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 201420152016201720182019
Sales1 165 8191 255 5431 279 8071 227 3901 325 5221 382 998
Operating income (EBITDA)265 254282 247308 991333 888385 087421 866
Operating profit (EBIT)181 477198 815-275 000303 000-
Pre-Tax Profit (EBT)180 605198 025220 005240 250282 658304 933
Net income113 617128 606148 840174 163201 975219 073
P/E ratio22,126,016,724,420,819,2
EPS ( JPY )267302349400468509
Dividend per Share ( JPY )100100110122131143
Yield1,70%1,27%1,89%1,25%1,34%1,47%
Reference price ( JPY )589878505824975497549754
Announcement Date04/24/2014
03:00am
04/28/2015
07:00am
04/26/2016
06:25am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201420152016201720182019
Debt------
Finance622 540751 728820 373791 959723 318794 322
Operating income (EBITDA)265 254282 247308 991333 888385 087421 866
Leverage
(Debt/EBITDA)
------
Capital Expenditure66 81486 709147 227167 364174 091154 545
Book Value Per Share (BVPS)4 165  JPY1 603  JPY4 763  JPY4 911  JPY5 258  JPY5 619  JPY
Cash Flow per Share482  JPY530  JPY585  JPY640  JPY691  JPY756  JPY
Announcement Date04/24/2014
03:00am
04/28/2015
07:00am
04/26/2016
06:25am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 4 214 769 M JPY -
Entreprise Value (EV) 3 422 809 M JPY 3 491 450 M JPY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 24,4x 20,8x
Capitalization / Revenue 3,43x 3,18x
EV / Revenue 2,79x 2,63x
EV / EBITDA 10,3x 9,07x
Yield (DPS / Price) 1,25% 1,34%
Price to book (Price / BVPS) 1,99x 1,86x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 22,4% 22,9%
operating Leverage (Delta EBIT / Delta Sales) - 1,27x
Net Margin (Net Profit / Revenue) 14,2% 15,2%
ROA (Net Profit / Asset) 7,94% 8,80%
ROE (Net Profit / Equities) 8,22% 9,11%
Rate of Dividend 30,4% 28,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   13,6% 13,1%
Cash Flow / Sales 22,2% 22,2%
Capital Intensity (Assets / Sales) 1,79x 1,73x
Financial Leverage (Net Debt / EBITDA) -2,37x -1,88x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend