Stock 3374 NAIGAI TEC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Naigai Tec Corporation

Equities

3374

JP3641220003

Electrical Components & Equipment

Market Closed - Japan Exchange
Other stock markets
 07:00:00 14/05/2024 BST 		5-day change 1st Jan Change
2,929 JPY -3.81% Intraday chart for Naigai Tec Corporation -0.75% +21.69%
2023 Naigai Tec Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2021 Naigai Tec Corporation entered into an agreement to acquire an unknown minority stake in Irie Koken Co., Ltd. for ¥22 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 10,347 3,004 3,671 8,949 9,865 8,833
Enterprise Value (EV) 1 7,025 1,711 1,672 3,065 2,204 3,075
P/E ratio 11.2 x 7.34 x 11.2 x 10.4 x 6.4 x 5.39 x
Yield 0.99% 3.42% 2.28% 2.41% 3.92% 4.67%
Capitalization / Revenue 0.36 x 0.12 x 0.15 x 0.33 x 0.26 x 0.2 x
EV / Revenue 0.25 x 0.07 x 0.07 x 0.11 x 0.06 x 0.07 x
EV / EBITDA 5.47 x 2.2 x 2.2 x 2.41 x 0.94 x 1.18 x
EV / FCF 9.34 x -0.81 x 1.86 x 1.27 x 1.05 x -2.17 x
FCF Yield 10.7% -124% 53.8% 78.5% 94.9% -46.1%
Price to Book 1.94 x 0.54 x 0.64 x 1.11 x 1.04 x 0.82 x
Nbr of stocks (in thousands) 2,927 2,933 2,882 3,483 3,487 3,493
Reference price 2 3,535 1,024 1,274 2,569 2,829 2,529
Announcement Date 27/06/18 26/06/19 25/06/20 25/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 28,426 25,963 23,825 26,734 37,551 45,281
EBITDA 1 1,284 778 759 1,271 2,351 2,615
EBIT 1 1,202 632 548 1,049 2,122 2,350
Operating Margin 4.23% 2.43% 2.3% 3.92% 5.65% 5.19%
Earnings before Tax (EBT) 1 1,173 621 519 1,037 2,107 2,335
Net income 1 857 409 333 743 1,541 1,638
Net margin 3.01% 1.58% 1.4% 2.78% 4.1% 3.62%
EPS 2 316.2 139.5 113.8 247.3 442.2 469.3
Free Cash Flow 1 751.8 -2,114 898.8 2,406 2,092 -1,417
FCF margin 2.64% -8.14% 3.77% 9% 5.57% -3.13%
FCF Conversion (EBITDA) 58.55% - 118.41% 189.29% 88.97% -
FCF Conversion (Net income) 87.72% - 269.89% 323.81% 135.73% -
Dividend per Share 2 35.00 35.00 29.00 62.00 111.0 118.0
Announcement Date 27/06/18 26/06/19 25/06/20 25/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 11,297 12,709 17,215 10,170 11,409 23,243 10,551 10,899 20,478 9,824
EBITDA - - - - - - - - - -
EBIT 1 154 434 790 494 685 1,378 377 371 521 292
Operating Margin 1.36% 3.41% 4.59% 4.86% 6% 5.93% 3.57% 3.4% 2.54% 2.97%
Earnings before Tax (EBT) 1 135 425 781 495 684 1,374 373 369 518 288
Net income 1 77 274 527 303 415 918 219 230 324 190
Net margin 0.68% 2.16% 3.06% 2.98% 3.64% 3.95% 2.08% 2.11% 1.58% 1.93%
EPS 2 26.31 95.15 151.5 86.72 119.2 263.2 62.57 66.05 92.84 54.26
Dividend per Share - - - - - - - - - -
Announcement Date 14/11/19 13/11/20 12/11/21 10/02/22 10/08/22 11/11/22 13/02/23 10/08/23 13/11/23 13/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,322 1,293 1,999 5,884 7,661 5,758
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 752 -2,114 899 2,406 2,092 -1,417
ROE (net income / shareholders' equity) 21.3% 7.48% 5.85% 10.7% 17.5% 16.2%
ROA (Net income/ Total Assets) 4.97% 2.5% 2.23% 3.58% 5.8% 5.32%
Assets 1 17,252 16,370 14,917 20,781 26,583 30,812
Book Value Per Share 2 1,818 1,912 2,006 2,323 2,722 3,072
Cash Flow per Share 2 1,931 1,196 1,673 2,731 2,993 3,130
Capex 1 621 1,202 246 379 321 2,433
Capex / Sales 2.18% 4.63% 1.03% 1.42% 0.85% 5.37%
Announcement Date 27/06/18 26/06/19 25/06/20 25/06/21 28/06/22 28/06/23
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 Electric Equipment Wholesale

1st Jan change Capi.
NAIGAI TEC CORPORATION Stock Naigai Tec Corporation
+21.69% 68.2M
WESCO INTERNATIONAL, INC. Stock WESCO International, Inc.
+3.47% 9.04B
REXEL Stock Rexel
+14.49% 8.98B
BEIJER REF AB Stock Beijer Ref AB
+29.91% 7.7B
INABA DENKI SANGYO CO.,LTD. Stock Inaba Denki Sangyo Co.,Ltd.
+11.91% 1.38B
TOTECH CORPORATION Stock Totech Corporation
+81.82% 799M
ZHONGYEDA ELECTRIC CO., LTD. Stock Zhongyeda Electric Co., Ltd.
-4.01% 675M
SENSHU ELECTRIC CO.,LTD. Stock Senshu Electric Co.,Ltd.
+77.16% 648M
TADIRAN GROUP LTD Stock Tadiran Group Ltd
-1.54% 603M
SOLOMON TECHNOLOGY CORPORATION Stock Solomon Technology Corporation
+192.84% 552M
Electric Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 3374 Stock
  4. Financials Naigai Tec Corporation