Member access

4-Traders Homepage  >  Shares  >  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 201320142015201620172018
Sales1 025 4091 165 8191 255 5431 303 6161 379 6121 437 710
Operating income (EBITDA)238 004265 254282 247314 360345 646381 721
Operating profit (EBIT)164 535181 477198 815222 800243 700275 800
Pre-Tax Profit (EBT)164 070180 605198 025218 970242 475269 707
Net income105 714113 617128 606143 908159 330172 785
EPS ( JPY)249267302337374411
Dividend per Share ( JPY)100100100103105111
Yield1,32%1,32%1,32%1,35%1,38%1,46%
Announcement Date04/25/2013
06:53am
04/24/2014
03:00am
04/28/2015
07:00am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201320142015201620172018
Debt------
Finance454 045622 540751 728469 356486 838448 772
Operating income (EBITDA)238 004265 254282 247314 360345 646381 721
Leverage
(Debt/EBITDA)
------
Capital Expenditure80 77566 81486 709117 100133 200182 714
Book Value Per Share (BVPS)3 709  JPY4 165  JPY1 603  JPY4 776  JPY5 061  JPY5 438  JPY
Cash Flow per Share440  JPY482  JPY530  JPY560  JPY603  JPY639  JPY
Announcement Date04/25/2013
06:53am
04/24/2014
03:00am
04/28/2015
07:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 3 276 233 M JPY -
Entreprise Value (EV) 2 806 877 M JPY 2 789 395 M JPY
Valuation 2016e 2017e
PER (Price / EPS) 22,5x 20,3x
Capitalization / Revenue 2,51x 2,37x
EV / Revenue 2,15x 2,02x
EV / EBITDA 8,93x 8,07x
Yield (DPS / Price) 1,35% 1,38%
Price to book (Price / BVPS) 1,59x 1,50x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 17,1% 17,7%
operating Leverage (Delta EBIT / Delta Sales) 3,15x 1,61x
Net Margin (Net Profit / Revenue) 11,0% 11,5%
ROA (Net Profit / Asset) 6,73% 7,23%
ROE (Net Profit / Equities) 7,27% 7,66%
Rate of Dividend 30,4% 28,1%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   8,98% 9,65%
Cash Flow / Sales (Taux d'autofinancement) 18,3% 18,6%
Capital Intensity (Assets / Sales) 1,64x 1,60x
Financial Leverage (Net Debt / EBITDA) -1,49x -1,41x
Price Earning Ratio
EPS & Dividend