Valuation Hakuyosha Company, Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-09-06 am EDT			5-day change	1st Jan Change
2,256.00 ^JPY	-1.78%		-2.88%	-3.80%

2023	Hakuyosha Company, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI
2018	Hokkaido Linen Supply K.K. cancelled the acquisition of Hokuyo Linen Supply Co., Ltd. from Hakuyosha Company, Ltd..	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	10,731	10,885	9,356	6,027	6,682	8,863
Change	-	1.43%	-14.05%	-35.58%	10.86%	32.65%
Enterprise Value (EV) ¹	25,240	25,897	25,454	20,466	19,055	21,090
Change	-	2.6%	-1.71%	-19.6%	-6.9%	10.68%
P/E ratio	35.9x	-1,812x	-2.96x	-4.82x	3.96x	4.56x
PBR	1.15x	1.16x	1.63x	1.42x	1.1x	1.07x
PEG	-	18x	-0x	0.1x	-0x	0.3x
Capitalization / Revenue	0.21x	0.22x	0.24x	0.17x	0.17x	0.2x
EV / Revenue	0.5x	0.52x	0.65x	0.58x	0.49x	0.49x
EV / EBITDA	10x	14.1x	-8.47x	-15.2x	9.24x	6.8x
EV / EBIT	24.4x	123x	-5.37x	-7.04x	28.6x	11.6x
EV / FCF	135x	349x	-38.5x	27.1x	17.7x	52.5x
FCF Yield	0.74%	0.29%	-2.6%	3.7%	5.64%	1.9%
Dividend per Share ²	50	50	-	-	10	40
Rate of return	1.77%	1.75%	-	-	0.57%	1.71%
EPS ²	78.5	-1.576	-833.3	-329.4	446.9	514.8
Distribution rate	63.7%	-3,172%	-	-	2.24%	7.77%
Net sales ¹	50,816	50,274	39,146	35,131	39,180	43,272
EBITDA ¹	2,519	1,839	-3,006	-1,350	2,062	3,100
EBIT ¹	1,035	210	-4,742	-2,907	666	1,816
Net income ¹	299	-6	-3,159	-1,249	1,688	1,945
Net Debt ¹	14,509	15,012	16,098	14,439	12,373	12,227
Reference price ²	2,817.00	2,856.00	2,468.00	1,587.00	1,769.00	2,345.00
Nbr of stocks (in thousands)	3,809	3,811	3,791	3,798	3,777	3,780
Announcement Date	3/25/19	3/27/20	3/26/21	3/25/22	3/27/23	3/27/24

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SERVICE CORPORATION INTERNATIONAL	21.87x	3.79x	12.52x	+1.53%	11.25B
FRONTDOOR, INC.	18.08x	2.14x	10.01x	-	3.64B
VESTIS CORPORATION	63.43x	1.11x	9x	+0.97%	1.9B
MISTER CAR WASH, INC.	24.16x	2.85x	9.14x	-.--%	1.95B
DUSKIN CO., LTD.	18.81x	0.84x	8.69x	+3.21%	1.3B
CATARC AUTOMOTIVE PROVING GROUND CO.,LTD.	35.03x	-	-	-	948M
Average	30.23x	2.15x	9.87x	+1.43%	3.5B
Weighted average by Cap.	25.59x	2.95x	11.15x	+1.42%