AZUMA HOUSE CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 769 JPY | +0.13% |
|
+0.26% | +2.26% |
| 2023 | Azuma House Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2022 | Tranche Update on Azuma House Co., Ltd.'s Equity Buyback Plan announced on August 10, 2022. | CI |
Valuation
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,904 | 6,211 | 5,411 | 6,046 | 5,929 | 5,960 |
| Enterprise Value (EV) 1 | 15,529 | 16,001 | 15,004 | 14,493 | 14,281 | 14,153 |
| P/E ratio | 7.38 x | 6.43 x | 6.69 x | 7.97 x | 7.86 x | 8.29 x |
| Yield | 4.07% | 5.17% | 5.2% | 4.65% | 4.74% | 4.68% |
| Capitalization / Revenue | 0.56 x | 0.47 x | 0.4 x | 0.42 x | 0.43 x | 0.42 x |
| EV / Revenue | 1.27 x | 1.21 x | 1.11 x | 1.01 x | 1.03 x | 1 x |
| EV / EBITDA | 8.68 x | 8.5 x | 8.98 x | 9.05 x | 8.67 x | 8.51 x |
| EV / FCF | - | -13,096,405 x | 38,820,484 x | 15,360,610 x | 16,958,525 x | 51,652,546 x |
| FCF Yield | - | -0% | 0% | 0% | 0% | 0% |
| Price to Book | 0.5 x | 0.43 x | 0.37 x | 0.4 x | 0.38 x | 0.37 x |
| Nbr of stocks (in thousands) | 8,032 | 8,034 | 8,034 | 8,034 | 8,034 | 7,968 |
| Reference price 2 | 859.5 | 773.0 | 673.5 | 752.5 | 738.0 | 748.0 |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12,242 | 13,209 | 13,555 | 14,286 | 13,910 | 14,163 |
| EBITDA 1 | 1,789 | 1,883 | 1,670 | 1,601 | 1,648 | 1,664 |
| EBIT 1 | 1,426 | 1,499 | 1,277 | 1,152 | 1,192 | 1,204 |
| Operating Margin | 11.65% | 11.35% | 9.42% | 8.06% | 8.57% | 8.5% |
| Earnings before Tax (EBT) 1 | 1,396 | 1,446 | 1,217 | 1,112 | 1,163 | 1,135 |
| Net income 1 | 937 | 968 | 810 | 760 | 755 | 723 |
| Net margin | 7.65% | 7.33% | 5.98% | 5.32% | 5.43% | 5.1% |
| EPS 2 | 116.5 | 120.3 | 100.7 | 94.45 | 93.93 | 90.18 |
| Free Cash Flow | - | -1,222 | 386.5 | 943.5 | 842.1 | 274 |
| FCF margin | - | -9.25% | 2.85% | 6.6% | 6.05% | 1.93% |
| FCF Conversion (EBITDA) | - | - | 23.14% | 58.93% | 51.1% | 16.47% |
| FCF Conversion (Net income) | - | - | 47.72% | 124.14% | 111.54% | 37.9% |
| Dividend per Share 2 | 35.00 | 40.00 | 35.00 | 35.00 | 35.00 | 35.00 |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,202 | 6,319 | 6,682 | 3,534 | 3,182 | 6,441 | 3,824 | 2,795 | 5,957 | 3,447 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 766 | 492 | 576 | 349 | 309 | 555 | 326 | 221 | 443 | 286 |
| Operating Margin | 10.64% | 7.79% | 8.62% | 9.88% | 9.71% | 8.62% | 8.53% | 7.91% | 7.44% | 8.3% |
| Earnings before Tax (EBT) 1 | 731 | 504 | 559 | 337 | 309 | 542 | 307 | 212 | 425 | 273 |
| Net income 1 | 490 | 354 | 355 | 221 | 211 | 367 | 208 | 144 | 289 | 184 |
| Net margin | 6.8% | 5.6% | 5.31% | 6.25% | 6.63% | 5.7% | 5.44% | 5.15% | 4.85% | 5.34% |
| EPS 2 | 61.07 | 44.14 | 44.29 | 27.49 | 26.32 | 45.80 | 26.02 | 18.02 | 36.01 | 22.81 |
| Dividend per Share | - | - | - | - | - | 17.50 | - | - | 17.50 | - |
| Announcement Date | 13/11/19 | 13/11/20 | 12/11/21 | 14/02/22 | 10/08/22 | 14/11/22 | 14/02/23 | 10/08/23 | 14/11/23 | 14/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 8,625 | 9,790 | 9,593 | 8,447 | 8,352 | 8,193 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.821 x | 5.199 x | 5.744 x | 5.276 x | 5.068 x | 4.924 x |
| Free Cash Flow | - | -1,222 | 387 | 944 | 842 | 274 |
| ROE (net income / shareholders' equity) | - | 6.9% | 5.47% | 4.91% | 4.84% | 4.53% |
| ROA (Net income/ Total Assets) | - | 3.29% | 2.64% | 2.31% | 2.38% | 2.42% |
| Assets 1 | - | 29,433 | 30,641 | 32,903 | 31,723 | 29,883 |
| Book Value Per Share 2 | 1,706 | 1,786 | 1,840 | 1,904 | 1,967 | 2,008 |
| Cash Flow per Share 2 | 442.0 | 396.0 | 500.0 | 630.0 | 626.0 | 551.0 |
| Capex 1 | 1,254 | 1,987 | 807 | 1,090 | 758 | 648 |
| Capex / Sales | 10.24% | 15.04% | 5.95% | 7.63% | 5.45% | 4.58% |
| Announcement Date | 28/06/18 | 28/06/19 | 29/06/20 | 29/06/21 | 29/06/22 | 29/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.26% | 39.38M | |
| +0.91% | 25.44B | |
| -21.13% | 12.51B | |
| +9.67% | 11.03B | |
| -25.23% | 7.71B | |
| -10.07% | 6.65B | |
| +2.42% | 6.53B | |
| -2.35% | 6.37B | |
| +1.44% | 3.82B | |
| +42.97% | 3.56B |
- Stock Market
- Equities
- 3293 Stock
- Financials AZUMA HOUSE Co., Ltd.
