Stock 5943 NORITZ CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Noritz Corporation

Equities

5943

JP3759400009

Appliances, Tools & Housewares

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,758 JPY +0.17% Intraday chart for Noritz Corporation +0.98% +16.35%
2023 Noritz Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2022 Noritz Corporation's Equity Buyback announced on February 14, 2022 has expired. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 68,961 73,697 77,189 66,370 69,701 81,095 - -
Enterprise Value (EV) 1 38,010 43,639 34,504 32,229 46,091 58,659 56,151 53,442
P/E ratio 46 x -24.9 x 14.1 x 13.8 x 80.2 x 20.3 x 18 x 17.3 x
Yield 2.19% 2.17% 4.95% 3.67% 3.51% 3.81% 3.81% 3.81%
Capitalization / Revenue 0.33 x 0.4 x 0.43 x 0.31 x 0.35 x 0.37 x 0.37 x 0.36 x
EV / Revenue 0.18 x 0.24 x 0.19 x 0.15 x 0.23 x 0.27 x 0.25 x 0.24 x
EV / EBITDA 3.89 x 3.75 x 4 x 2.34 x 4.09 x 5.01 x 4.6 x 4.31 x
EV / FCF -29,672,407 x 10,336,129 x 2,669,566 x -5,982,674 x -4,163,980 x - - -
FCF Yield -0% 0% 0% -0% -0% - - -
Price to Book 0.62 x 0.69 x 0.69 x 0.58 x 0.57 x 0.66 x 0.65 x 0.64 x
Nbr of stocks (in thousands) 47,169 45,746 46,001 45,962 46,129 46,129 - -
Reference price 2 1,462 1,611 1,678 1,444 1,511 1,758 1,758 1,758
Announcement Date 2/13/20 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 208,396 183,859 178,142 210,966 201,891 218,200 221,000 223,000
EBITDA 1 9,776 11,626 8,636 13,779 11,278 11,700 12,200 12,400
EBIT 1 2,693 4,763 2,500 6,889 3,840 5,000 5,700 6,100
Operating Margin 1.29% 2.59% 1.4% 3.27% 1.9% 2.29% 2.58% 2.74%
Earnings before Tax (EBT) 2,933 -4,061 8,917 7,687 3,036 - - -
Net income 1 1,512 -3,013 5,479 4,800 868 4,000 4,500 4,700
Net margin 0.73% -1.64% 3.08% 2.28% 0.43% 1.83% 2.04% 2.11%
EPS 2 31.75 -64.79 119.1 104.6 18.84 86.72 97.56 101.9
Free Cash Flow -1,281 4,222 12,925 -5,387 -11,069 - - -
FCF margin -0.61% 2.3% 7.26% -2.55% -5.48% - - -
FCF Conversion (EBITDA) - 36.32% 149.66% - - - - -
FCF Conversion (Net income) - - 235.9% - - - - -
Dividend per Share 2 32.00 35.00 83.00 53.00 53.00 67.00 67.00 67.00
Announcement Date 2/13/20 2/12/21 2/14/22 2/14/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3
Net sales 1 - 83,382 100,477 94,057 43,520 40,565 84,085 43,473 52,231 95,704 54,478 60,784 115,262 54,304 45,448 99,752 45,051
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 - -756 5,519 4,096 22 -1,618 -1,596 -724 1,526 802 2,063 4,024 6,087 1,817 -541 1,276 -444
Operating Margin - -0.91% 5.49% 4.35% 0.05% -3.99% -1.9% -1.67% 2.92% 0.84% 3.79% 6.62% 5.28% 3.35% -1.19% 1.28% -0.99%
Earnings before Tax (EBT) 1 - -9,435 5,374 7,324 1,954 -361 1,593 -285 1,482 1,197 2,594 3,896 6,490 1,571 -1 1,570 -344
Net income 1 - -6,767 3,754 5,028 1,219 -768 451 -396 911 515 1,727 2,558 4,285 1,270 -209 1,061 -488
Net margin - -8.12% 3.74% 5.35% 2.8% -1.89% 0.54% -0.91% 1.74% 0.54% 3.17% 4.21% 3.72% 2.34% -0.46% 1.06% -1.08%
EPS 2 - -144.3 - 109.3 26.51 - - -8.620 - 11.26 37.65 - - 27.57 - 23.03 -10.60
Dividend per Share 16.00 16.00 - 32.00 - - - - - 25.00 - - - - - 32.00 -
Announcement Date 2/13/20 8/11/20 2/12/21 8/11/21 11/11/21 2/14/22 2/14/22 5/13/22 8/10/22 8/10/22 11/10/22 2/14/23 2/14/23 5/12/23 8/9/23 8/9/23 11/9/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 30,951 30,058 42,685 34,141 23,610 22,436 24,944 27,653
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow -1,281 4,222 12,925 -5,387 -11,069 - - -
ROE (net income / shareholders' equity) 1.4% -2.8% 5% 4.2% 0.7% 3.28% 3.66% 3.78%
ROA (Net income/ Total Assets) 1.73% 3.05% 2.07% 3.84% 0.59% - - -
Assets 1 87,570 -98,916 264,754 125,013 148,065 - - -
Book Value Per Share 2 2,360 2,330 2,434 2,508 2,644 2,664 2,695 2,729
Cash Flow per Share 181.0 82.80 253.0 248.0 180.0 - - -
Capex 7,419 5,193 3,629 6,223 9,201 - - -
Capex / Sales 3.56% 2.82% 2.04% 2.95% 4.56% - - -
Announcement Date 2/13/20 2/12/21 2/14/22 2/14/23 2/14/24 - - -
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

Ratings for Noritz Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,758 JPY
Average target price
1,650 JPY
Spread / Average Target
-6.14%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Appliances, Tools & Housewares

1st Jan change Capi.
NORITZ CORPORATION Stock Noritz Corporation
+16.35% 515M
MIDEA GROUP CO., LTD. Stock Midea Group Co., Ltd.
+25.15% 64.64B
HAIER SMART HOME CO., LTD. Stock Haier Smart Home Co., Ltd.
+35.00% 34.08B
SHARKNINJA, INC. Stock SharkNinja, Inc.
+24.76% 8.88B
SEB S.A. Stock SEB S.A.
+1.06% 6.71B
ZHEJIANG SUPOR CO., LTD. Stock Zhejiang Supor Co., Ltd.
+9.90% 6.41B
DE'LONGHI S.P.A. Stock De'Longhi S.p.A.
+2.95% 5.05B
HUSQVARNA AB Stock Husqvarna AB
+5.81% 4.57B
NEWELL BRANDS INC. Stock Newell Brands Inc.
-10.25% 3.23B
SPECTRUM BRANDS HOLDINGS, INC. Stock Spectrum Brands Holdings, Inc.
+3.51% 2.5B
Other Appliances, Tools & Housewares
  1. Stock Market
  2. Equities
  3. 5943 Stock
  4. Financials Noritz Corporation