Stock 5355 NIPPON CRUCIBLE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nippon Crucible Co., Ltd.

Equities

5355

JP3755400003

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
599 JPY 0.00% Intraday chart for Nippon Crucible Co., Ltd. +1.01% +7.35%
2023 Shanghai Zhengwang Thermal Equipment Co., Ltd. acquired 5% stake in Shoei Industrial Heating Equipment Shanghai Co.,Ltd from Nippon Crucible Co., Ltd.. CI
2023 Tranche Update on Nippon Crucible Co., Ltd.'s Equity Buyback Plan announced on May 11, 2023. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 4,555 3,959 3,001 3,349 3,935 3,659
Enterprise Value (EV) 1 6,259 5,667 4,178 3,873 4,212 4,063
P/E ratio 11.8 x 9.8 x 9.81 x 28.6 x 18.6 x 152 x
Yield 2.08% 2.39% 2.7% 1.2% 1.71% 1.65%
Capitalization / Revenue 0.5 x 0.41 x 0.32 x 0.44 x 0.45 x 0.41 x
EV / Revenue 0.69 x 0.58 x 0.45 x 0.51 x 0.49 x 0.46 x
EV / EBITDA 6.92 x 6.28 x 5.38 x 8.67 x 6.36 x 7.72 x
EV / FCF 41.6 x 60.8 x 8.14 x 6.74 x 9.28 x -25.7 x
FCF Yield 2.41% 1.65% 12.3% 14.8% 10.8% -3.9%
Price to Book 1.05 x 0.87 x 0.64 x 0.68 x 0.76 x 0.7 x
Nbr of stocks (in thousands) 6,759 6,758 6,758 6,726 6,726 6,726
Reference price 2 674.0 585.8 444.0 498.0 585.0 544.0
Announcement Date 6/29/18 6/28/19 6/26/20 6/25/21 6/24/22 6/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 9,097 9,721 9,243 7,657 8,675 8,841
EBITDA 1 904 902 776 447 662 526
EBIT 1 562 558 387 59 256 162
Operating Margin 6.18% 5.74% 4.19% 0.77% 2.95% 1.83%
Earnings before Tax (EBT) 1 552 580 437 191 360 186
Net income 1 387 404 306 117 212 24
Net margin 4.25% 4.16% 3.31% 1.53% 2.44% 0.27%
EPS 2 57.26 59.76 45.27 17.40 31.52 3.569
Free Cash Flow 1 150.6 93.25 513.1 574.4 453.8 -158.2
FCF margin 1.66% 0.96% 5.55% 7.5% 5.23% -1.79%
FCF Conversion (EBITDA) 16.66% 10.34% 66.12% 128.5% 68.54% -
FCF Conversion (Net income) 38.92% 23.08% 167.69% 490.92% 214.03% -
Dividend per Share 2 14.00 14.00 12.00 6.000 10.00 9.000
Announcement Date 6/29/18 6/28/19 6/26/20 6/25/21 6/24/22 6/30/23
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 4,963 3,693 4,407 2,069 2,201 4,285 2,120 2,415 4,811 2,461
EBITDA - - - - - - - - - -
EBIT 1 240 -6 158 46 70 106 72 14 138 74
Operating Margin 4.84% -0.16% 3.59% 2.22% 3.18% 2.47% 3.4% 0.58% 2.87% 3.01%
Earnings before Tax (EBT) 1 260 82 201 66 91 128 97 23 143 129
Net income 1 168 45 124 38 46 64 64 33 107 61
Net margin 3.39% 1.22% 2.81% 1.84% 2.09% 1.49% 3.02% 1.37% 2.22% 2.48%
EPS 2 24.85 6.722 18.57 5.630 6.950 9.530 9.520 4.980 16.14 9.160
Dividend per Share - - - - - - - - - -
Announcement Date 11/7/19 11/5/20 11/4/21 2/10/22 8/4/22 11/8/22 2/9/23 8/10/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,704 1,708 1,177 524 277 404
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.885 x 1.894 x 1.517 x 1.172 x 0.4184 x 0.7681 x
Free Cash Flow 1 151 93.3 513 574 454 -158
ROE (net income / shareholders' equity) 9.34% 9.1% 6.62% 2.43% 4.2% 0.46%
ROA (Net income/ Total Assets) 3.38% 3.13% 2.18% 0.34% 1.47% 0.93%
Assets 1 11,441 12,918 14,064 34,321 14,431 2,591
Book Value Per Share 2 644.0 670.0 698.0 730.0 771.0 773.0
Cash Flow per Share 2 227.0 236.0 279.0 336.0 357.0 273.0
Capex 1 404 397 197 160 122 134
Capex / Sales 4.44% 4.08% 2.13% 2.09% 1.41% 1.52%
Announcement Date 6/29/18 6/28/19 6/26/20 6/25/21 6/24/22 6/30/23
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 Industrial Process Furnace & Ovens

1st Jan change Capi.
NIPPON CRUCIBLE CO., LTD. Stock Nippon Crucible Co., Ltd.
+7.35% 25.96M
VESUVIUS PLC Stock Vesuvius plc
+2.04% 1.64B
VESUVIUS INDIA LIMITED Stock Vesuvius India Limited
+26.24% 1.1B
JC FINANCE & TAX INTERCONNECT HOLDINGS LTD. Stock JC Finance & Tax Interconnect Holdings Ltd.
-14.24% 804M
ONEJOON CO., LTD. Stock ONEJOON Co., Ltd.
-13.36% 177M
CHUGAI RO CO., LTD. Stock Chugai Ro Co., Ltd.
+47.20% 167M
JNK GLOBAL CO.,LTD. Stock JNK Global Co.,Ltd.
-20.09% 73.11M
MEGATHERM INDUCTION LIMITED Stock Megatherm Induction Limited
0.00% 76.1M
Industrial Process Furnace & Ovens
  1. Stock Market
  2. Equities
  3. 5355 Stock
  4. Financials Nippon Crucible Co., Ltd.