Stock 7325 IRRC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials IRRC Corporation

Equities

7325

JP3105230001

Multiline Insurance & Brokers

Market Closed - Japan Exchange
Other stock markets
 06:58:18 05/07/2024 BST 		5-day change 1st Jan Change
710 JPY -2.07% Intraday chart for IRRC Corporation -3.01% +9.91%
06-14 IRRC Corporation entered into a memorandum of understanding to acquire to acquire walk-in insurance shop business operated by Jinsei Sekkei Co., Ltd. CI
02-19 Tranche Update on IRRC Corporation's Equity Buyback Plan announced on August 18, 2023. CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,560 8,632 8,375 7,128 6,508 5,848 - -
Enterprise Value (EV) 1 10,885 8,632 6,304 4,895 4,908 5,848 5,848 5,848
P/E ratio 38.8 x 26.7 x 35.9 x 27.8 x 408 x 26.8 x 17.1 x 11.2 x
Yield 1.26% 1.19% 1.22% 1.44% 1.99% 2.11% 2.11% 2.11%
Capitalization / Revenue 3.5 x 2.07 x 1.81 x 1.37 x 1.08 x 0.74 x 0.64 x 0.57 x
EV / Revenue 3.5 x 2.07 x 1.81 x 1.37 x 1.08 x 0.74 x 0.64 x 0.57 x
EV / EBITDA - - - - - - - -
EV / FCF 26,485,166 x -44,265,437 x - - -75,671,463 x - - -
FCF Yield 0% -0% - - -0% - - -
Price to Book 4.06 x 2.47 x 2.31 x 1.88 x 1.78 x - - -
Nbr of stocks (in thousands) 8,518 8,538 8,538 8,568 8,620 8,237 - -
Reference price 2 1,592 1,011 981.0 832.0 755.0 710.0 710.0 710.0
Announcement Date 14/08/19 14/08/20 13/08/21 12/08/22 14/08/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,870 4,169 4,638 5,199 6,004 7,900 9,100 10,300
EBITDA - - - - - - - -
EBIT 1 563 479 365 418 187 420 650 850
Operating Margin 14.55% 11.49% 7.87% 8.04% 3.11% 5.32% 7.14% 8.25%
Earnings before Tax (EBT) 533 484 360 403 114 - - -
Net income 1 327 323 233 255 16 220 340 520
Net margin 8.45% 7.75% 5.02% 4.9% 0.27% 2.78% 3.74% 5.05%
EPS 2 41.01 37.86 27.33 29.94 1.850 26.50 41.40 63.30
Free Cash Flow 512 -195 - - -86 - - -
FCF margin 13.23% -4.68% - - -1.43% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 156.57% - - - - - - -
Dividend per Share 2 20.00 12.00 12.00 12.00 15.00 15.00 15.00 15.00
Announcement Date 14/08/19 14/08/20 13/08/21 12/08/22 14/08/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 2,056 2,163 1,282 2,538 1,301 1,360 1,299 1,589 2,888 1,471 1,645 1,529 2,048 3,577 2,089 2,234
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 250 80 91 180 117 121 80 57 137 -7 57 38 165 203 155 62
Operating Margin 12.16% 3.7% 7.1% 7.09% 8.99% 8.9% 6.16% 3.59% 4.74% -0.48% 3.47% 2.49% 8.06% 5.68% 7.42% 2.78%
Earnings before Tax (EBT) 250 80 - 187 120 - 83 - 143 -50 - 34 - 201 183 -
Net income 1 153 35 56 111 71 73 46 28 74 -73 15 14 96 110 113 -3
Net margin 7.44% 1.62% 4.37% 4.37% 5.46% 5.37% 3.54% 1.76% 2.56% -4.96% 0.91% 0.92% 4.69% 3.08% 5.41% -0.13%
EPS 18.01 4.140 - 13.02 8.370 - 5.360 - 8.610 -8.410 - 1.700 - 13.19 13.66 -
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 14/02/20 12/02/21 14/02/22 14/02/22 13/05/22 12/08/22 14/11/22 14/02/23 14/02/23 15/05/23 14/08/23 14/11/23 14/02/24 14/02/24 15/05/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 2,675 - 2,071 2,233 1,600 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 512 -195 - - -86 - - -
ROE (net income / shareholders' equity) 12.9% 9.4% 6.5% 6.9% 0.4% 5.6% 7.7% 10.3%
ROA (Net income/ Total Assets) 17.7% 12.2% 9.06% 9.75% 4.28% - - -
Assets 1 1,846 2,649 2,571 2,615 374.3 - - -
Book Value Per Share 392.0 410.0 425.0 444.0 424.0 - - -
Cash Flow per Share 2 57.70 57.20 50.10 56.30 31.50 56.60 71.90 93.80
Capex 1 200 58 309 266 294 302 302 302
Capex / Sales 5.17% 1.39% 6.66% 5.12% 4.9% 3.82% 3.32% 2.93%
Announcement Date 14/08/19 14/08/20 13/08/21 12/08/22 14/08/23 - - -
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 IRRC Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
IRRC CORPORATION Stock IRRC Corporation
+9.91% 36.39M
CHUBB LIMITED Stock Chubb Limited
+11.73% 106B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+12.90% 106B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+7.14% 75.57B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+22.80% 29.19B
TALANX AG Stock Talanx AG
+9.74% 19.82B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-1.43% 11.92B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED Stock ICICI Lombard General Insurance Company Limited
+31.33% 11.02B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+4.89% 10.82B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+5.46% 10.28B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. 7325 Stock
  4. Financials IRRC Corporation