Stock 6018 THE HANSHIN DIESEL WORKS, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Hanshin Diesel Works, Ltd.

Equities

6018

JP3776600003

Shipbuilding

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,921 JPY -2.88% Intraday chart for The Hanshin Diesel Works, Ltd. -0.36% -4.85%
2017 The Hanshin Diesel Works, Ltd. announces an Equity Buyback for 78 shares. CI
2017 The Hanshin Diesel Works, Ltd.'s Equity Buyback announced on October 16, 2017 has expired. CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 6,075 6,427 5,574 5,802 4,801 4,328
Enterprise Value (EV) 1 1,282 1,382 88.68 993.3 -551.5 -1,291
P/E ratio 11.2 x 11.5 x 8.29 x 16.3 x 12.2 x 10.7 x
Yield - - - - - -
Capitalization / Revenue 0.45 x 0.53 x 0.48 x 0.61 x 0.47 x 0.48 x
EV / Revenue 0.09 x 0.11 x 0.01 x 0.11 x -0.05 x -0.14 x
EV / EBITDA 1.02 x 1.21 x 0.07 x 1.27 x -0.67 x -1.51 x
EV / FCF 2.33 x 2.4 x 0.24 x -1.61 x -1.14 x -2.63 x
FCF Yield 42.8% 41.6% 424% -62.1% -87.5% -38%
Price to Book 0.5 x 0.52 x 0.43 x 0.44 x 0.36 x 0.31 x
Nbr of stocks (in thousands) 3,199 3,212 3,220 3,220 3,224 3,230
Reference price 2 1,899 2,001 1,731 1,802 1,489 1,340
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: März 2018 2019 2020 2021 2022 2023
Net sales 1 13,640 12,036 11,517 9,438 10,142 9,064
EBITDA 1 1,252 1,142 1,279 780 825 853
EBIT 1 759 788 937 473 550 550
Operating Margin 5.56% 6.55% 8.14% 5.01% 5.42% 6.07%
Earnings before Tax (EBT) 1 795 818 971 508 593 585
Net income 1 546 560 675 358 394 406
Net margin 4% 4.65% 5.86% 3.79% 3.88% 4.48%
EPS 2 169.3 173.4 208.8 110.8 121.6 125.3
Free Cash Flow 1 549.4 575.5 375.6 -616.4 482.8 490.8
FCF margin 4.03% 4.78% 3.26% -6.53% 4.76% 5.41%
FCF Conversion (EBITDA) 43.88% 50.39% 29.37% - 58.52% 57.53%
FCF Conversion (Net income) 100.62% 102.77% 55.65% - 122.53% 120.87%
Dividend per Share - - - - - -
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 6,333 4,764 4,830 2,710 2,225 4,303 2,140 2,402 4,753 2,197
EBITDA - - - - - - - - - -
EBIT 1 822 317 364 99 304 337 53 113 310 129
Operating Margin 12.98% 6.65% 7.54% 3.65% 13.66% 7.83% 2.48% 4.7% 6.52% 5.87%
Earnings before Tax (EBT) 1 841 329 383 102 307 361 55 122 338 162
Net income 1 581 224 263 68 210 248 37 82 227 114
Net margin 9.17% 4.7% 5.45% 2.51% 9.44% 5.76% 1.73% 3.41% 4.78% 5.19%
EPS 2 180.7 69.72 81.88 20.91 65.45 76.93 11.52 25.43 70.40 35.38
Dividend per Share - - - - - - - - - -
Announcement Date 11/5/19 11/4/20 11/8/21 2/7/22 8/1/22 11/7/22 2/6/23 8/7/23 11/6/23 2/5/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,793 5,045 5,485 4,809 5,352 5,619
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 549 576 376 -616 483 491
ROE (net income / shareholders' equity) 4.58% 4.55% 5.33% 2.75% 2.96% 2.97%
ROA (Net income/ Total Assets) 2.39% 2.43% 2.92% 1.52% 1.76% 1.69%
Assets 1 22,883 23,054 23,086 23,505 22,342 24,078
Book Value Per Share 2 3,795 3,882 3,994 4,082 4,175 4,293
Cash Flow per Share 2 1,498 1,572 1,703 1,494 1,660 1,741
Capex 1 398 258 225 217 247 500
Capex / Sales 2.92% 2.14% 1.95% 2.3% 2.44% 5.52%
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 Ship Part Manufacturer

1st Jan change Capi.
THE HANSHIN DIESEL WORKS, LTD. Stock The Hanshin Diesel Works, Ltd.
-4.85% 39.49M
HD HYUNDAI HEAVY INDUSTRIES CO.,LTD. Stock HD Hyundai Heavy Industries Co.,Ltd.
+8.14% 9B
ASIAN STAR ANCHOR CHAIN CO., LTD. JIANGSU Stock Asian Star Anchor Chain Co., Ltd. Jiangsu
-18.69% 1.07B
HANWHA ENGINE CO., LTD. Stock Hanwha Engine Co., Ltd.
+35.75% 806M
DAIHATSU DIESEL MFG. CO., LTD. Stock Daihatsu Diesel Mfg. Co., Ltd.
+57.26% 311M
STX ENGINE CO.,LTD. Stock STX Engine Co.,Ltd.
+19.49% 284M
SEJIN HEAVY INDUSTRIES CO., LTD. Stock Sejin Heavy Industries Co., Ltd.
+54.15% 292M
ORIENTAL PRECISION & ENGINEERING CO.,LTD. Stock Oriental Precision & Engineering Co.,Ltd.
+20.14% 114M
INHWA PRECISION CO., LTD Stock Inhwa Precision Co., Ltd
+14.95% 88.14M
HANLA IMS CO., LTD. Stock Hanla IMS Co., Ltd.
-3.17% 76.23M
Ship Part Manufacturer
  1. Stock Market
  2. Equities
  3. 6018 Stock
  4. Financials The Hanshin Diesel Works, Ltd.