Shin-Etsu Chemical Co., Ltd.

OTC
SHECY
Stock
Yield per half year: -13.29%
Dividend yield: 1.56%
Sector: Materials

Reporting Shin-Etsu Chemical Co., Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
25.79 26.75 38.94 39.79 39.73 51.45 356.72 66.86 42.09 65.14 111.37 1.16
Выручка, млрд ¥
1 279.81 1 237.41 1 441.43 1 594.04 1 543.53 1 496.91 2 074.43 2 808.82 2 414.94 2 414.94 2067.73 9.36
Чистая прибыль, млрд ¥
148.84 175.91 266.24 309.13 314.03 293.73 500.12 708.24 520.14 520.14 467.25 10.62
EV, млрд ¥
-557.14 -699.37 -799.19 -772.32 -761.58 -482.41 2 853.81 7 004.1 12 067.31 12 067.31 4136.25 -273.77
EBIT, млрд ¥
221.79 243.64 344.17 420.23 418.99 407.13 697.12 1 021.7 797.17 797.17 668.42 13.73
EBITDA, млрд ¥
322.25 336.72 456.18 557.8 550.16 551.59 865.91 1 235.33 1 024.79 1 024.79 845.56 13.25
OIBDA, млрд ¥
649.95 634.5 1 042.11 1 525.3 1 205.69 1 205.69 1011.51 13.15
Баланс стоимость, млрд ¥
2 028.53 2 132.98 2 351.76 2 466.74 2 654.22 2 815.15 3 329.3 3 874.21 4 262.77 4 262.77 3387.13 9.94
FCF, млрд ¥
133.6 154.6 169.06 172.59 142.96 163.8 355.97 488.65 377.71 377.71 305.82 21.45
Операционный денежный поток, млрд ¥
281.64 290.87 332.78 400.69 412.38 401.18 553.53 788.01 755.18 755.18 582.06 12.86
Операционная прибыль, млрд ¥
208.53 238.62 336.82 403.71 406.04 392.21 676.32 998.2 701.04 701.04 634.76 11.54
Операционные расходы, млрд ¥
141.26 130.38 141.6 150.35 149.7 151.49 191.68 215.91 210.17 210.17 183.79 7.02
CAPEX, млрд ¥
148.05 136.27 163.72 228.1 269.43 237.37 197.56 299.37 377.48 377.48 276.24 6.98


Balance sheet

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
597.05 752.68 854.51 826.68 836.45 866.88 1 112.78 1 449.62 1 699 1 699 1192.95 15.23
Short Term Investments ¥
236.49 186.59 197.34 215.44 251.38 286.04 323.31 151.03 20.71 20.71 206.49 -39.30
Long term investments ¥
199.29 226.58 222.87 226.67 238.22 232.39 229.35 0.51
Total Receivables ¥
305.24 323.79 369.36 338.7 325.49 343.9 467.7 466.86 474.76 474.76 415.74 7.84
Total Current Assets ¥
1 452.63 1 549.61 1 739.39 1 750.47 1 824.52 1 914.91 2 437.98 2 863.52 3 036.51 3 036.51 2415.49 10.72
Чистые активы, млрд ¥
784.41 804.97 846.57 899.73 987.96 1 119.92 1 165.15 1 290.17 21.82 1 290.17 917.00 -53.35
Активы, млрд ¥
2 510.09 2 655.64 2 908.33 3 038.72 3 230.49 3 380.62 4 053.41 4 730.39 5 147.97 5 147.97 4108.58 9.77
Short Term Debt ¥
7.87 12.79 7.09 7.01 8.3 11.77 13.46 11 10.39 10.39 10.98 4.59
Long Term Debt ¥
5.29 1.58 8.43 7.62 15.12 15.99 16.94 18.81 13.91 13.91 16.15 -1.65
Задолженность, млрд ¥
429.62 465.56 495.31 506.17 507.34 493.99 624.21 704.19 723.9 723.9 610.73 7.37
Чистый долг, млрд ¥
-583.89 -738.31 -838.98 -812.05 -813.03 -839.13 -1 082.37 -1 419.81 -1 674.7 -1 674.7 -1165.8080 15.55
Долг, млрд ¥
13.16 14.37 15.52 14.63 23.42 27.75 30.4 29.81 24.3 24.3 27.14 0.74
Interest income ¥
4.71 6.12 9.09 10.78 5.02 2.38 16.58 8.77 12.77
Расходы на обслуживание долга ¥
0.452 0.529 0.621 0.746 0.749 0.728 0.983 1.49 1.5 1.5 1.09 14.90
Чист. проц. доходы, млрд ¥
4.19 5.5 8.35 10.03 4.29 1.39 15.09 0.4703 0.1147 6.25 -45.77
Goodwill ¥
15.09 13.92 10.52 9.02 9.36 12.65 11.7 10.65 2.15
Амортизация, млрд ¥
100.47 93.09 112.02 137.57 131.17 144.46 168.79 213.63 227.62 227.62 177.13 11.65
Себестоимость, млрд ¥
930.02 868.4 963.01 1 039.98 987.78 953.2 1 206.43 1 594.72 1 503.73 1 503.73 1249.17 8.77
Товарно материальные запасы ¥
281.01 267.16 282.08 329.49 365.67 365.03 453.66 688.48 720.65 720.65 518.70 14.53


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 3.25 3.91 6.1 6.84 6.66 7.14 240.56 173.81 129.58 129.58 111.55 81.06
Цена акции ао 25.41 19.45 27.74 43.68 43.25 30.74 20.99 16.52 15.73 15.73 25.45 -18.31
Число акций ао, млн 1705.62 1706.28 1664.28 1663.46 1662.26 8307.37 2078.95 4074.75 4013.97 4013.97 4027.46 19.28
FCF/акцию 78.33 90.61 101.58 103.75 86 19.72 171.23 119.92 94.1 94.1 98.19 1.82


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 7.34 8.25 11.32 12.53 11.83 10.43 16.28 19.66 12.78 12.78 11.99 14.20 1.56
ROA, % 5.93 6.62 9.15 10.17 9.72 8.69 13.45 16.13 10.53 10.53 7.15 11.70 1.61
ROIC, % 8.67 9.48 10.47 13.5 15.47 14.99 13.55 20.7 23.55 23.55 15.20 17.65 8.77
ROS, % 14.22 18.47 19.39 20.34 19.62 24.11 25.21 21.54 21.54 21.54 14.17 22.40 1.88
ROCE, % 11.12 14.26 16.59 15.39 14.1 19.5 24.2 17.23 18.02 18.02 17.53 18.61 5.03
Ebit margin, % 27.15 26.16 33.61 36.37 33.01 33.01 33.01 32.43 4.76
Рентаб EBITDA, % 27.21 31.65 34.99 35.64 36.85 41.74 43.98 42.44 42.44 42.44 29.63 41.49 2.86
Чистая рентаб, % 11.63 14.22 18.47 19.39 20.34 19.62 24.11 25.21 21.54 21.54 14.17 22.16 1.15
Operation Margin, % 19.28 23.37 25.33 26.31 26.2 32.6 35.54 29.03 29.03 29.03 20.09 30.48 2.07
Доходность FCF, % 736.79 605.2 499.45 396.99 424.84 434.41 277.87 45.92 532.43 1160.82 490.29 21.72


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
0.1797 0.2214 0.1495 0.1285 0.1638 1.21 7.87 11.89 26.42 26.42 18.34 9.51 176.39
P/BV
0.0132 0.0183 0.0169 0.0161 0.0194 0.1267 1.15 2.09 3.11 3.11 2.16 1.30 176.05
P/S
0.0209 0.0315 0.0276 0.0249 0.0333 0.2383 1.9 3 5.69 5.69 2.77 2.17 179.60
P/FCF
0.2519 0.2354 0.2302 0.3599 2.18 0.1878 0.0861 0.1725 0.1725 0.1725 14.05 0.5598 -39.79
E/P
4.52 6.69 7.78 6.1 0.8234 7.48 16.82 7.98 7.98 7.98 2.06 8.22 57.50
EV/EBIT
2.92 7.82 4.09 6.86 15.14 15.14 15.14 9.81 14.13
EV/EBITDA
-1.73 -2.08 -1.75 -1.38 -1.38 -0.8746 3.3 5.67 11.78 11.78 9.13 3.70 -253.55
EV/S
-0.5652 -0.5544 -0.4845 -0.4934 -0.3223 1.38 2.49 5 5 5 2.80 2.71 -273.04
EV/FCF
-4.52 -4.73 -4.48 -5.33 -2.95 8.02 14.33 31.95 31.95 31.95 20.90 16.66 -261.04
Debt/EBITDA
0.0427 0.034 0.0262 0.0426 0.0503 0.0351 0.0241 0.0237 0.0237 0.0237 1.63 0.0314 -13.97
Netdebt/Ebitda
-2.19 -1.84 -1.46 -1.48 -1.52 -1.25 -1.15 -1.63 -1.63 -1.63 0.93 -1.4360 1.41
Debt/Ratio
0.0054 0.0053 0.0048 0.0072 0.0082 0.0075 0.0063 0.0047 0.0047 0.0047 0.17 0.0063 -10.53
Debt/Equity
0.0067 0.0066 0.0059 0.0088 0.0099 0.0091 0.0077 0.0057 0.1636 0.1636 1.06 0.0392 75.24
Debt/Net Income
0.0817 0.0583 0.0473 0.0746 0.0945 0.0608 0.0421 0.0467 0.0467 0.0467 0.50 0.0582 -13.15
PEG
-0.3877 -0.3877 -0.3877 0.00
Бета
3.26 -3.06 -0.0917 -0.0917 0.33 0.0361 -130.41
Индекс Альтмана
0.3067 0.5144 0.5585 0.3685 0.3964 0.681 -0.008 0.5162 0.5212 0.5212 7.44 0.4214 5.63


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
42.57 44.72 48.99 53.3 74.66 87.41 91.42 195.37 211.24 211.24 132.02 23.12
Дивиденд
0.2689 0.2785 0.3914 0.4853 0.5197 0.6445 0.8561 0.6454 0.3278 0.1724 0.5987 -8.80
Див доход, ао, %
1.71 1.22 1.64 2.03 1.68 1.5 6.56 9.91 1.56 1.56 14.59 4.24 -1.47
Дивиденды / прибыль, %
30.05 27.85 20.02 24.15 27.84 31.12 24.09 27.58 40.61 40.61 63.55 30.25 7.84
Dividend Coverage Ratio
2.46 2.46 2.46 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
17.46 15.86 9.52 10.66 15.63 15.63 -2.19
Персонал, чел
25 652 25 592 -0.12