Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Sales1 047 7311 025 4091 165 8191 223 2171 276 0781 335 412
Operating income (EBITDA)232 500238 004265 254286 531308 222330 688
Operating profit (EBIT)155 188164 535181 477196 767213 933232 567
Pre-Tax Profit (EBT)154 671164 070180 605200 278219 853241 944
Net income100 643105 714113 617129 618141 895159 401
EPS ( JPY)237249267304334365
Dividend per Share ( JPY)100100100101104109
Yield1,48%1,48%1,48%1,50%1,54%1,60%
Announcement Date04/26/2012
06:03am
04/25/2013
06:53am
04/24/2014
03:00am
---
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 201220132014201520162017
Debt------
Finance315 375454 045622 540573 059601 211649 596
Operating income (EBITDA)232 500238 004265 254286 531308 222330 688
Leverage
(Debt/EBITDA)
------
Capital Expenditure80 32080 77566 81499 071131 929128 500
Book Value Per Share (BVPS)3 423  JPY3 709  JPY4 165  JPY4 376  JPY4 610  JPY4 876  JPY
Cash Flow per Share432  JPY440  JPY482  JPY491  JPY527  JPY560  JPY
Announcement Date04/26/2012
06:03am
04/25/2013
06:53am
04/24/2014
03:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 2 922 338 M JPY -
Entreprise Value (EV) 2 349 278 M JPY 2 321 127 M JPY
Valuation 2015e 2016e
PER (Price / EPS) 22,3x 20,3x
Capitalization / Revenue 2,39x 2,29x
EV / Revenue 1,92x 1,82x
EV / EBITDA 8,20x 7,53x
Yield (DPS / Price) 1,50% 1,54%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 16,1% 16,8%
operating Leverage (Delta EBIT / Delta Sales) 1,71x 2,02x
Net Margin (Net Profit / Revenue) 10,6% 11,1%
ROA (Net Profit / Asset) 6,35% 7,30%
ROE (Net Profit / Equities) 7,08% 7,45%
Rate of Dividend 33,4% 31,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   8,10% 10,3%
Cash Flow / Sales (Taux d'autofinancement) 17,1% 17,6%
Capital Intensity (Assets / Sales) 1,67x 1,52x
Financial Leverage (Net Debt / EBITDA) -2,00x -1,95x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF