Stock 4231 TIGERS POLYMER CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tigers Polymer Corporation

Equities

4231

JP3440800005

Tires & Rubber Products

Delayed Japan Exchange
Other stock markets
 07:00:00 15/05/2024 BST 		5-day change 1st Jan Change
1,008 JPY -1.27% Intraday chart for Tigers Polymer Corporation -5.88% +16.53%
2023 Tigers Polymer Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2022 Tranche Update on Tigers Polymer Corporation's Equity Buyback Plan announced on February 9, 2022. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 17,225 11,863 9,063 9,563 9,097 8,878
Enterprise Value (EV) 1 8,251 3,272 480.7 1,380 544.7 -1,328
P/E ratio 8.69 x 7.05 x 40.8 x 12.4 x 11 x 10.9 x
Yield 1.74% 2.87% 3.09% 2.09% 2.63% 2.69%
Capitalization / Revenue 0.4 x 0.28 x 0.23 x 0.26 x 0.22 x 0.2 x
EV / Revenue 0.19 x 0.08 x 0.01 x 0.04 x 0.01 x -0.03 x
EV / EBITDA 1.74 x 0.76 x 0.14 x 0.41 x 0.14 x -0.36 x
EV / FCF 14.4 x 6.26 x -20.8 x -6.24 x 21 x -2.01 x
FCF Yield 6.96% 16% -4.81% -16% 4.77% -49.8%
Price to Book 0.58 x 0.39 x 0.31 x 0.32 x 0.28 x 0.25 x
Nbr of stocks (in thousands) 20,006 20,006 20,006 20,006 19,905 19,905
Reference price 2 861.0 593.0 453.0 478.0 457.0 446.0
Announcement Date 25/06/18 26/06/19 24/06/20 23/06/21 22/06/22 21/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 42,766 43,020 39,870 36,589 40,878 45,285
EBITDA 1 4,752 4,304 3,423 3,367 3,869 3,668
EBIT 1 2,668 2,304 1,302 1,152 1,280 1,091
Operating Margin 6.24% 5.36% 3.27% 3.15% 3.13% 2.41%
Earnings before Tax (EBT) 1 2,862 2,337 1,318 1,500 1,841 1,873
Net income 1 1,982 1,682 222 769 831 816
Net margin 4.63% 3.91% 0.56% 2.1% 2.03% 1.8%
EPS 2 99.07 84.08 11.10 38.44 41.56 40.99
Free Cash Flow 1 574.6 522.9 -23.12 -221 26 661.4
FCF margin 1.34% 1.22% -0.06% -0.6% 0.06% 1.46%
FCF Conversion (EBITDA) 12.09% 12.15% - - 0.67% 18.03%
FCF Conversion (Net income) 28.99% 31.09% - - 3.13% 81.05%
Dividend per Share 2 15.00 17.00 14.00 10.00 12.00 12.00
Announcement Date 25/06/18 26/06/19 24/06/20 23/06/21 22/06/22 21/06/23
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 20,030 16,330 19,297 10,086 10,662 21,867 12,635 11,495 24,067 13,020
EBITDA - - - - - - - - - -
EBIT 1 925 -151 533 401 56 -221 280 687 1,827 1,177
Operating Margin 4.62% -0.92% 2.76% 3.98% 0.53% -1.01% 2.22% 5.98% 7.59% 9.04%
Earnings before Tax (EBT) 1 946 -75 644 522 640 767 -34 1,168 2,830 1,096
Net income 1 461 -301 214 216 145 2 -269 721 1,856 701
Net margin 2.3% -1.84% 1.11% 2.14% 1.36% 0.01% -2.13% 6.27% 7.71% 5.38%
EPS 2 23.07 -15.08 10.73 10.81 7.320 0.1200 -13.56 36.26 93.26 35.24
Dividend per Share 8.500 - 5.000 - - 6.000 - - 15.00 -
Announcement Date 05/11/19 11/11/20 10/11/21 09/02/22 10/08/22 09/11/22 08/02/23 09/08/23 08/11/23 14/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,974 8,591 8,582 8,183 8,552 10,206
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 575 523 -23.1 -221 26 661
ROE (net income / shareholders' equity) 7.08% 5.88% 1.23% 2.96% 3.15% 3.15%
ROA (Net income/ Total Assets) 3.99% 3.32% 1.88% 1.66% 1.75% 1.38%
Assets 1 49,647 50,730 11,787 46,253 47,529 59,276
Book Value Per Share 2 1,480 1,507 1,483 1,507 1,609 1,754
Cash Flow per Share 2 554.0 483.0 469.0 539.0 550.0 643.0
Capex 1 2,814 3,056 2,647 2,832 2,255 1,865
Capex / Sales 6.58% 7.1% 6.64% 7.74% 5.52% 4.12%
Announcement Date 25/06/18 26/06/19 24/06/20 23/06/21 22/06/22 21/06/23
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 Industrial Rubber Products

1st Jan change Capi.
TIGERS POLYMER CORPORATION Stock Tigers Polymer Corporation
+16.53% 130M
SANWEI HOLDING GROUP CO.,LTD Stock Sanwei Holding Group Co.,Ltd
-15.24% 1.91B
NIZHNEKAMSKNEFTEKHIM Stock Nizhnekamskneftekhim
-.--% 1.56B
NINGBO CHANGHONG POLYMER SCIENTIFIC AND TECHNICAL INC. Stock Ningbo Changhong Polymer Scientific and Technical Inc.
-0.06% 1.41B
ZHEJIANG TIANTIE INDUSTRY CO., LTD. Stock Zhejiang Tiantie Industry Co., Ltd.
-15.75% 742M
TSRC CORPORATION Stock TSRC Corporation
+2.07% 628M
SANLUX CO.,LTD Stock Sanlux Co.,Ltd
-7.07% 578M
NANTEX INDUSTRY CO., LTD. Stock NANTEX Industry Co., Ltd.
-11.44% 507M
ZHEJIANG FENGMAO TECHNOLOGY CO., LTD. Stock Zhejiang Fengmao Technology Co., Ltd.
-13.46% 445M
ZHEJIANG DOUBLE ARROW RUBBER CO., LTD. Stock Zhejiang Double Arrow Rubber Co., Ltd.
+1.98% 440M
Industrial Rubber Products
  1. Stock Market
  2. Equities
  3. 4231 Stock
  4. Financials Tigers Polymer Corporation