Stock 7856 HAGIHARA INDUSTRIES INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hagihara Industries Inc.

Equities

7856

JP3765500008

Commodity Chemicals

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-30 am EDT 		5-day change 1st Jan Change
1,557 JPY +1.70% Intraday chart for Hagihara Industries Inc. -2.63% +7.83%
2023 Tranche Update on Hagihara Industries Inc.'s Equity Buyback Plan announced on September 11, 2023. CI
2023 Hagihara Industries Inc.'s Equity Buyback announced on September 11, 2023, has closed with 300,000 shares, representing 2.14% for ¥536.19 million. CI

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,609 21,504 21,707 14,265 22,240 20,997 - -
Enterprise Value (EV) 1 23,609 15,981 16,666 13,440 22,790 20,997 20,997 20,997
P/E ratio 11.7 x 11.4 x 13.4 x 15.5 x 7.19 x 12.3 x 10.5 x 9.13 x
Yield 2.08% 2.42% 2.4% 3.53% 3.12% 3.27% 3.27% 3.27%
Capitalization / Revenue 0.8 x 0.79 x 0.78 x 0.48 x 0.71 x 0.66 x 0.64 x 0.61 x
EV / Revenue 0.8 x 0.79 x 0.78 x 0.48 x 0.71 x 0.66 x 0.64 x 0.61 x
EV / EBITDA 6,021,974 x 5,770,989 x 5,955,207 x 4,983,009 x 6,269,380 x - - -
EV / FCF 18,634,152 x 10,988,490 x - -3,856,390 x 234,104,072 x - - -
FCF Yield 0% 0% - -0% 0% - - -
Price to Book 1.06 x 0.91 x 0.86 x 0.55 x 0.79 x - - -
Nbr of stocks (in thousands) 14,467 14,471 14,471 13,971 13,857 13,714 - -
Reference price 2 1,632 1,486 1,500 1,021 1,605 1,531 1,531 1,531
Announcement Date 12/9/19 12/7/20 12/13/21 12/12/22 12/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 29,647 27,231 27,705 29,953 31,245 31,700 33,000 34,500
EBITDA 3,921 3,726 3,645 2,863 3,547 - - -
EBIT 1 2,723 2,515 2,254 1,377 1,979 2,300 2,800 3,300
Operating Margin 9.18% 9.24% 8.14% 4.6% 6.33% 7.26% 8.48% 9.57%
Earnings before Tax (EBT) 2,850 2,820 2,379 1,333 4,498 - - -
Net income 1 2,014 1,891 1,619 943 3,118 1,700 2,000 2,300
Net margin 6.79% 6.94% 5.84% 3.15% 9.98% 5.36% 6.06% 6.67%
EPS 2 139.2 130.8 111.9 65.86 223.1 124.0 145.8 167.7
Free Cash Flow 1,267 1,957 - -3,699 95 - - -
FCF margin 4.27% 7.19% - -12.35% 0.3% - - -
FCF Conversion (EBITDA) 32.32% 52.52% - - 2.68% - - -
FCF Conversion (Net income) 62.91% 103.49% - - 3.05% - - -
Dividend per Share 2 34.00 36.00 36.00 36.00 50.00 50.00 50.00 50.00
Announcement Date 12/9/19 12/7/20 12/13/21 12/12/22 12/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 14,150 13,107 6,988 14,490 7,589 7,664 15,930 7,307 8,111
EBITDA - - - - - - - - -
EBIT 1 1,421 1,270 314 742 277 301 1,010 424 628
Operating Margin 10.04% 9.69% 4.49% 5.12% 3.65% 3.93% 6.34% 5.8% 7.74%
Earnings before Tax (EBT) 1 1,709 1,331 353 889 3 2,344 3,113 827 631
Net income 1 1,139 916 246 659 -75 1,750 2,246 624 421
Net margin 8.05% 6.99% 3.52% 4.55% -0.99% 22.83% 14.1% 8.54% 5.19%
EPS 2 78.76 63.33 17.02 45.59 -5.120 125.3 160.6 44.52 30.72
Dividend per Share 18.00 18.00 - 18.00 - - 25.00 - -
Announcement Date 6/8/20 6/7/21 3/7/22 6/13/22 9/12/22 3/13/23 6/12/23 9/11/23 3/11/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - 550 - - -
Net Cash position - 5,523 5,041 825 - - - -
Leverage (Debt/EBITDA) - - - - 0.155 x - - -
Free Cash Flow 1,267 1,957 - -3,699 95 - - -
ROE (net income / shareholders' equity) 9.3% 8.2% 6.6% 3.7% 11.6% 6% 6.8% -
ROA (Net income/ Total Assets) 8.85% 8.69% 7.02% 4.59% 5.56% - - -
Assets 1 22,770 21,764 23,068 20,543 56,040 - - -
Book Value Per Share 1,545 1,626 1,744 1,856 2,029 - - -
Cash Flow per Share 222.0 214.0 201.0 162.0 331.0 - - -
Capex 2,337 1,358 1,640 4,844 4,484 - - -
Capex / Sales 7.88% 4.99% 5.92% 16.17% 14.35% - - -
Announcement Date 12/9/19 12/7/20 12/13/21 12/12/22 12/11/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hagihara Industries Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Plastics

1st Jan change Capi.
HAGIHARA INDUSTRIES INC. Stock Hagihara Industries Inc.
+7.83% 134M
DOW INC. Stock Dow Inc.
+5.40% 40.65B
LG CHEM, LTD. Stock LG Chem, Ltd.
-20.74% 21.8B
FORMOSA PLASTICS CORPORATION Stock Formosa Plastics Corporation
-12.50% 13.54B
COVESTRO AG Stock Covestro AG
-11.41% 9.62B
FORMOSA CHEMICALS & FIBRE CORPORATION Stock Formosa Chemicals & Fibre Corporation
-10.43% 10.02B
THE SUPREME INDUSTRIES LIMITED Stock The Supreme Industries Limited
+11.43% 7.54B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD. Stock Hangzhou First Applied Material Co., Ltd.
+7.62% 6.72B
YUNNAN ENERGY NEW MATERIAL CO., LTD. Stock Yunnan Energy New Material Co., Ltd.
-24.99% 5.69B
ORBIA ADVANCE CORPORATION, S.A.B. DE C.V. Stock Orbia Advance Corporation, S.A.B. de C.V.
-23.47% 3.33B
Plastics
  1. Stock Market
  2. Equities
  3. 7856 Stock
  4. Financials Hagihara Industries Inc.