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  >  Kamigumi Co., Ltd.    9364   JP3219000001

KAMIGUMI CO., LTD.

(9364)
  Report
End-of-day quote. End-of-day quote Tokyo Stock Exchange - 02/27
2110 JPY   -2.76%
2019KAMIGUMI CO., LTD. : Ex-dividend day for interim dividend
FA
2019KAMIGUMI : Jica comitted to support development of PAS port
AQ
2019KAMIGUMI : Jica comitted to support development of PAS port
AQ
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 246 212 261 420 274 893 280 825 286 700 292 750
EBITDA 34 416 35 458 36 467 38 300 38 875 39 700
Operating profit (EBIT) 22 550 22 980 23 332 24 633 24 975 25 450
Pre-Tax Profit (EBT) 23 970 25 525 26 033 26 900 27 267 27 767
Net income 16 383 17 902 18 388 18 700 19 075 19 400
P/E ratio 14,7x 16,2x 16,8x 13,2x 12,9x 12,6x
EPS ( JPY ) 131 147 152 157 161 165
Dividend per Share ( JPY ) 30,0 35,0 45,0 46,5 47,8 49,0
Yield 1,56% 1,47% 1,76% 2,24% 2,30% 2,36%
Reference price ( JPY ) 1 924,000 2 376,000 2 564,000 2 073,000 2 073,000 2 073,000
Announcement Date 05/12/2017
12:00am
05/11/2018
12:00am
05/10/2019
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 47 381 51 611 62 091 62 248 65 548 69 273
Operating income (EBITDA) 34 416 35 458 36 467 38 300 38 875 39 700
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 16 116 13 484 14 474 45 000 20 000 20 000
Free Cash Flow (FCF) 49 314 12 837 20 488 -3 000 9 037 9 837
Book Value Per Share (BVPS) ( JPY ) 2 540 2 660 2 766 2 864 2 969 3 076
Cash Flow per Share ( JPY ) 226 249 261 276 282 297
Announcement Date 05/12/2017
12:00am
05/11/2018
12:00am
05/10/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 237 129 M JPY -
Entreprise Value (EV) 174 880 M JPY 171 581 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 13,2x 12,9x
Capitalization / Revenue 0,84x 0,83x
EV / Revenue 0,62x 0,61x
EV / EBITDA 4,57x 4,50x
Yield (DPS / Price) 2,24% 2,30%
Price to book (Price / BVPS) 0,72x 0,70x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 8,77% 8,71%
Operating Leverage (Delta EBIT / Delta Sales) 2,58x 0,66x
Net Margin (Net Profit / Revenue) 6,66% 6,65%
ROA (Net Profit / Asset) 5,57% 5,48%
ROE (Net Profit / Equities) 5,63% 5,56%
Rate of Dividend 29,5% 29,6%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   16,0% 6,98%
Cash Flow / Sales 11,2% 11,3%
Capital Intensity (Assets / Sales) 1,20x 1,21x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend