Nihon Flush Co., Ltd.

TSE
7820
Stock
Yield per half year: -1.44%
Dividend yield: 6.35%
Sector: Industrials

Reporting Nihon Flush Co., Ltd.

Capitalization

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
24
Выручка, млрд ¥
20.64 24.72 31.03 28.88 33.09 27.33 25.9 25.9 29.25 -3.55
Чистая прибыль, млрд ¥
2.35 2.48 3.33 3.3 3.84 1.88 1.33 1.33 2.74 -16.77
EV, млрд ¥
27.23 22.16 17.4 30.07 18.75 16.41 21.03 21.03 20.73 3.86
EBIT, млрд ¥
3.14 3.34 4.75 4.4 5.41 2.71 1.79 1.79 3.81 -17.73
EBITDA, млрд ¥
3.46 3.76 5.23 5.14 5.99 3.36 2.47 2.47 4.44 -13.93
OIBDA, млрд ¥
6.56 6.25 7.02 3.79 2.65 2.65 5.25 -16.58
Баланс стоимость, млрд ¥
18.15 18.94 21.03 23.97 29.49 31.62 31.59 31.59 27.54 8.48
FCF, млрд ¥
0.6854 0.5198 1.67 0.8677 1.01 2.05 1.49 1.49 1.42 -2.26
Операционный денежный поток, млрд ¥
1.77 1.47 3.13 2.12 1.5 2.41 1.7 1.7 2.17 -11.49
Операционная прибыль, млрд ¥
3.16 3.55 4.75 4.4 4.87 2.31 1.5 1.5 3.57 -20.59
Операционные расходы, млрд ¥
3.86 4.18 4.84 4.73 4.53 4.71 4.81 4.81 4.72 -0.12
CAPEX, млрд ¥
1.09 0.953 1.46 1.26 0.49 0.3629 0.2185 0.2185 0.7583 -31.61


Balance sheet

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
3.78 4.3 5.38 5.71 7.73 8.83 4.14 4.14 6.36 -5.10
Short Term Investments ¥
0.7102 0.784 1.59 0.4707 1.8 4.59 4.59 1.85 42.40
Total Receivables ¥
10.79 13.35 15.88 21.27 20.56 19.69 19.69 18.15 8.08
Total Current Assets ¥
18.58 22.11 25.87 32.42 32.39 31.11 31.11 28.78 7.07
Чистые активы, млрд ¥
16.69 18.58 22.11 25.87 6.8 6.72 6.72 16.02 -18.40
Активы, млрд ¥
24.34 26.17 30.4 35.17 42.35 43.6 44.95 44.95 39.29 8.14
Short Term Debt ¥
0.4358 0.5802 1.72 1.45 1.29 2.1 2.1 1.43 29.34
Long Term Debt ¥
0.1731 0.1107 0.0695 0.0695 0.1178 -26.23
Задолженность, млрд ¥
5.7 6.75 8.73 10.34 11.7 10.73 12.15 12.15 10.73 6.83
Чистый долг, млрд ¥
-3.51 -3.87 -4.63 -3.88 -6.21 -7.54 -2.04 -2.04 -4.8600 -15.12
Долг, млрд ¥
0.2725 0.4358 0.7533 1.83 1.52 1.29 2.1 2.1 1.50 22.76
Расходы на обслуживание долга ¥
0.015 0.065 0.0692 0.06 0.0505 0.0161 0.0161 0.0522 -24.35
Чист. проц. доходы, млрд ¥
0.0051 0.019 0.0136 0.0409 0.0977 0.1294 0.1458 0.1294 0.0855 60.71
Амортизация, млрд ¥
0.4149 0.4236 0.4943 0.5781 0.6539 0.6813 0.6813 0.5662 9.97
Себестоимость, млрд ¥
21.44 19.75 23.7 20.31 19.58 19.58 20.96 -1.80
Товарно материальные запасы ¥
2.5 2.27 2.34 3.27 2.83 2.39 2.39 2.62 1.04


Share

2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 93.61 99.14 133.08 131.55 153.32 75.13 56.04 56.04 109.82 -15.88
Цена акции ао 876 908 820 819 819 855.75 -1.67
Число акций ао, млн 25.06 25.06 25.06 25.06 25.06 23.72 23.72 24.79 -1.09
FCF/акцию 27.36 20.75 66.64 34.63 40.17 81.84 62.63 62.63 57.18 -1.23


Efficiency

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 13.82 13.4 16.68 14.65 14.37 6.16 4.21 4.21 10.38 11.21 -24.07
ROA, % 10.29 9.84 11.79 10.05 9.91 4.38 3 3 5.53 7.83 -23.95
ROIC, % 18.64 15.69 15.13 8.33 8.33 9.64 14.45 -18.24
ROS, % 10.75 11.41 11.61 6.89 5.13 5.13 5.13 6.68 8.03 -14.78
ROCE, % 16.27 16.79 21.33 17.34 17.35 8.14 5.37 5.47 5.47 14.04 10.73 -20.61
Ebit margin, % 15.23 16.08 16.35 9.92 6.92 6.92 6.92 11.24 -15.52
Рентаб EBITDA, % 16.78 15.2 16.85 17.79 18.09 12.31 9.56 9.56 9.56 14.02 13.46 -11.68
Чистая рентаб, % 11.36 10.05 10.75 11.41 11.61 6.89 5.13 5.13 6.68 9.16 -13.75
Operation Margin, % 15.3 15.25 14.71 8.44 5.79 5.79 5.79 8.76 10.00 -17.61


Coefficients

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.11 10.48 6.61 10.3 6.5 12.73 17.36 17.36 83.37 10.70 21.30
P/BV
1.65 1.34 1.02 1.37 0.814 0.7288 0.7036 0.7036 68.07 0.9273 -7.16
P/S
1.49 1.05 0.7098 1.18 0.7541 0.8765 0.8911 0.8911 67.58 0.8823 4.65
P/FCF
11.71 16.16 16.16 16.16 46.98 14.68 11.33
E/P
0.0784 0.0554 0.0554 0.0554 0.61 0.0631 -10.93
EV/EBIT
3.68 6.47 3.47 6.06 11.73 11.73 11.73 7.89 12.64
EV/EBITDA
7.86 5.9 3.33 5.85 3.13 4.88 8.5 8.5 76.65 5.14 20.61
EV/S
0.5607 1.04 0.5666 0.6006 0.8122 0.8122 0.8122 67.60 0.7663 -4.82
EV/FCF
10.42 34.66 18.63 8 14.16 14.16 14.16 19.10 17.92 -16.39
Debt/EBITDA
0.0787 0.116 0.1441 0.3558 0.2539 0.3844 0.8472 0.8472 0.8472 2.59 0.5377 18.95
Netdebt/Ebitda
-0.885 -0.7552 -1.04 -2.24 -0.8256 -0.8256 -0.8256 0.10 -1.1373 1.80
Debt/Ratio
0.0248 0.052 0.0359 0.0297 0.0466 0.0466 0.0466 0.16 0.0422 -2.17
Debt/Equity
0.0358 0.0763 0.0516 0.0409 0.0664 0.3705 0.3705 1.02 0.1211 37.17
Debt/Net Income
0.2259 0.5547 0.3959 0.6871 1.58 1.58 1.58 5.09 0.9595 23.29
PEG
-2.07 -2.07 -2.0700 0.00
Бета
0.0286 -1.75 -0.2588 -0.2588 20.50 -0.6601 -308.38
Индекс Альтмана
1.1 -0.4401 -0.3383 -0.3383 7.62 0.1072 -167.50


Dividends

2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.5011 0.6891 0.6264 0.7266 0.7517 0.8519 0.8606 0.8606 0.7634 6.56
Дивиденд
20 27.5 25 29 11.51 34 36 36 18 36 27.10 9.36
Див доход, ао, %
1.55 2.64 1.78 2.06 1.46 5.36 6.11 5.99 6.71 6.35 4.21 5.13 35.67
Дивиденды / прибыль, %
21.37 27.74 18.79 22.05 19.57 45.26 64.75 64.75 37.33 34.08 28.07
Dividend Coverage Ratio
1.54 1.54 1.54 0.00


Pay for your subscription

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

Other

2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
4.7 4.35 1.48 1.33 0.8438 0.8438 -29.07
Персонал, чел
1 597 1 597 0.00