AMANO CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,774 JPY | -1.97% |
|
+1.75% | +12.93% |
| Apr. 25 | Amano Corporation announces an Equity Buyback for 500,000 shares, representing 0.69% for ¥2,000 million. | CI |
| Apr. 25 | Amano Corporation authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 196,133 | 178,386 | 200,591 | 162,320 | 181,890 | 270,631 | - | - |
| Enterprise Value (EV) 1 | 153,313 | 129,484 | 149,822 | 107,735 | 128,341 | 277,660 | 208,831 | 204,531 |
| P/E ratio | 21.5 x | 16.9 x | 27.7 x | 16.7 x | 16.2 x | 21.2 x | 19.4 x | 17 x |
| Yield | 3.07% | 3.52% | 2.42% | 4.32% | 4.41% | 3.49% | 3.21% | 3.38% |
| Capitalization / Revenue | 1.49 x | 1.34 x | 1.77 x | 1.37 x | 1.37 x | 1.82 x | 1.77 x | 1.68 x |
| EV / Revenue | 1.16 x | 0.97 x | 1.32 x | 0.91 x | 0.97 x | 1.82 x | 1.36 x | 1.27 x |
| EV / EBITDA | 7.3 x | 5.52 x | 8.17 x | 5.05 x | 5.11 x | 7.39 x | 6.8 x | 6.37 x |
| EV / FCF | 14.4 x | 8.64 x | 17.4 x | 8.09 x | 11.1 x | 28.3 x | 11.7 x | 11 x |
| FCF Yield | 6.94% | 11.6% | 5.74% | 12.4% | 9.02% | 3.53% | 8.57% | 9.09% |
| Price to Book | 1.84 x | 1.64 x | 1.81 x | 1.41 x | 1.51 x | 2.18 x | 2.07 x | 1.97 x |
| Nbr of stocks (in thousands) | 75,233 | 74,732 | 74,625 | 73,883 | 72,902 | 71,709 | - | - |
| Reference price 2 | 2,607 | 2,387 | 2,688 | 2,197 | 2,495 | 3,774 | 3,774 | 3,774 |
| Announcement Date | 4/24/19 | 4/24/20 | 4/26/21 | 4/26/22 | 4/26/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 131,713 | 133,084 | 113,598 | 118,429 | 132,810 | 152,864 | 153,100 | 161,550 |
| EBITDA 1 | 21,010 | 23,478 | 18,332 | 21,314 | 25,115 | 28,800 | 30,700 | 32,100 |
| EBIT 1 | 15,161 | 16,168 | 9,934 | 12,893 | 15,787 | 19,567 | 20,100 | 22,700 |
| Operating Margin | 11.51% | 12.15% | 8.74% | 10.89% | 11.89% | 12.8% | 13.13% | 14.05% |
| Earnings before Tax (EBT) 1 | 14,834 | 16,282 | 9,788 | 14,253 | 16,752 | 19,032 | 20,900 | 23,550 |
| Net income 1 | 9,142 | 10,567 | 7,248 | 9,733 | 11,288 | 13,141 | 14,000 | 16,000 |
| Net margin | 6.94% | 7.94% | 6.38% | 8.22% | 8.5% | 8.6% | 9.14% | 9.9% |
| EPS 2 | 121.2 | 141.4 | 97.08 | 131.5 | 154.4 | 182.5 | 194.2 | 222.6 |
| Free Cash Flow 1 | 10,638 | 14,990 | 8,599 | 13,309 | 11,575 | 9,806 | 17,900 | 18,600 |
| FCF margin | 8.08% | 11.26% | 7.57% | 11.24% | 8.72% | 6.41% | 11.69% | 11.51% |
| FCF Conversion (EBITDA) | 50.63% | 63.85% | 46.91% | 62.44% | 46.09% | 68.06% | 58.31% | 57.94% |
| FCF Conversion (Net income) | 116.36% | 141.86% | 118.64% | 136.74% | 102.54% | 74.62% | 127.86% | 116.25% |
| Dividend per Share 2 | 80.00 | 84.00 | 65.00 | 95.00 | 110.0 | 135.0 | 121.0 | 127.5 |
| Announcement Date | 4/24/19 | 4/24/20 | 4/26/21 | 4/26/22 | 4/26/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 64,874 | 68,210 | 53,237 | 60,361 | 29,795 | 55,327 | 27,676 | 35,426 | 63,102 | 27,622 | 32,833 | 60,455 | 31,812 | 40,543 | 72,355 | 31,840 | 38,323 | 70,163 | 37,628 | 45,073 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 7,174 | 8,994 | 2,664 | 7,270 | 3,584 | 4,509 | 2,746 | 5,638 | 8,384 | 1,692 | 3,912 | 5,604 | 3,366 | 6,817 | 10,183 | 2,844 | 5,168 | 8,012 | 4,569 | 6,986 |
| Operating Margin | 11.06% | 13.19% | 5% | 12.04% | 12.03% | 8.15% | 9.92% | 15.91% | 13.29% | 6.13% | 11.91% | 9.27% | 10.58% | 16.81% | 14.07% | 8.93% | 13.49% | 11.42% | 12.14% | 15.5% |
| Earnings before Tax (EBT) | 7,314 | - | 3,078 | - | - | 5,120 | 3,167 | - | - | 2,000 | - | 6,216 | 3,591 | - | - | 3,109 | - | 8,524 | 4,853 | - |
| Net income | 4,679 | 5,888 | 2,749 | - | - | 3,216 | 2,294 | - | - | 766 | - | 3,703 | 2,574 | - | - | 1,557 | - | 5,557 | 3,537 | - |
| Net margin | 7.21% | 8.63% | 5.16% | - | - | 5.81% | 8.29% | - | - | 2.77% | - | 6.13% | 8.09% | - | - | 4.89% | - | 7.92% | 9.4% | - |
| EPS | 62.61 | - | 36.80 | - | - | 43.37 | 31.03 | - | - | 10.42 | - | 50.52 | 35.28 | - | - | 21.44 | - | 76.84 | 49.26 | - |
| Dividend per Share | 28.00 | - | 20.00 | - | - | 25.00 | - | - | - | - | - | 30.00 | - | - | - | - | - | 40.00 | - | - |
| Announcement Date | 10/28/19 | 4/24/20 | 10/28/20 | 4/26/21 | 10/28/21 | 10/28/21 | 2/1/22 | 4/26/22 | 4/26/22 | 7/27/22 | 10/28/22 | 10/28/22 | 2/1/23 | 4/26/23 | 4/26/23 | 7/27/23 | 10/27/23 | 10/27/23 | 2/1/24 | 4/25/24 |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 42,820 | 48,902 | 50,769 | 54,585 | 53,549 | 57,700 | 61,800 | 66,100 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 10,638 | 14,990 | 8,599 | 13,309 | 11,575 | 9,806 | 17,900 | 18,600 |
| ROE (net income / shareholders' equity) | 8.7% | 9.8% | 6.6% | 8.6% | 9.6% | 10.6% | 10.9% | 11.9% |
| ROA (Net income/ Total Assets) | 11% | 11.2% | 7.23% | 8.98% | 10.3% | 11.7% | 8.3% | 8.6% |
| Assets 1 | 83,254 | 94,581 | 100,274 | 108,351 | 110,015 | 112,108 | 168,675 | 186,047 |
| Book Value Per Share 2 | 1,418 | 1,454 | 1,485 | 1,563 | 1,656 | 1,779 | 1,820 | 1,914 |
| Cash Flow per Share | 199.0 | 239.0 | 210.0 | 240.0 | 278.0 | 325.0 | - | - |
| Capex 1 | 5,081 | 8,221 | 6,997 | 7,534 | 10,402 | 13,965 | 6,650 | 6,650 |
| Capex / Sales | 3.86% | 6.18% | 6.16% | 6.36% | 7.83% | 9.14% | 4.34% | 4.12% |
| Announcement Date | 4/24/19 | 4/24/20 | 4/26/21 | 4/26/22 | 4/26/23 | 4/25/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
3,774
JPY
Average target price
3,750
JPY
Spread / Average Target
-0.64%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.93% | 1.72B | |
| +0.99% | 238M |
- Stock Market
- Equities
- 6436 Stock
- Financials Amano Corporation
