HIROGIN HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,136 JPY | +1.70% |
|
+3.22% | +25.90% |
| Feb. 06 | Hirogin's Nine-Month Attributable Profit Surges 65% as Revenue Jumps | MT |
| Feb. 05 | Hirogin Holdings, Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 175,594 | 140,470 | 211,028 | 201,257 | 194,574 | 339,490 | - | - |
| Enterprise Value (EV) 1 | 175,594 | 140,470 | 211,028 | 201,257 | 194,574 | 339,490 | 339,490 | 339,490 |
| P/E ratio | 6.86 x | 5.79 x | 9.77 x | 8.79 x | 15.6 x | 12.2 x | 10.5 x | 8.74 x |
| Yield | 3.55% | 4.99% | 1.77% | 3.7% | 4.31% | 3.22% | 3.58% | 4.03% |
| Capitalization / Revenue | 1,448,341 x | 1,104,768 x | 1,827,427 x | 1,377,672 x | 1,214,313 x | - | - | - |
| EV / Revenue | 1,448,341 x | 1,104,768 x | 1,827,427 x | 1,377,672 x | 1,214,313 x | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | 144,236 x | - | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - | - |
| Price to Book | 0.36 x | 0.29 x | 0.41 x | 0.41 x | 0.39 x | 0.65 x | 0.62 x | 0.59 x |
| Nbr of stocks (in thousands) | 311,337 | 311,464 | 311,710 | 310,582 | 310,822 | 303,794 | - | - |
| Reference price 2 | 564.0 | 451.0 | 677.0 | 648.0 | 626.0 | 1,118 | 1,118 | 1,118 |
| Announcement Date | 5/13/19 | 5/12/20 | 5/12/21 | 5/13/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 121,238 | 127,149 | 115,478 | 146,085 | 160,234 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | 36,073 | 36,981 | 37,420 | 38,321 | 20,703 | - | - | - |
| Operating Margin | 29.75% | 29.08% | 32.4% | 26.23% | 12.92% | - | - | - |
| Earnings before Tax (EBT) | 36,733 | 35,425 | 30,934 | 32,926 | 18,255 | - | - | - |
| Net income 1 | 25,581 | 24,270 | 21,574 | 22,906 | 12,508 | 28,000 | 32,200 | 38,000 |
| Net margin | 21.1% | 19.09% | 18.68% | 15.68% | 7.81% | - | - | - |
| EPS 2 | 82.16 | 77.92 | 69.26 | 73.75 | 40.25 | 91.50 | 106.8 | 127.9 |
| Free Cash Flow | - | - | 1,463,073 | - | - | - | - | - |
| FCF margin | - | - | 1,266.97% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 6,781.65% | - | - | - | - | - |
| Dividend per Share 2 | 20.00 | 22.50 | 12.00 | 24.00 | 27.00 | 36.00 | 40.00 | 45.00 |
| Announcement Date | 5/13/19 | 5/12/20 | 5/12/21 | 5/13/22 | 5/12/23 | - | - | - |
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 | 63,771 | 55,692 | 70,630 | 35,924 | 38,046 | 76,603 | 41,580 | 46,507 | 94,005 | 46,755 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 19,488 | 15,442 | 16,041 | 12,515 | 12,886 | 14,573 | 5,896 | 13,685 | 23,842 | 9,513 |
| Net income 1 | 13,509 | 10,638 | 11,135 | 8,764 | 8,957 | 10,073 | 4,116 | 9,659 | 16,624 | 6,719 |
| Net margin | 21.18% | 19.1% | 15.77% | 24.4% | 23.54% | 13.15% | 9.9% | 20.77% | 17.68% | 14.37% |
| EPS 2 | 43.37 | 34.14 | 35.86 | 28.21 | 28.83 | 32.41 | 13.25 | 31.11 | 53.82 | 22.12 |
| Dividend per Share | 9.000 | 12.00 | 12.00 | - | - | 13.50 | - | - | 18.00 | - |
| Announcement Date | 11/11/19 | 11/9/20 | 11/8/21 | 2/7/22 | 8/3/22 | 11/11/22 | 2/6/23 | 8/3/23 | 11/10/23 | 2/5/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 1,463,073 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.3% | 5% | 4.3% | 4.5% | 2.5% | - | 6% | 6.8% |
| ROA (Net income/ Total Assets) | 0.41% | 0.42% | - | 0.24% | 0.16% | - | - | - |
| Assets 1 | 6,216,525 | 5,723,112 | - | 9,567,687 | 7,692,497 | - | - | - |
| Book Value Per Share 2 | 1,565 | 1,547 | 1,664 | 1,597 | 1,603 | 1,723 | 1,806 | 1,906 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 5/13/19 | 5/12/20 | 5/12/21 | 5/13/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,118
JPY
Average target price
1,200
JPY
Spread / Average Target
+7.38%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +25.90% | 2.17B | |
| +16.61% | 208B | |
| +4.26% | 74.42B | |
| +8.64% | 55.3B | |
| +3.27% | 48.03B | |
| +25.00% | 45B | |
| +11.66% | 36.77B | |
| -16.09% | 35.19B | |
| -96.60% | 32.25B | |
| +7.28% | 25.3B |
- Stock Market
- Equities
- 7337 Stock
- Financials Hirogin Holdings, Inc.
