Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo Stock Exchange  >  Hakuhodo DY Holdings Inc    2433   JP3766550002

HAKUHODO DY HOLDINGS INC

(2433)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 1 255 474 1 335 030 1 445 614 1 478 567 1 526 974 1 589 590
EBITDA 54 591 60 346 77 418 65 551 71 827 78 522
Operating profit (EBIT) 47 261 52 187 65 392 55 964 58 180 62 329
Pre-Tax Profit (EBT) 44 959 50 628 85 866 74 053 62 291 66 938
Net income 25 880 29 834 47 408 42 507 38 146 41 247
P/E ratio 19,0x 18,3x 14,0x 10,2x 11,5x 10,8x
EPS ( JPY ) 69,5 80,0 127 113 101 108
Dividend per Share ( JPY ) 24,0 26,0 28,0 29,8 30,8 32,4
Yield 1,82% 1,78% 1,57% 2,57% 2,66% 2,79%
Reference price ( JPY ) 1 320,000 1 463,000 1 778,000 1 160,000 1 160,000 1 160,000
Announcement Date 05/12/2017
12:00am
05/11/2018
12:00am
05/14/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 140 416 140 825 80 440 91 232 105 274 129 347
Operating income (EBITDA) 54 591 60 346 77 418 65 551 71 827 78 522
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 2 926 2 938 10 142 9 660 9 600 9 800
Free Cash Flow (FCF) 12 008 11 873 30 707 35 396 34 767 36 515
Book Value Per Share (BVPS) ( JPY ) 818 920 757 804 931 1 014
Cash Flow per Share ( JPY ) 82,2 93,9 146 145 131 128
Announcement Date 05/12/2017
12:00am
05/11/2018
12:00am
05/14/2019
12:00am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 432 960 M JPY -
Entreprise Value (EV) 341 728 M JPY 327 686 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 10,2x 11,5x
Capitalization / Revenue 0,29x 0,28x
EV / Revenue 0,23x 0,22x
EV / EBITDA 5,21x 4,76x
Yield (DPS / Price) 2,57% 2,66%
Price to book (Price / BVPS) 1,44x 1,25x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 3,79% 3,81%
Operating Leverage (Delta EBIT / Delta Sales) - 1,21x
Net Margin (Net Profit / Revenue) 2,87% 2,50%
ROA (Net Profit / Asset) 4,75% 4,49%
ROE (Net Profit / Equities) 15,3% 11,7%
Rate of Dividend 26,3% 30,6%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   0,65% 0,63%
Cash Flow / Sales 3,67% 3,21%
Capital Intensity (Assets / Sales) 0,61x 0,56x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend