Financials Maxell, Ltd.

Equities

6810

JP3791800000

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 07:00:00 26/06/2024 BST			5-day change	1st Jan Change
1,801 ^JPY	-1.21%		-2.54%	+15.45%

06-13	Maxell Develops New Electrode Technology, Raising All-Solid-State Battery Operating Temperature to 150°C	MT
06-12	Maxell, Ltd. Announces Successful Development of Technology That Increases Maximum Operating Temperature of All-Solid-State Battery to 150 degree Celsius	CI

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	52,624	69,194	59,450	64,913	73,028	82,564	-	-
Enterprise Value (EV) ¹	74,398	73,868	46,490	52,737	52,707	51,919	51,447	49,537
P/E ratio	-5.18 x	-7.38 x	-16.2 x	14.1 x	9.68 x	12.9 x	11.1 x	9.44 x
Yield	25.2%	-	3.33%	2.6%	3.14%	2.47%	2.71%	3.54%
Capitalization / Revenue	0.36 x	0.5 x	0.43 x	0.49 x	0.57 x	0.64 x	0.61 x	0.6 x
EV / Revenue	0.51 x	0.53 x	0.34 x	0.4 x	0.41 x	0.4 x	0.38 x	0.36 x
EV / EBITDA	13 x	7.98 x	3.35 x	5.08 x	4.09 x	3.76 x	3.32 x	2.83 x
EV / FCF	35 x	15.8 x	3.2 x	9.23 x	7.22 x	15.2 x	8.83 x	7.22 x
FCF Yield	2.86%	6.34%	31.3%	10.8%	13.9%	6.59%	11.3%	13.9%
Price to Book	0.58 x	0.85 x	0.73 x	0.85 x	0.78 x	0.86 x	0.83 x	0.78 x
Nbr of stocks (in thousands)	49,459	49,459	49,459	42,179	45,843	45,843	-	-
Reference price ²	1,064	1,399	1,202	1,539	1,593	1,801	1,801	1,801
Announcement Date	13/05/20	28/04/21	13/05/22	27/04/23	26/04/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	145,041	139,055	138,215	132,776	129,139	128,848	135,133	138,625
EBITDA ¹	5,738	9,252	13,874	10,375	12,886	13,800	15,475	17,533
EBIT ¹	-137	3,806	9,332	5,638	8,083	8,333	9,700	11,175
Operating Margin	-0.09%	2.74%	6.75%	4.25%	6.26%	6.47%	7.18%	8.06%
Earnings before Tax (EBT) ¹	-9,426	-7,698	-1,549	7,265	9,133	8,200	9,400	10,150
Net income ¹	-10,487	-9,373	-3,659	5,193	7,544	6,271	7,217	8,262
Net margin	-7.23%	-6.74%	-2.65%	3.91%	5.84%	4.87%	5.34%	5.96%
EPS ²	-205.2	-189.5	-73.98	109.3	164.6	139.9	162.9	190.7
Free Cash Flow ¹	2,128	4,686	14,534	5,714	7,300	3,420	5,825	6,864
FCF margin	1.47%	3.37%	10.52%	4.3%	5.65%	2.65%	4.31%	4.95%
FCF Conversion (EBITDA)	37.09%	50.65%	104.76%	55.07%	56.65%	24.78%	37.64%	39.15%
FCF Conversion (Net income)	-	-	-	110.03%	96.77%	54.54%	80.72%	83.08%
Dividend per Share ²	268.0	-	40.00	40.00	50.00	44.40	48.80	63.75
Announcement Date	13/05/20	28/04/21	13/05/22	27/04/23	26/04/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2021 S1	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	63,640	69,261	35,292	33,662	68,954	32,227	32,978	65,205	34,030	33,541	32,225	33,395	65,620	31,684	31,835	30,945	32,607	32,597	32,931
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	827	6,146	2,425	761	3,186	1,286	1,175	2,461	2,103	1,074	2,024	2,542	4,566	1,905	1,612	1,663	1,819	2,071	2,147
Operating Margin	1.3%	8.87%	6.87%	2.26%	4.62%	3.99%	3.56%	3.77%	6.18%	3.2%	6.28%	7.61%	6.96%	6.01%	5.06%	5.38%	5.58%	6.35%	6.52%
Earnings before Tax (EBT)	522	6,396	1,502	-	-	1,921	2,026	3,947	1,881	-	3,109	-	5,850	1,188	-	-	-	-	-
Net income	-844	3,972	1,350	-8,981	-	1,645	1,495	3,140	1,839	214	2,346	2,588	4,934	751	1,859	-	-	-	-
Net margin	-1.33%	5.73%	3.83%	-26.68%	-	5.1%	4.53%	4.82%	5.4%	0.64%	7.28%	7.75%	7.52%	2.37%	5.84%	-	-	-	-
EPS ²	-17.06	80.31	27.29	-181.6	-	33.43	31.19	64.62	39.14	5.570	51.20	56.46	107.7	16.38	40.55	27.02	29.54	30.38	42.04
Dividend per Share	-	20.00	-	-	-	-	-	20.00	-	-	-	-	20.00	-	-	-	-	-	-
Announcement Date	29/10/20	28/10/21	27/01/22	13/05/22	13/05/22	27/07/22	28/10/22	28/10/22	31/01/23	27/04/23	27/07/23	30/10/23	30/10/23	31/01/24	26/04/24	-	-	-	-

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt ¹	21,774	4,674	-	-	-	-	-	-
Net Cash position ¹	-	-	12,960	12,176	20,321	30,645	31,117	33,027
Leverage (Debt/EBITDA)	3.795 x	0.5052 x	-	-	-	-	-	-
Free Cash Flow ¹	2,128	4,686	14,534	5,714	7,300	3,420	5,825	6,865
ROE (net income / shareholders' equity)	-9.8%	-10.9%	-4.5%	6.3%	8.5%	6.71%	7.68%	8.77%
ROA (Net income/ Total Assets)	-5.54%	2.16%	5.58%	3.89%	5.77%	4.7%	4.7%	6%
Assets ¹	189,129	-433,409	-65,561	133,439	130,774	133,422	153,546	137,708
Book Value Per Share ²	1,829	1,641	1,648	1,807	2,048	2,087	2,173	2,322
Cash Flow per Share ²	-90.30	-79.40	17.90	209.0	269.0	274.0	308.0	370.0
Capex ¹	5,148	8,343	4,183	5,131	6,940	7,167	6,000	6,000
Capex / Sales	3.55%	6%	3.03%	3.86%	5.37%	5.56%	4.44%	4.33%
Announcement Date	13/05/20	28/04/21	13/05/22	27/04/23	26/04/24	-	-	-

¹JPY in Million²JPY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Maxell, Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

1,801 JPY

Average target price

1,813 JPY

Spread / Average Target

+0.68%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electronic Equipment & Parts

	1st Jan change	Capi.
MAXELL, LTD.	+15.45%	523M
KEYENCE CORPORATION	+16.37%	107B
HEXAGON AB	-2.52%	29.73B
BOE TECHNOLOGY GROUP COMPANY LIMITED	+2.31%	19.85B
TELEDYNE TECHNOLOGIES INCORPORATED	-14.36%	18.27B
KYOCERA CORPORATION	-8.33%	16.56B
ZEBRA TECHNOLOGIES CORPORATION	+11.63%	15.74B
HALMA PLC	+17.34%	12.84B
FLEX LTD.	-0.72%	12.35B
MINEBEAMITSUMI INC.	+13.96%	8.35B

Other Electronic Equipment & Parts