Stock 8881 NISSHIN GROUP HOLDINGS COMPANY, LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials NISSHIN GROUP HOLDINGS Company, Limited

Equities

8881

JP3677900007

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 07:00:00 17/05/2024 BST 		5-day change 1st Jan Change
534 JPY +1.14% Intraday chart for NISSHIN GROUP HOLDINGS Company, Limited -2.38% +6.59%
2023 NISSHIN GROUP HOLDINGS Company, Limited Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2023 Nisshin Group Holdings Company, Limited Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 35,930 21,717 18,528 22,890 21,590 21,266
Enterprise Value (EV) 1 23,857 4,660 1,471 -5,744 -7,597 -7,271
P/E ratio 7.58 x 5.19 x 4.69 x 6.69 x 6.14 x 7.7 x
Yield 2.09% 3.46% 4.05% 3.69% 4.76% 4.84%
Capitalization / Revenue 0.44 x 0.27 x 0.23 x 0.28 x 0.27 x 0.26 x
EV / Revenue 0.29 x 0.06 x 0.02 x -0.07 x -0.09 x -0.09 x
EV / EBITDA 3.32 x 0.7 x 0.27 x -1.02 x -1.36 x -1.6 x
EV / FCF 8.8 x 0.75 x -3.58 x -0.49 x -15.9 x -23.8 x
FCF Yield 11.4% 134% -27.9% -205% -6.29% -4.2%
Price to Book 0.7 x 0.39 x 0.32 x 0.37 x 0.34 x 0.32 x
Nbr of stocks (in thousands) 46,906 46,906 46,906 46,906 46,732 46,738
Reference price 2 766.0 463.0 395.0 488.0 462.0 455.0
Announcement Date 28/06/18 27/06/19 26/06/20 28/06/21 27/06/22 27/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 81,502 79,608 82,116 80,815 81,465 82,348
EBITDA 1 7,177 6,616 5,464 5,655 5,601 4,555
EBIT 1 6,788 6,255 5,063 5,314 5,245 4,223
Operating Margin 8.33% 7.86% 6.17% 6.58% 6.44% 5.13%
Earnings before Tax (EBT) 1 6,542 6,098 4,903 4,867 5,080 4,098
Net income 1 4,738 4,186 3,949 3,422 3,522 2,763
Net margin 5.81% 5.26% 4.81% 4.23% 4.32% 3.36%
EPS 2 101.0 89.24 84.19 72.95 75.26 59.12
Free Cash Flow 1 2,710 6,223 -410.6 11,772 477.5 305.1
FCF margin 3.33% 7.82% -0.5% 14.57% 0.59% 0.37%
FCF Conversion (EBITDA) 37.77% 94.06% - 208.18% 8.53% 6.7%
FCF Conversion (Net income) 57.21% 148.66% - 344.02% 13.56% 11.04%
Dividend per Share 2 16.00 16.00 16.00 18.00 22.00 22.00
Announcement Date 28/06/18 27/06/19 26/06/20 28/06/21 27/06/22 27/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 36,700 33,196 29,817 16,164 12,599 30,003 16,213 12,498 25,206 15,533
EBITDA - - - - - - - - - -
EBIT 1 2,198 1,510 940 424 -129 436 -139 -368 -462 123
Operating Margin 5.99% 4.55% 3.15% 2.62% -1.02% 1.45% -0.86% -2.94% -1.83% 0.79%
Earnings before Tax (EBT) 1 2,181 1,255 742 365 -134 360 -213 -419 -593 41
Net income 1 2,040 828 449 282 -166 241 -172 -327 -488 -35
Net margin 5.56% 2.49% 1.51% 1.74% -1.32% 0.8% -1.06% -2.62% -1.94% -0.23%
EPS 2 43.49 17.66 9.580 6.040 -3.550 5.150 -3.670 -7.000 -10.45 -0.7400
Dividend per Share - - - - - - - - - -
Announcement Date 05/11/19 06/11/20 04/11/21 04/02/22 05/08/22 04/11/22 03/02/23 04/08/23 06/11/23 02/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 12,073 17,057 17,057 28,634 29,187 28,537
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,711 6,223 -411 11,772 478 305
ROE (net income / shareholders' equity) 9.52% 7.85% 6.92% 5.7% 5.62% 4.28%
ROA (Net income/ Total Assets) 4.4% 3.84% 2.98% 3.08% 2.95% 2.24%
Assets 1 107,728 109,047 132,419 111,259 119,491 123,481
Book Value Per Share 2 1,101 1,178 1,250 1,310 1,370 1,406
Cash Flow per Share 2 893.0 989.0 990.0 1,234 1,312 1,304
Capex 1 1,142 760 711 114 443 178
Capex / Sales 1.4% 0.95% 0.87% 0.14% 0.54% 0.22%
Announcement Date 28/06/18 27/06/19 26/06/20 28/06/21 27/06/22 27/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
NISSHIN GROUP HOLDINGS COMPANY, LIMITED Stock NISSHIN GROUP HOLDINGS Company, Limited
+6.59% 159M
VONOVIA SE Stock Vonovia SE
+3.61% 26.41B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.80% 12.56B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.45% 10.87B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-22.89% 8.07B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+9.30% 6.99B
VINHOMES Stock Vinhomes
-6.83% 6.89B
VINGROUP Stock Vingroup
+4.82% 6.84B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-3.24% 3.71B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+10.47% 3.51B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 8881 Stock
  4. Financials NISSHIN GROUP HOLDINGS Company, Limited