STANLEY ELECTRIC CO., LTD. Financials Stanley Electric Co., Ltd. OTC Markets
Equities
STAEF
JP3399400005
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.28 USD | -2.69% |
|
-.--% | +2.01% |
| 06-27 | Stanley Electric to Dispose of Shares as Restricted Compensation | MT |
| 06-06 | Stanley Electric Logs 27 Billion Yen in Full-Year Profit | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 486,319 | 345,178 | 528,882 | 371,741 | 488,440 | 460,290 | - | - |
| Enterprise Value (EV) 1 | 359,134 | 221,811 | 400,408 | 230,987 | 329,200 | 257,108 | 258,257 | 292,270 |
| P/E ratio | 12.1 x | 18.7 x | 23.1 x | 17.4 x | 18.1 x | 17.3 x | 13 x | 11 x |
| Yield | 1.68% | 2.11% | 1.37% | 2.15% | 1.71% | 1.95% | 2.32% | 2.74% |
| Capitalization / Revenue | 1.12 x | 0.88 x | 1.47 x | 0.97 x | 1.12 x | 0.96 x | 0.89 x | 0.83 x |
| EV / Revenue | 0.83 x | 0.57 x | 1.11 x | 0.6 x | 0.75 x | 0.54 x | 0.5 x | 0.53 x |
| EV / EBITDA | 4.11 x | 3.93 x | 5.78 x | 3.61 x | 4.3 x | 3.53 x | 2.74 x | 2.79 x |
| EV / FCF | 16.1 x | 10 x | 26 x | 13.9 x | 16.6 x | 7.34 x | 68 x | 15.4 x |
| FCF Yield | 6.2% | 9.97% | 3.85% | 7.2% | 6.03% | 13.6% | 1.47% | 6.5% |
| Price to Book | 1.32 x | 0.96 x | 1.33 x | 0.86 x | 1.02 x | 0.86 x | 0.82 x | 0.78 x |
| Nbr of stocks (in thousands) | 163,468 | 161,903 | 160,510 | 159,957 | 166,646 | 160,380 | - | - |
| Reference price 2 | 2,975 | 2,132 | 3,295 | 2,324 | 2,931 | 2,870 | 2,870 | 2,870 |
| Announcement Date | 24/04/19 | 27/04/20 | 26/04/21 | 28/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 434,124 | 391,622 | 359,710 | 382,561 | 437,790 | 472,397 | 514,837 | 554,243 |
| EBITDA 1 | 87,392 | 56,457 | 69,328 | 64,060 | 76,539 | 72,878 | 94,251 | 104,631 |
| EBIT 1 | 53,927 | 24,833 | 35,903 | 27,743 | 34,926 | 35,834 | 52,814 | 59,470 |
| Operating Margin | 12.42% | 6.34% | 9.98% | 7.25% | 7.98% | 7.59% | 10.26% | 10.73% |
| Earnings before Tax (EBT) 1 | 59,716 | 28,624 | 37,663 | 35,774 | 44,889 | 43,018 | 59,214 | 66,771 |
| Net income 1 | 40,265 | 18,550 | 22,918 | 21,445 | 26,496 | 26,497 | 35,340 | 39,575 |
| Net margin | 9.27% | 4.74% | 6.37% | 5.61% | 6.05% | 5.61% | 6.86% | 7.14% |
| EPS 2 | 245.8 | 114.2 | 142.4 | 133.8 | 162.3 | 162.4 | 220.5 | 261.6 |
| Free Cash Flow 1 | 22,269 | 22,104 | 15,409 | 16,624 | 19,849 | 35,025 | 3,800 | 18,987 |
| FCF margin | 5.13% | 5.64% | 4.28% | 4.35% | 4.53% | 7.41% | 0.74% | 3.43% |
| FCF Conversion (EBITDA) | 25.48% | 39.15% | 22.23% | 25.95% | 25.93% | 48.06% | 4.03% | 18.15% |
| FCF Conversion (Net income) | 55.31% | 119.16% | 67.24% | 77.52% | 74.91% | 132.18% | 10.75% | 47.98% |
| Dividend per Share 2 | 50.00 | 45.00 | 45.00 | 50.00 | 50.00 | 55.00 | 66.62 | 78.62 |
| Announcement Date | 24/04/19 | 27/04/20 | 26/04/21 | 28/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 204,467 | 187,155 | 155,811 | 203,899 | 84,712 | 179,109 | 100,754 | 102,698 | 203,452 | 93,058 | 120,038 | 213,096 | 109,555 | 115,139 | 224,694 | 111,726 | 114,437 | 226,163 | 129,235 | 116,999 | 246,234 | 121,700 | 125,425 | 242,000 | 137,975 | 130,100 | 260,000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 21,625 | 3,208 | 8,659 | 27,244 | 4,621 | 12,977 | 8,426 | 6,340 | 14,766 | 2,838 | 11,787 | 14,625 | 6,540 | 13,761 | 20,301 | 3,664 | 10,413 | 14,077 | 13,337 | 8,420 | 21,757 | 9,475 | 12,675 | 21,950 | 15,550 | 15,100 | 31,000 |
| Operating Margin | 10.58% | 1.71% | 5.56% | 13.36% | 5.45% | 7.25% | 8.36% | 6.17% | 7.26% | 3.05% | 9.82% | 6.86% | 5.97% | 11.95% | 9.03% | 3.28% | 9.1% | 6.22% | 10.32% | 7.2% | 8.84% | 7.79% | 10.11% | 9.07% | 11.27% | 11.61% | 11.92% |
| Earnings before Tax (EBT) 1 | 23,541 | 5,083 | 8,428 | 29,235 | 5,562 | 15,320 | 10,063 | 10,391 | 20,454 | 5,041 | 14,350 | 19,391 | 6,961 | 18,537 | - | 5,885 | 10,241 | 16,126 | 10,520 | 16,372 | 26,892 | 8,000 | 13,000 | 21,000 | 17,000 | 15,000 | 32,000 |
| Net income 1 | 15,669 | 2,881 | 3,770 | 19,148 | 3,278 | 9,334 | 5,484 | 6,627 | 12,111 | 2,573 | 7,729 | 10,302 | 3,757 | 12,437 | 16,194 | 2,347 | 5,668 | 8,015 | 5,806 | 12,676 | 18,482 | 5,912 | 8,412 | 14,150 | 10,038 | 9,688 | 20,000 |
| Net margin | 7.66% | 1.54% | 2.42% | 9.39% | 3.87% | 5.21% | 5.44% | 6.45% | 5.95% | 2.76% | 6.44% | 4.83% | 3.43% | 10.8% | 7.21% | 2.1% | 4.95% | 3.54% | 4.49% | 10.83% | 7.51% | 4.86% | 6.71% | 5.85% | 7.27% | 7.45% | 7.69% |
| EPS 2 | 96.16 | 18.03 | 23.40 | 119.0 | 20.41 | 58.13 | 34.22 | 41.40 | - | 16.09 | 48.31 | 64.40 | 22.26 | 75.66 | 97.92 | 14.27 | 34.51 | 48.78 | 35.52 | 78.11 | - | - | - | - | - | - | - |
| Dividend per Share | 25.00 | 20.00 | 20.00 | 25.00 | - | 25.00 | - | - | 25.00 | - | - | 25.00 | - | - | 25.00 | - | - | 27.00 | - | - | - | - | - | - | - | - | - |
| Announcement Date | 28/10/19 | 27/04/20 | 29/10/20 | 26/04/21 | 26/10/21 | 26/10/21 | 31/01/22 | 28/04/22 | 28/04/22 | 29/07/22 | 31/10/22 | 31/10/22 | 30/01/23 | 27/04/23 | 27/04/23 | 28/07/23 | 31/10/23 | 31/10/23 | 31/01/24 | 26/04/24 | 26/04/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 127,185 | 123,367 | 128,474 | 140,754 | 159,240 | 194,363 | 202,034 | 168,020 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 22,269 | 22,104 | 15,409 | 16,624 | 19,849 | 35,025 | 3,800 | 18,987 |
| ROE (net income / shareholders' equity) | 11.3% | 5.1% | 6% | 5.1% | 5.8% | 5.3% | 6.74% | 7.41% |
| ROA (Net income/ Total Assets) | 12.1% | 5.98% | 7.97% | 6.52% | 7.39% | 7.19% | 6.42% | 6.84% |
| Assets 1 | 332,381 | 310,030 | 287,395 | 328,972 | 358,714 | 368,776 | 550,396 | 578,984 |
| Book Value Per Share 2 | 2,260 | 2,214 | 2,486 | 2,716 | 2,875 | 3,270 | 3,493 | 3,682 |
| Cash Flow per Share 2 | 450.0 | 309.0 | 350.0 | 360.0 | 417.0 | 389.0 | 481.0 | 560.0 |
| Capex 1 | 38,833 | 41,107 | 31,234 | 29,763 | 38,582 | 30,527 | 65,910 | 82,000 |
| Capex / Sales | 8.95% | 10.5% | 8.68% | 7.78% | 8.81% | 6.46% | 12.8% | 14.79% |
| Announcement Date | 24/04/19 | 27/04/20 | 26/04/21 | 28/04/22 | 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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
2,870
JPY
Average target price
3,417
JPY
Spread / Average Target
+19.05%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.86% | 2.99B | |
| +16.28% | 1.96B | |
| -23.07% | 1.81B | |
| +23.40% | 1.74B | |
| -24.38% | 1.4B | |
| -21.99% | 762M | |
| +30.10% | 631M | |
| -30.34% | 605M | |
| +14.04% | 524M |
- Stock Market
- Equities
- 6923 Stock
- STAEF Stock
- Financials Stanley Electric Co., Ltd.
