Stock 4624 ISAMU PAINT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Isamu Paint Co., Ltd.

Equities

4624

JP3133200000

Commodity Chemicals

Market Closed - Japan Exchange
Other stock markets
 11:48:44 2024-04-29 pm EDT 		5-day change 1st Jan Change
3,240 JPY -1.82% Intraday chart for Isamu Paint Co., Ltd. -0.31% +6.93%
2023 Isamu Paint Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2017 Isamu Paint Co., Ltd. announces an Equity Buyback for 70 shares. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 7,534 6,959 5,482 6,387 6,138 5,185
Enterprise Value (EV) 1 2,019 1,262 -331.4 -584.4 -889.9 -1,043
P/E ratio 12.1 x 12.5 x 10.2 x 12.5 x 15.3 x 11.9 x
Yield 1.27% 1.37% 1.74% 1.49% 1.55% 1.84%
Capitalization / Revenue 0.94 x 0.88 x 0.73 x 0.89 x 0.87 x 0.68 x
EV / Revenue 0.25 x 0.16 x -0.04 x -0.08 x -0.13 x -0.14 x
EV / EBITDA 2.31 x 1.58 x -0.44 x -0.86 x -1.36 x -1.44 x
EV / FCF 2.97 x 2.44 x -0.63 x -1.19 x -26.7 x -2.89 x
FCF Yield 33.7% 41% -160% -84.4% -3.75% -34.6%
Price to Book 0.53 x 0.48 x 0.37 x 0.41 x 0.39 x 0.32 x
Nbr of stocks (in thousands) 1,907 1,907 1,907 1,906 1,906 1,906
Reference price 2 3,950 3,650 2,875 3,350 3,220 2,720
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 8,026 7,945 7,485 7,158 7,068 7,600
EBITDA 1 874 797 753 677 656 722
EBIT 1 761 658 618 536 487 537
Operating Margin 9.48% 8.28% 8.26% 7.49% 6.89% 7.07%
Earnings before Tax (EBT) 1 923 830 766 739 583 632
Net income 1 621 555 539 509 401 436
Net margin 7.74% 6.99% 7.2% 7.11% 5.67% 5.74%
EPS 2 325.6 291.1 282.7 267.0 210.4 228.7
Free Cash Flow 1 680.6 517.2 529.2 493 33.38 360.6
FCF margin 8.48% 6.51% 7.07% 6.89% 0.47% 4.75%
FCF Conversion (EBITDA) 77.87% 64.9% 70.29% 72.82% 5.09% 49.95%
FCF Conversion (Net income) 109.6% 93.2% 98.19% 96.86% 8.32% 82.71%
Dividend per Share 2 50.00 50.00 50.00 50.00 50.00 50.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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 3,832 3,518 3,656 1,717 1,869 3,715 2,000 1,988 4,043 2,088
EBITDA - - - - - - - - - -
EBIT 1 364 262 294 134 142 248 186 230 406 269
Operating Margin 9.5% 7.45% 8.04% 7.8% 7.6% 6.68% 9.3% 11.57% 10.04% 12.88%
Earnings before Tax (EBT) 1 418 378 350 154 172 294 217 263 460 303
Net income 1 308 258 241 104 110 200 146 177 315 214
Net margin 8.04% 7.33% 6.59% 6.06% 5.89% 5.38% 7.3% 8.9% 7.79% 10.25%
EPS 2 161.5 135.5 126.6 54.56 57.82 104.7 76.99 92.93 165.4 112.1
Dividend per Share 25.00 25.00 25.00 - - 25.00 - - 25.00 -
Announcement Date 11/7/19 11/6/20 11/5/21 2/9/22 8/5/22 11/7/22 2/9/23 8/4/23 11/6/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,515 5,697 5,813 6,971 7,028 6,228
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 681 517 529 493 33.4 361
ROE (net income / shareholders' equity) 4.45% 3.9% 3.68% 3.36% 2.6% 2.76%
ROA (Net income/ Total Assets) 2.7% 2.26% 2.11% 1.8% 1.6% 1.72%
Assets 1 22,987 24,515 25,569 28,322 25,088 25,334
Book Value Per Share 2 7,412 7,639 7,834 8,096 8,248 8,463
Cash Flow per Share 2 2,439 2,528 2,436 2,881 2,802 2,597
Capex 1 172 64 49 109 276 173
Capex / Sales 2.14% 0.81% 0.65% 1.52% 3.9% 2.28%
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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 Paint & Coating

1st Jan change Capi.
ISAMU PAINT CO., LTD. Stock Isamu Paint Co., Ltd.
+6.93% 40.14M
THE SHERWIN-WILLIAMS COMPANY Stock The Sherwin-Williams Company
-1.86% 77.78B
ASIAN PAINTS LIMITED Stock Asian Paints Limited
-15.47% 32.97B
PPG INDUSTRIES, INC. Stock PPG Industries, Inc.
-12.58% 30.77B
NIPPON PAINT HOLDINGS CO., LTD. Stock Nippon Paint Holdings Co., Ltd.
-10.92% 14.72B
RPM INTERNATIONAL INC. Stock RPM International Inc.
-2.73% 13.98B
AKZO NOBEL N.V. Stock Akzo Nobel N.V.
-17.48% 11.34B
AXALTA COATING SYSTEMS LTD. Stock Axalta Coating Systems Ltd.
-6.77% 6.99B
KANSAI PAINT CO., LTD. Stock Kansai Paint Co., Ltd.
-14.28% 2.77B
KANSAI NEROLAC PAINTS LIMITED Stock Kansai Nerolac Paints Limited
-15.93% 2.71B
Paint & Coating
  1. Stock Market
  2. Equities
  3. 4624 Stock
  4. Financials Isamu Paint Co., Ltd.