Financials Milbon Co., Ltd.

Equities

4919

JP3910650005

Personal Products

Market Closed - Japan Exchange Other stock markets 07:00:00 02/05/2024 BST			5-day change	1st Jan Change
3,069 ^JPY	-1.38%		+0.29%	-16.92%

02-27	Japanese Shares End Muted After Wall Street Pauses Rally	MT
02-27	Milbon's 2023 Attributable Profit Falls 28% on Higher Costs	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	202,983	213,542	185,315	186,047	120,203	99,866	-	-
Enterprise Value (EV) ¹	192,368	201,197	171,765	173,747	108,866	87,732	87,054	85,057
P/E ratio	44.9 x	50.8 x	36.3 x	33.4 x	30 x	20.8 x	18.5 x	16.7 x
Yield	0.9%	0.85%	1.19%	1.5%	2.38%	2.88%	2.93%	3.03%
Capitalization / Revenue	5.6 x	5.98 x	4.46 x	4.11 x	2.52 x	1.99 x	1.89 x	1.78 x
EV / Revenue	5.3 x	5.63 x	4.13 x	3.84 x	2.28 x	1.75 x	1.65 x	1.51 x
EV / EBITDA	23.3 x	25.1 x	17.9 x	18 x	14 x	9.56 x	8.6 x	7.77 x
EV / FCF	66.8 x	39 x	65 x	191 x	65.7 x	30.8 x	23.9 x	17.3 x
FCF Yield	1.5%	2.56%	1.54%	0.52%	1.52%	3.25%	4.18%	5.8%
Price to Book	5.66 x	5.88 x	4.61 x	4.23 x	2.62 x	2.12 x	2.03 x	1.93 x
Nbr of stocks (in thousands)	32,739	32,503	32,511	32,526	32,540	32,540	-	-
Reference price ²	6,200	6,570	5,700	5,720	3,694	3,069	3,069	3,069
Announcement Date	12/02/20	12/02/21	10/02/22	14/02/23	14/02/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	36,266	35,725	41,582	45,238	47,762	50,062	52,788	56,150
EBITDA ¹	8,246	8,004	9,595	9,633	7,800	9,178	10,118	10,951
EBIT ¹	6,751	6,394	7,817	7,551	5,525	6,777	7,525	8,350
Operating Margin	18.62%	17.9%	18.8%	16.69%	11.57%	13.54%	14.26%	14.87%
Earnings before Tax (EBT) ¹	6,217	5,890	7,133	7,823	5,432	6,880	7,730	8,330
Net income ¹	4,517	4,204	5,109	5,577	4,001	4,810	5,395	5,994
Net margin	12.46%	11.77%	12.29%	12.33%	8.38%	9.61%	10.22%	10.67%
EPS ²	138.0	129.2	157.2	171.5	123.0	147.8	165.8	184.2
Free Cash Flow ¹	2,881	5,160	2,641	911	1,656	2,850	3,639	4,930
FCF margin	7.94%	14.44%	6.35%	2.01%	3.47%	5.69%	6.89%	8.78%
FCF Conversion (EBITDA)	34.94%	64.47%	27.52%	9.46%	21.23%	31.05%	35.97%	45.01%
FCF Conversion (Net income)	63.78%	122.74%	51.69%	16.33%	41.39%	59.25%	67.45%	82.25%
Dividend per Share ²	56.00	56.00	68.00	86.00	88.00	88.33	90.00	93.00
Announcement Date	12/02/20	12/02/21	10/02/22	14/02/23	14/02/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2020 S1	2020 S2	2021 S1	2021 Q3	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2
Net sales ¹	15,869	19,856	19,558	10,160	11,864	22,024	9,635	11,832	21,467	10,940	12,831	23,771	10,340	12,363	22,703	11,447	13,612	25,059	10,925	13,025	23,800	12,070	13,930	25,600
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	2,388	4,006	3,659	2,099	2,059	4,158	1,497	2,327	3,824	1,838	1,889	3,727	1,195	1,895	3,090	326	2,109	2,435	1,225	1,975	3,400	1,650	2,000	3,400
Operating Margin	15.05%	20.18%	18.71%	20.66%	17.36%	18.88%	15.54%	19.67%	17.81%	16.8%	14.72%	15.68%	11.56%	15.33%	13.61%	2.85%	15.49%	9.72%	11.21%	15.16%	14.29%	13.67%	14.36%	13.28%
Earnings before Tax (EBT) ¹	2,088	3,802	3,374	1,872	1,887	-	1,634	2,504	4,138	1,905	1,780	-	1,165	1,935	3,100	373	1,959	-	1,150	1,850	-	1,500	2,400	-
Net income ¹	1,451	2,753	2,413	1,312	1,384	2,696	1,167	1,708	2,875	1,435	1,267	-	882	1,313	2,195	294	1,512	-	805	1,295	-	1,050	1,750	-
Net margin	9.14%	13.86%	12.34%	12.91%	11.67%	12.24%	12.11%	14.44%	13.39%	13.12%	9.87%	-	8.53%	10.62%	9.67%	2.57%	11.11%	-	7.37%	9.94%	-	8.7%	12.56%	-
EPS	44.57	84.67	74.24	40.36	42.57	-	35.89	52.53	88.42	44.14	38.93	-	27.13	40.00	67.48	9.040	-	-	-	-	-	-	-	-
Dividend per Share	27.00	-	30.00	-	38.00	-	-	40.00	40.00	-	46.00	-	-	40.00	40.00	-	-	-	-	-	-	-	-	-
Announcement Date	05/08/20	12/02/21	06/08/21	12/11/21	10/02/22	10/02/22	13/05/22	10/08/22	10/08/22	11/11/22	14/02/23	14/02/23	15/05/23	10/08/23	10/08/23	10/11/23	14/02/24	14/02/24	-	-	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	10,615	12,345	13,550	12,300	11,337	12,134	12,812	14,809
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	2,881	5,160	2,641	911	1,656	2,850	3,639	4,930
ROE (net income / shareholders' equity)	13.1%	11.6%	13.4%	13.2%	8.9%	10.4%	11.3%	11.9%
ROA (Net income/ Total Assets)	15.3%	13.6%	15.7%	15.5%	10.6%	11.3%	12.2%	12.7%
Assets ¹	29,615	30,848	32,587	35,973	37,889	42,569	44,103	47,071
Book Value Per Share ²	1,096	1,117	1,236	1,353	1,412	1,445	1,512	1,594
Cash Flow per Share	184.0	179.0	212.0	235.0	193.0	-	-	-
Capex ¹	1,605	1,388	3,828	4,097	3,151	4,250	3,637	2,970
Capex / Sales	4.43%	3.89%	9.21%	9.06%	6.6%	8.49%	6.89%	5.29%
Announcement Date	12/02/20	12/02/21	10/02/22	14/02/23	14/02/24	-	-	-

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 Milbon Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

3,069 JPY

Average target price

4,340 JPY

Spread / Average Target

+41.41%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

	1st Jan change	Capi.
MILBON CO., LTD.	-16.92%	649M
PROCTER & GAMBLE COMPANY	+12.23%	387B
UNILEVER PLC	+10.21%	131B
COLGATE-PALMOLIVE COMPANY	+16.52%	76.23B
HINDUSTAN UNILEVER LIMITED	-16.82%	62.65B
ESTEE LAUDER	-9.10%	48.38B
KENVUE INC.	-10.82%	36.61B
BEIERSDORF	+5.49%	34.04B
ESSITY AB	+9.88%	17.76B
GODREJ CONSUMER PRODUCTS LIMITED	+10.61%	15.11B

Other Personal Products