Stock 4627 NATOCO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Natoco Co., Ltd.

Equities

4627

JP3651050001

Commodity Chemicals

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,542 JPY +0.65% Intraday chart for Natoco Co., Ltd. +0.06% +8.06%
2023 Natoco Co., Ltd. agreed to acquire Business Related To Manufacturing And Sales Of Paints for Interior Building Materials Of DIC Decor from Dic Decor,Inc. CI
2014 Tranche Update on Natoco Co., Ltd.'s Equity Buyback Plan announced on September 4, 2014. CI

Valuation

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Capitalization 1 8,509 9,761 7,657 12,424 11,584 10,607
Enterprise Value (EV) 1 401 1,036 -1,176 3,392 2,191 334.8
P/E ratio 8.38 x 9.98 x 7.46 x 7.58 x 7.65 x 11.2 x
Yield 3.19% 3.09% 3.94% 3.64% 3.58% 3.56%
Capitalization / Revenue 0.5 x 0.55 x 0.47 x 0.65 x 0.57 x 0.53 x
EV / Revenue 0.02 x 0.06 x -0.07 x 0.18 x 0.11 x 0.02 x
EV / EBITDA 0.19 x 0.48 x -0.57 x 1.32 x 0.91 x 0.17 x
EV / FCF 0.46 x 1.04 x -2.75 x -24.6 x 2.89 x 0.33 x
FCF Yield 216% 96.1% -36.3% -4.07% 34.6% 302%
Price to Book 0.48 x 0.53 x 0.4 x 0.6 x 0.52 x 0.47 x
Nbr of stocks (in thousands) 7,543 7,543 7,543 7,543 7,546 7,549
Reference price 2 1,128 1,294 1,015 1,647 1,535 1,405
Announcement Date 1/30/19 1/29/20 1/27/21 1/28/22 1/27/23 1/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Net sales 1 16,934 17,701 16,247 19,046 20,445 20,164
EBITDA 1 2,115 2,152 2,048 2,579 2,395 2,014
EBIT 1 1,472 1,543 1,442 2,024 1,673 1,254
Operating Margin 8.69% 8.72% 8.88% 10.63% 8.18% 6.22%
Earnings before Tax (EBT) 1 1,463 1,500 1,457 2,192 2,119 1,339
Net income 1 1,015 978 1,027 1,639 1,514 951
Net margin 5.99% 5.53% 6.32% 8.61% 7.41% 4.72%
EPS 2 134.6 129.6 136.1 217.3 200.7 126.0
Free Cash Flow 1 865 995.4 427.2 -138 757.6 1,010
FCF margin 5.11% 5.62% 2.63% -0.72% 3.71% 5.01%
FCF Conversion (EBITDA) 40.9% 46.25% 20.86% - 31.63% 50.14%
FCF Conversion (Net income) 85.22% 101.78% 41.6% - 50.04% 106.18%
Dividend per Share 2 36.00 40.00 40.00 60.00 55.00 50.00
Announcement Date 1/30/19 1/29/20 1/27/21 1/28/22 1/27/23 1/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 8,091 8,957 4,731 9,765 5,492 4,798 9,784 5,231 4,877
EBITDA - - - - - - - - -
EBIT 1 616 1,027 338 822 599 239 523 467 178
Operating Margin 7.61% 11.47% 7.14% 8.42% 10.91% 4.98% 5.35% 8.93% 3.65%
Earnings before Tax (EBT) 1 601 1,148 389 1,028 680 56 355 564 206
Net income 1 407 844 275 709 467 27 222 385 127
Net margin 5.03% 9.42% 5.81% 7.26% 8.5% 0.56% 2.27% 7.36% 2.6%
EPS 2 53.96 112.0 36.51 94.07 61.92 3.680 29.48 51.00 16.95
Dividend per Share 18.00 29.00 - 24.00 - - 20.00 - -
Announcement Date 6/12/20 6/3/21 3/2/22 6/6/22 9/2/22 3/2/23 6/2/23 9/1/23 2/29/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,108 8,725 8,833 9,032 9,393 10,272
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 865 995 427 -138 758 1,010
ROE (net income / shareholders' equity) 5.81% 5.42% 5.49% 8.27% 7.09% 4.24%
ROA (Net income/ Total Assets) 4.07% 4.12% 3.71% 4.97% 3.84% 2.75%
Assets 1 24,946 23,748 27,670 32,994 39,459 34,621
Book Value Per Share 2 2,349 2,435 2,525 2,730 2,926 3,014
Cash Flow per Share 2 956.0 998.0 1,012 1,038 1,059 1,149
Capex 1 421 536 969 1,244 860 617
Capex / Sales 2.49% 3.03% 5.96% 6.53% 4.21% 3.06%
Announcement Date 1/30/19 1/29/20 1/27/21 1/28/22 1/27/23 1/26/24
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.
NATOCO CO., LTD. Stock Natoco Co., Ltd.
+8.06% 76.13M
THE SHERWIN-WILLIAMS COMPANY Stock The Sherwin-Williams Company
-0.19% 78.96B
ASIAN PAINTS LIMITED Stock Asian Paints Limited
-13.89% 33.7B
PPG INDUSTRIES, INC. Stock PPG Industries, Inc.
-11.12% 31.28B
NIPPON PAINT HOLDINGS CO., LTD. Stock Nippon Paint Holdings Co., Ltd.
-7.15% 16.26B
RPM INTERNATIONAL INC. Stock RPM International Inc.
-2.16% 14.06B
AKZO NOBEL N.V. Stock Akzo Nobel N.V.
-15.90% 11.56B
AXALTA COATING SYSTEMS LTD. Stock Axalta Coating Systems Ltd.
+3.62% 7.77B
BERGER PAINTS INDIA LIMITED Stock Berger Paints India Limited
-13.48% 7.31B
KANSAI NEROLAC PAINTS LIMITED Stock Kansai Nerolac Paints Limited
-13.37% 2.79B
Paint & Coating
  1. Stock Market
  2. Equities
  3. 4627 Stock
  4. Financials Natoco Co., Ltd.