Stock 5408 NAKAYAMA STEEL WORKS, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nakayama Steel Works, Ltd.

Equities

5408

JP3646400006

Iron & Steel

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
897 JPY -1.43% Intraday chart for Nakayama Steel Works, Ltd. -1.10% +9.93%
Feb. 06 Nakayama Steel Works, Ltd. Revises Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI
Feb. 06 Nakayama Steel Works, Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 39,252 27,285 21,763 23,604 24,145 52,675
Enterprise Value (EV) 1 25,624 17,838 10,991 12,027 24,372 46,176
P/E ratio 7.21 x 7.88 x 7.47 x 10 x 5.01 x 5.15 x
Yield 1.1% 1.59% 1.99% 1.38% 3.59% 5.65%
Capitalization / Revenue 0.26 x 0.18 x 0.16 x 0.21 x 0.14 x 0.28 x
EV / Revenue 0.17 x 0.12 x 0.08 x 0.11 x 0.15 x 0.24 x
EV / EBITDA 3.19 x 2.36 x 1.65 x 2.65 x 2.55 x 2.82 x
EV / FCF 26.9 x -7.94 x 20.4 x -302 x -2.64 x 6.53 x
FCF Yield 3.72% -12.6% 4.9% -0.33% -37.8% 15.3%
Price to Book 0.51 x 0.34 x 0.27 x 0.28 x 0.27 x 0.54 x
Nbr of stocks (in thousands) 54,140 54,138 54,137 54,137 54,137 54,136
Reference price 2 725.0 504.0 402.0 436.0 446.0 973.0
Announcement Date 6/27/18 6/21/19 6/26/20 6/29/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 148,719 153,725 136,245 113,275 166,701 188,514
EBITDA 1 8,024 7,547 6,657 4,531 9,559 16,395
EBIT 1 6,386 5,733 4,590 2,356 7,251 13,644
Operating Margin 4.29% 3.73% 3.37% 2.08% 4.35% 7.24%
Earnings before Tax (EBT) 1 6,151 4,307 4,554 2,832 6,767 13,653
Net income 1 5,443 3,464 2,913 2,359 4,815 10,227
Net margin 3.66% 2.25% 2.14% 2.08% 2.89% 5.43%
EPS 2 100.5 63.98 53.81 43.58 88.94 188.9
Free Cash Flow 1 952.4 -2,246 538.4 -39.88 -9,221 7,067
FCF margin 0.64% -1.46% 0.4% -0.04% -5.53% 3.75%
FCF Conversion (EBITDA) 11.87% - 8.09% - - 43.11%
FCF Conversion (Net income) 17.5% - 18.48% - - 69.1%
Dividend per Share 2 8.000 8.000 8.000 6.000 16.00 55.00
Announcement Date 6/27/18 6/21/19 6/26/20 6/29/21 6/28/22 6/28/23
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 74,116 53,573 73,361 47,353 47,796 93,273 48,080 47,430 92,883 45,352
EBITDA - - - - - - - - - -
EBIT 1 2,446 975 2,320 2,567 3,275 7,780 3,494 3,777 6,558 2,940
Operating Margin 3.3% 1.82% 3.16% 5.42% 6.85% 8.34% 7.27% 7.96% 7.06% 6.48%
Earnings before Tax (EBT) 1 2,744 1,202 1,910 2,822 3,623 7,748 3,614 4,229 6,380 3,026
Net income 1 2,074 873 1,270 2,120 3,097 5,976 2,466 2,885 4,395 2,127
Net margin 2.8% 1.63% 1.73% 4.48% 6.48% 6.41% 5.13% 6.08% 4.73% 4.69%
EPS 2 38.32 16.13 23.46 39.17 57.23 110.4 45.55 53.31 81.18 39.29
Dividend per Share 4.000 3.000 4.000 - - 33.00 - - 19.00 -
Announcement Date 11/6/19 11/5/20 11/5/21 2/4/22 8/4/22 11/8/22 2/7/23 8/4/23 11/7/23 2/6/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 227 -
Net Cash position 1 13,628 9,447 10,772 11,577 - 6,499
Leverage (Debt/EBITDA) - - - - 0.0237 x -
Free Cash Flow 1 952 -2,246 538 -39.9 -9,221 7,067
ROE (net income / shareholders' equity) 7.27% 4.41% 3.6% 2.84% 5.56% 11%
ROA (Net income/ Total Assets) 3.32% 2.88% 2.35% 1.22% 3.4% 5.83%
Assets 1 164,005 120,474 123,910 194,156 141,605 175,342
Book Value Per Share 2 1,428 1,475 1,510 1,558 1,643 1,789
Cash Flow per Share 2 428.0 337.0 342.0 339.0 291.0 310.0
Capex 1 2,460 5,230 2,830 3,345 2,534 3,734
Capex / Sales 1.65% 3.4% 2.08% 2.95% 1.52% 1.98%
Announcement Date 6/27/18 6/21/19 6/26/20 6/29/21 6/28/22 6/28/23
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 Iron, Steel Mills & Foundries

1st Jan change Capi.
NAKAYAMA STEEL WORKS, LTD. Stock Nakayama Steel Works, Ltd.
+9.93% 318M
JSW STEEL LIMITED Stock JSW Steel Limited
-0.81% 25.48B
BAOSHAN IRON & STEEL CO., LTD. Stock Baoshan Iron & Steel Co., Ltd.
+17.20% 20.84B
CHINA STEEL CORPORATION Stock China Steel Corporation
-7.59% 12.04B
JINDAL STEEL & POWER LIMITED Stock Jindal Steel & Power Limited
+24.52% 11.2B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD Stock Citic Pacific Special Steel Group Co., Ltd
+10.90% 10.86B
INNER MONGOLIA BAOTOU STEEL UNION CO., LTD. Stock Inner Mongolia Baotou Steel Union Co., Ltd.
+9.59% 10.04B
TERNIUM S.A. Stock Ternium S.A.
-5.13% 7.91B
JINDAL STAINLESS LIMITED Stock Jindal Stainless Limited
+28.10% 7.24B
BHARAT FORGE LIMITED Stock Bharat Forge Limited
+1.09% 6.99B
Iron, Steel Mills & Foundries
  1. Stock Market
  2. Equities
  3. 5408 Stock
  4. Financials Nakayama Steel Works, Ltd.