Stock 6373 DAIDO KOGYO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daido Kogyo Co., Ltd.

Equities

6373

JP3489000004

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-07 am EDT 		5-day change 1st Jan Change
726 JPY +0.41% Intraday chart for Daido Kogyo Co., Ltd. +1.11% 0.00%
2023 Tranche Update on Daido Kogyo Co., Ltd.'s Equity Buyback Plan announced on December 22, 2023. CI
2023 Daido Kogyo Co., Ltd.'s Equity Buyback announced on December 22, 2023, has expired with 259,600 shares, representing 2.45% for ¥187.43 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 13,658 9,287 7,573 10,563 10,181 8,023
Enterprise Value (EV) 1 22,717 19,377 20,904 23,451 23,725 24,616
P/E ratio 9.65 x 10.5 x -3.94 x 10.1 x 4.34 x -31.8 x
Yield 2.41% 4.11% 2.16% 1.55% 3.75% 1.98%
Capitalization / Revenue 0.29 x 0.2 x 0.16 x 0.25 x 0.2 x 0.15 x
EV / Revenue 0.48 x 0.41 x 0.44 x 0.55 x 0.48 x 0.45 x
EV / EBITDA 4.35 x 4.83 x 5.44 x 6.16 x 4.35 x 5.75 x
EV / FCF 22.1 x -7.66 x -16.5 x 65.8 x -214 x -8.49 x
FCF Yield 4.53% -13.1% -6.05% 1.52% -0.47% -11.8%
Price to Book 0.57 x 0.39 x 0.36 x 0.46 x 0.39 x 0.3 x
Nbr of stocks (in thousands) 9,413 10,913 10,912 10,912 10,912 10,612
Reference price 2 1,451 851.0 694.0 968.0 933.0 756.0
Announcement Date 6/27/18 6/26/19 7/30/20 6/25/21 6/27/22 6/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 47,155 47,543 47,510 42,478 49,847 55,054
EBITDA 1 5,219 4,010 3,842 3,810 5,460 4,283
EBIT 1 2,913 1,442 1,166 1,243 2,708 1,380
Operating Margin 6.18% 3.03% 2.45% 2.93% 5.43% 2.51%
Earnings before Tax (EBT) 1 2,660 1,819 -1,097 1,391 3,445 885
Net income 1 1,415 844 -1,920 1,049 2,347 -257
Net margin 3% 1.78% -4.04% 2.47% 4.71% -0.47%
EPS 2 150.3 80.87 -176.0 96.13 215.1 -23.80
Free Cash Flow 1 1,029 -2,530 -1,266 356.6 -110.9 -2,901
FCF margin 2.18% -5.32% -2.66% 0.84% -0.22% -5.27%
FCF Conversion (EBITDA) 19.72% - - 9.36% - -
FCF Conversion (Net income) 72.75% - - 34% - -
Dividend per Share 2 35.00 35.00 15.00 15.00 35.00 15.00
Announcement Date 6/27/18 6/26/19 7/30/20 6/25/21 6/27/22 6/26/23
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 23,629 18,979 25,055 12,296 12,430 26,417 14,502 13,785 27,705 14,307
EBITDA - - - - - - - - - -
EBIT 1 603 20 1,662 538 437 806 166 -57 -309 313
Operating Margin 2.55% 0.11% 6.63% 4.38% 3.52% 3.05% 1.14% -0.41% -1.12% 2.19%
Earnings before Tax (EBT) 1 577 -77 2,172 834 1,086 1,590 138 460 444 459
Net income 1 166 -366 1,587 499 734 921 -106 410 367 230
Net margin 0.7% -1.93% 6.33% 4.06% 5.91% 3.49% -0.73% 2.97% 1.32% 1.61%
EPS 2 15.22 -33.58 145.5 45.71 67.28 84.40 -9.280 38.64 34.64 21.84
Dividend per Share - - - - - - - - - -
Announcement Date 11/13/19 11/12/20 11/12/21 1/28/22 7/29/22 11/11/22 1/31/23 7/31/23 11/10/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 9,059 10,090 13,331 12,888 13,544 16,593
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.736 x 2.516 x 3.47 x 3.383 x 2.481 x 3.874 x
Free Cash Flow 1 1,029 -2,530 -1,266 357 -111 -2,901
ROE (net income / shareholders' equity) 7.04% 4.05% -6.14% 4.51% 8.8% -0.1%
ROA (Net income/ Total Assets) 3% 1.45% 1.18% 1.2% 2.43% 1.19%
Assets 1 47,219 58,199 -162,203 87,614 96,652 -21,532
Book Value Per Share 2 2,539 2,186 1,917 2,107 2,421 2,534
Cash Flow per Share 2 898.0 701.0 739.0 1,168 1,056 781.0
Capex 1 3,385 4,527 3,888 2,399 3,207 3,980
Capex / Sales 7.18% 9.52% 8.18% 5.65% 6.43% 7.23%
Announcement Date 6/27/18 6/26/19 7/30/20 6/25/21 6/27/22 6/26/23
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 Parts & Components

1st Jan change Capi.
DAIDO KOGYO CO., LTD. Stock Daido Kogyo Co., Ltd.
0.00% 48.61M
MUELLER INDUSTRIES, INC. Stock Mueller Industries, Inc.
+23.01% 6.59B
MISUMI GROUP INC. Stock MISUMI Group Inc.
+14.21% 4.99B
SFS GROUP AG Stock SFS Group AG
+6.14% 4.76B
GATES INDUSTRIAL CORPORATION PLC Stock Gates Industrial Corporation plc
+22.80% 4.31B
SHANGHAI MOONS' ELECTRIC CO., LTD. Stock Shanghai Moons' Electric Co., Ltd.
-10.72% 3.43B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD. Stock Leader Harmonious Drive Systems Co., Ltd.
-20.72% 2.85B
HIWIN TECHNOLOGIES CORPORATION Stock Hiwin Technologies Corporation
-1.49% 2.53B
HARMONIC DRIVE SYSTEMS INC. Stock Harmonic Drive Systems Inc.
+0.48% 2.45B
XI'AN SHAANGU POWER CO., LTD. Stock Xi'an Shaangu Power Co., Ltd.
+13.91% 2.18B
Industrial Parts & Components
  1. Stock Market
  2. Equities
  3. 6373 Stock
  4. Financials Daido Kogyo Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW