Financials Rise Consulting Group, Inc.

Equities

9168

JP3965420007

Business Support Services

Market Closed - Japan Exchange Other stock markets 07:00:00 14/06/2024 BST			5-day change	1st Jan Change
710 ^JPY	+0.71%		-0.84%	-24.63%

05-09	Tranche Update on Rise Consulting Group, Inc.'s Equity Buyback Plan announced on April 25, 2024.	CI
05-09	Rise Consulting Group, Inc.'s Equity Buyback announced on April 25, 2024, has closed with 374,500 shares, representing 1.53% for ¥299.98 million.	CI

Valuation

Fiscal Period: February	2024	2025	2026	2027
Capitalization ¹	23,500	17,086	-	-
Enterprise Value (EV) ¹	24,077	17,086	17,086	17,086
P/E ratio	17.8 x	11.7 x	8.95 x	6.68 x
Yield	-	-	-	-
Capitalization / Revenue	3.82 x	2.18 x	1.69 x	1.31 x
EV / Revenue	3.82 x	2.18 x	1.69 x	1.31 x
EV / EBITDA	12.5 x	7.58 x	5.84 x	4.39 x
EV / FCF	19.2 x	12.2 x	10.7 x	7.62 x
FCF Yield	5.21%	8.17%	9.35%	13.1%
Price to Book	6.12 x	2.7 x	2.08 x	1.58 x
Nbr of stocks (in thousands)	24,428	24,065	-	-
Reference price ²	962.0	710.0	710.0	710.0
Announcement Date	12/04/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February	2023	2024	2025	2026	2027
Net sales ¹	4,761	6,156	7,846	10,138	13,012
EBITDA ¹	-	1,877	2,255	2,927	3,894
EBIT ¹	-	1,805	2,175	2,817	3,771
Operating Margin	-	29.32%	27.72%	27.79%	28.98%
Earnings before Tax (EBT) ¹	-	1,779	2,158	2,810	3,767
Net income ¹	965.8	1,315	1,465	1,908	2,558
Net margin	20.29%	21.36%	18.67%	18.82%	19.66%
EPS ²	-	54.04	60.90	79.30	106.3
Free Cash Flow ¹	-	1,224	1,396	1,597	2,241
FCF margin	-	19.88%	17.79%	15.75%	17.22%
FCF Conversion (EBITDA)	-	65.2%	61.91%	54.56%	57.55%
FCF Conversion (Net income)	-	93.09%	95.29%	83.7%	87.61%
Dividend per Share	-	-	-	-	-
Announcement Date	08/08/23	12/04/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February	2024 S1	2024 Q3
Net sales ¹	2,871	1,525
EBITDA	-	-
EBIT ¹	809	454
Operating Margin	28.18%	29.77%
Earnings before Tax (EBT) ¹	793	450
Net income ¹	547	308
Net margin	19.05%	20.2%
EPS ²	22.52	12.66
Dividend per Share	-	-
Announcement Date	13/10/23	12/01/24

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: February	2023	2024	2025	2026	2027
Net Debt	-	577	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	0.3073 x	-	-	-
Free Cash Flow ¹	-	1,224	1,396	1,597	2,241
ROE (net income / shareholders' equity)	-	29.6%	25.5%	26.2%	26.9%
ROA (Net income/ Total Assets)	-	16.4%	16.5%	19.2%	21.8%
Assets ¹	-	8,025	8,879	9,938	11,734
Book Value Per Share ²	-	157.0	263.0	342.0	448.0
Cash Flow per Share	-	57.00	-	-	-
Capex ¹	-	1.53	50	50	50
Capex / Sales	-	0.02%	0.64%	0.49%	0.38%
Announcement Date	08/08/23	12/04/24	-	-	-

¹JPY in Million²JPY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Rise Consulting Group, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

710 JPY

Average target price

1,220 JPY

Spread / Average Target

+71.83%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Business Support Services

	1st Jan change	Capi.
RISE CONSULTING GROUP, INC.	-24.63%	109M
CINTAS CORPORATION	+15.44%	70.59B
JACOBS SOLUTIONS INC.	+6.47%	17.3B
RB GLOBAL, INC.	+19.60%	14.63B
BUREAU VERITAS SA	+16.57%	12.94B
INTERTEK GROUP PLC	+11.73%	9.7B
TELEPERFORMANCE SE	-29.34%	5.94B
GENPACT LIMITED	-10.83%	5.57B
MAXIMUS, INC.	+2.95%	5.25B
EXPONENT, INC.	+8.08%	4.82B

Other Business Support Services