Financials Tohoku Chemical Co., Ltd.

Equities

7446

JP3603600002

Commodity Chemicals

Market Closed - Japan Exchange 06:57:10 17/05/2024 BST 5-day change 1st Jan Change
3,865 JPY +0.39% Intraday chart for Tohoku Chemical Co., Ltd. +1.05% +4.46%

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 3,370 2,817 3,127 3,146 2,901 3,356
Enterprise Value (EV) 1 2,996 3,385 3,175 3,059 2,088 1,735
P/E ratio 11 x 12.7 x 8.28 x 6.12 x 4.42 x 6.04 x
Yield 2.5% 3% 2.69% 3.04% 3.57% 2.82%
Capitalization / Revenue 0.11 x 0.09 x 0.1 x 0.09 x 0.08 x 0.1 x
EV / Revenue 0.09 x 0.11 x 0.1 x 0.08 x 0.06 x 0.05 x
EV / EBITDA 7.82 x 9 x 7.09 x 3.8 x 2.02 x 2.09 x
EV / FCF -31 x -3.89 x 8.87 x 15.4 x 2.96 x 2.02 x
FCF Yield -3.22% -25.7% 11.3% 6.5% 33.8% 49.4%
Price to Book 0.64 x 0.53 x 0.56 x 0.51 x 0.44 x 0.47 x
Nbr of stocks (in thousands) 937 937 933 912 901 901
Reference price 2 3,595 3,005 3,350 3,450 3,220 3,725
Announcement Date 21/12/18 20/12/19 18/12/20 21/12/21 21/12/22 21/12/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 31,730 31,013 31,040 36,221 37,333 35,094
EBITDA 1 383 376 448 805 1,035 830
EBIT 1 293 283 361 713 944 751
Operating Margin 0.92% 0.91% 1.16% 1.97% 2.53% 2.14%
Earnings before Tax (EBT) 1 472 333 570 746 973 804
Net income 1 305 221 378 516 657 556
Net margin 0.96% 0.71% 1.22% 1.42% 1.76% 1.58%
EPS 2 325.4 235.8 404.4 564.1 728.1 617.1
Free Cash Flow 1 -96.5 -870.4 358 199 706.4 857.1
FCF margin -0.3% -2.81% 1.15% 0.55% 1.89% 2.44%
FCF Conversion (EBITDA) - - 79.91% 24.72% 68.25% 103.27%
FCF Conversion (Net income) - - 94.71% 38.57% 107.52% 154.16%
Dividend per Share 2 90.00 90.00 90.00 105.0 115.0 105.0
Announcement Date 21/12/18 20/12/19 18/12/20 21/12/21 21/12/22 21/12/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 - 568 48 - - -
Net Cash position 1 374 - - 87 813 1,621
Leverage (Debt/EBITDA) - 1.511 x 0.1071 x - - -
Free Cash Flow 1 -96.5 -870 358 199 706 857
ROE (net income / shareholders' equity) 6.33% 4.16% 6.96% 8.98% 10.5% 8.12%
ROA (Net income/ Total Assets) 1.2% 1.17% 1.54% 2.9% 3.51% 2.58%
Assets 1 25,402 18,928 24,576 17,783 18,734 21,582
Book Value Per Share 2 5,636 5,692 6,023 6,829 7,329 7,970
Cash Flow per Share 2 1,724 745.0 824.0 876.0 1,562 2,436
Capex 1 341 90 52 31 24 101
Capex / Sales 1.07% 0.29% 0.17% 0.09% 0.06% 0.29%
Announcement Date 21/12/18 20/12/19 18/12/20 21/12/21 21/12/22 21/12/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 7446 Stock
  4. Financials Tohoku Chemical Co., Ltd.