IZUMI CO., LTD.

8273
End-of-day quote. End-of-day quote  - 08/07
4220JPY +1.69%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: February 2020 2021
Net sales1 744 349705 150
EBITDA1 48 05249 400
Operating profit (EBIT)1 31 88833 525
Operating Margin 4,28%4,75%
Pre-Tax Profit (EBT)1 29 84529 425
Net income1 19 95319 550
Net margin 2,68%2,77%
EPS2 278273
Dividend per Share2 80,080,0
Last update 04/13/202008/04/2020
1 JPY in Million
2 JPY
Estimates
Finances - Leverage
Fiscal Period: February 2020 2021
Net Debt 119 939-
Net Cash position --
Leverage (Debt / EBITDA) 2,50x-
Free Cash Flow1 41 08513 600
ROE (Net Profit / Equities) 9,60%8,83%
Shareholders' equity1 207 844221 530
ROA (Net Profit / Asset) 6,56%6,93%
Assets1 304 258281 971
Book Value Per Share2 2 9913 235
Cash Flow per Share 504-
Capex1 16 59613 000
Capex / Sales 2,23%1,84%
Last update 04/13/202008/04/2020
1 JPY in Million
2 JPY
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 302 396 M JPY -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 15,5x 12,8x
Capitalization / Revenue 0,43x 0,41x
Yield (DPS / Price) 1,90% 2,01%
Price to book (Price / BVPS) 1,30x 1,21x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 4,75% 4,98%
Operating Leverage (Delta EBIT / Delta Sales) - 2,14x
Net Margin (Net Profit / Revenue) 2,77% 3,20%
ROA (Net Profit / Asset) 6,93% 7,70%
ROE (Net Profit / Equities) 8,83% 10,1%
Rate of Dividend 29,3% 25,9%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   1,84% 2,06%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 0,40x 0,42x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend