Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  Tokyo  >  Shin-Etsu Chemical Co Ltd    4063   JP3371200001

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201520162017201820192020
Sales1 255 5431 279 8071 237 4051 394 9871 490 9081 564 793
EBITDA282 247308 991331 704421 914491 233535 811
Operating profit (EBIT)198 815-----
Pre-Tax Profit (EBT)198 025220 005242 133321 373368 482406 540
Net income128 606148 840175 912224 401257 727284 008
P/E ratio26,016,723,421,818,917,1
EPS ( JPY )302349413528609672
Dividend per Share ( JPY )100110120137151167
Yield1,27%1,89%1,24%1,19%1,31%1,45%
Reference price ( JPY )785058249644114951149511495
Announcement Date04/28/2015
07:00am
04/26/2016
06:25am
04/28/2017
07:14am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201520162017201820192020
Debt------
Finance751 728820 373924 900945 8801 058 0451 211 489
Operating income (EBITDA)282 247308 991331 704421 914491 233535 811
Leverage
(Debt/EBITDA)
------
Capital Expenditure86 709147 227136 274178 800171 600159 300
Book Value Per Share (BVPS)1 603  JPY4 763  JPY5 003  JPY5 393  JPY5 878  JPY6 400  JPY
Cash Flow per Share530  JPY585  JPY631  JPY719  JPY861  JPY942  JPY
Announcement Date04/28/2015
07:00am
04/26/2016
06:25am
04/28/2017
07:14am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 4 967 066 M JPY -
Entreprise Value (EV) 4 021 186 M JPY 3 909 022 M JPY
Valuation 2018e 2019e
P/E ratio (Price / EPS) 21,8x 18,9x
Capitalization / Revenue 3,56x 3,33x
EV / Revenue 2,88x 2,62x
EV / EBITDA 9,53x 7,96x
Yield (DPS / Price) 1,19% 1,31%
Price to book (Price / BVPS) 2,13x 1,96x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) - -
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 16,1% 17,3%
ROA (Net Profit / Asset) 9,54% 10,2%
ROE (Net Profit / Equities) 10,1% 11,0%
Rate of Dividend 26,0% 24,8%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   12,8% 11,5%
Cash Flow / Sales 22,0% 24,6%
Capital Intensity (Assets / Sales) 1,69x 1,69x
Financial Leverage (Net Debt / EBITDA) -2,24x -2,15x
EPS & Dividend