/19 23/06/20 22/06/21 27/06/22 29/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Starch, Vegetable Fat & Oil Manufacturing

1st Jan change Capi.
KADOYA SESAME MILLS INCORPORATED Stock Kadoya Sesame Mills Incorporated
+0.28% 216M
AAK AB Stock AAK AB
+27.76% 6.96B
SIME DARBY PLANTATION Stock Sime Darby Plantation
+0.22% 6.59B
IOI CORPORATION Stock IOI Corporation
+2.54% 5.33B
GOLDEN AGRI-RESOURCES LTD Stock Golden Agri-Resources Ltd
+1.92% 2.5B
UNITED PLANTATIONS Stock United Plantations
+45.17% 2.29B
FIRST RESOURCES LIMITED Stock First Resources Limited
-1.40% 1.63B
THE NISSHIN OILLIO GROUP,LTD. Stock The Nisshin OilliO Group,Ltd.
+12.70% 1.01B
BUMITAMA AGRI LTD. Stock Bumitama Agri Ltd.
+13.22% 883M
PT ASTRA AGRO LESTARI TBK Stock PT Astra Agro Lestari Tbk
-13.17% 736M
Starch, Vegetable Fat & Oil Manufacturing
  1. Stock Market
  2. Equities
  3. 2612 Stock
  4. Financials Kadoya Sesame Mills Incorporated