Stock 7925 MAEZAWA KASEI INDUSTRIES CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maezawa Kasei Industries Co., Ltd.

Equities

7925

JP3860250004

Construction Supplies & Fixtures

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,715 JPY +0.29% Intraday chart for Maezawa Kasei Industries Co., Ltd. +1.66% +12.46%
2023 Nature Innovation Group Co., Ltd. announced that it has received funding from Maezawa Kasei Industries Co., Ltd. CI
2023 Maezawa Kasei Industries Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 17,346 15,357 14,759 15,115 18,928 22,516
Enterprise Value (EV) 1 6,179 3,810 2,240 506 5,037 8,607
P/E ratio 130 x 23.2 x 21.8 x 20 x 23.7 x 15.4 x
Yield 2.59% 2.92% 3.01% 3.43% 3.92% 3.29%
Capitalization / Revenue 0.79 x 0.69 x 0.66 x 0.72 x 0.87 x 0.96 x
EV / Revenue 0.28 x 0.17 x 0.1 x 0.02 x 0.23 x 0.37 x
EV / EBITDA 2.88 x 1.85 x 0.98 x 0.23 x 2.07 x 2.8 x
EV / FCF 6.55 x 3.54 x 1.59 x 0.38 x 8.48 x 10 x
FCF Yield 15.3% 28.3% 62.9% 266% 11.8% 9.98%
Price to Book 0.48 x 0.42 x 0.41 x 0.4 x 0.5 x 0.59 x
Nbr of stocks (in thousands) 14,954 14,954 14,819 14,819 14,822 14,823
Reference price 2 1,160 1,027 996.0 1,020 1,277 1,519
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/21/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 21,865 22,243 22,296 20,985 21,879 23,495
EBITDA 1 2,147 2,063 2,294 2,194 2,432 3,079
EBIT 1 499 735 930 930 1,343 1,948
Operating Margin 2.28% 3.3% 4.17% 4.43% 6.14% 8.29%
Earnings before Tax (EBT) 1 344 1,014 1,084 1,222 1,371 2,174
Net income 1 134 662 679 755 797 1,462
Net margin 0.61% 2.98% 3.05% 3.6% 3.64% 6.22%
EPS 2 8.914 44.27 45.68 50.95 53.77 98.63
Free Cash Flow 1 943.6 1,077 1,408 1,345 594.2 858.8
FCF margin 4.32% 4.84% 6.32% 6.41% 2.72% 3.66%
FCF Conversion (EBITDA) 43.95% 52.21% 61.39% 61.31% 24.43% 27.89%
FCF Conversion (Net income) 704.2% 162.71% 207.42% 178.16% 74.56% 58.74%
Dividend per Share 2 30.00 30.00 30.00 35.00 50.00 50.00
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/21/22 6/27/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 11,266 10,020 10,537 5,668 5,483 11,370 6,121 5,772 11,725 6,171
EBITDA - - - - - - - - - -
EBIT 1 457 373 556 423 477 941 507 336 819 519
Operating Margin 4.06% 3.72% 5.28% 7.46% 8.7% 8.28% 8.28% 5.82% 6.99% 8.41%
Earnings before Tax (EBT) 1 535 514 720 487 564 1,052 583 429 974 599
Net income 1 355 308 469 332 389 700 372 283 638 404
Net margin 3.15% 3.07% 4.45% 5.86% 7.09% 6.16% 6.08% 4.9% 5.44% 6.55%
EPS 2 23.83 20.82 31.67 22.37 26.25 47.27 25.09 19.14 43.09 27.22
Dividend per Share 15.00 15.00 25.00 - - 25.00 - - 25.00 -
Announcement Date 10/31/19 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 11,167 11,547 12,519 14,609 13,891 13,909
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 944 1,077 1,408 1,345 594 859
ROE (net income / shareholders' equity) 0.37% 1.81% 1.86% 2.05% 2.13% 3.87%
ROA (Net income/ Total Assets) 0.7% 1.04% 1.32% 1.31% 1.86% 2.65%
Assets 1 19,113 63,629 51,373 57,678 42,820 55,105
Book Value Per Share 2 2,442 2,448 2,454 2,521 2,531 2,582
Cash Flow per Share 2 680.0 702.0 773.0 839.0 865.0 823.0
Capex 1 689 663 701 510 644 736
Capex / Sales 3.15% 2.98% 3.14% 2.43% 2.94% 3.13%
Announcement Date 6/26/18 6/25/19 6/23/20 6/22/21 6/21/22 6/27/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Plumbing Fixtures & Fittings

1st Jan change Capi.
MAEZAWA KASEI INDUSTRIES CO., LTD. Stock Maezawa Kasei Industries Co., Ltd.
+12.46% 162M
GEBERIT AG Stock Geberit AG
-7.77% 18.04B
ADVANCED DRAINAGE SYSTEMS, INC. Stock Advanced Drainage Systems, Inc.
+15.83% 12.63B
ASTRAL LIMITED Stock Astral Limited
+7.76% 6.57B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD. Stock Zhejiang Weixing New Building Materials Co., Ltd.
+17.48% 3.69B
RELIANCE WORLDWIDE CORPORATION LIMITED Stock Reliance Worldwide Corporation Limited
+17.61% 2.61B
ALIAXIS SA Stock Aliaxis SA
+10.71% 2.58B
UPONOR OYJ Stock Uponor Oyj
+1.78% 2.22B
FINOLEX INDUSTRIES LIMITED Stock Finolex Industries Limited
+28.82% 2.02B
CHINA LESSO GROUP HOLDINGS LIMITED Stock China Lesso Group Holdings Limited
-17.65% 1.3B
Plumbing Fixtures & Fittings
  1. Stock Market
  2. Equities
  3. 7925 Stock
  4. Financials Maezawa Kasei Industries Co., Ltd.