JAPAN WARRANTY SUPPORT CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,220 JPY | -1.14% |
|
+1.36% | +35.58% |
| 2022 | Japan Warranty Support Co., Ltd. has completed an IPO in the amount of Ñ1.0496 billion. | CI |
| 2022 | Japan Warranty Support Co., Ltd. has filed an IPO. | CI |
Valuation
| Fiscal Period: September | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,512 | 10,417 | 12,361 | - | - |
| Enterprise Value (EV) 1 | -3,911 | 3,188 | 12,361 | 12,361 | 12,361 |
| P/E ratio | 9.47 x | 22.3 x | 18.1 x | 15.6 x | 13.7 x |
| Yield | - | 0.73% | 0.76% | 0.85% | 0.95% |
| Capitalization / Revenue | 2.43 x | 6.26 x | 5.59 x | 4.94 x | 4.43 x |
| EV / Revenue | 2.43 x | 6.26 x | 5.59 x | 4.94 x | 4.43 x |
| EV / EBITDA | - | - | - | - | - |
| EV / FCF | - | 14,712,720 x | - | - | - |
| FCF Yield | - | 0% | - | - | - |
| Price to Book | 2.23 x | 4.95 x | 4.37 x | 3.59 x | 2.92 x |
| Nbr of stocks (in thousands) | 2,097 | 2,292 | 2,341 | - | - |
| Reference price 2 | 1,675 | 4,545 | 5,280 | 5,280 | 5,280 |
| Announcement Date | 11/2/22 | 11/10/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,251 | 1,446 | 1,664 | 2,211 | 2,501 | 2,791 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 555 | 618 | 971.5 | 1,136 | 1,301 |
| Operating Margin | - | 38.38% | 37.14% | 43.94% | 45.42% | 46.61% |
| Earnings before Tax (EBT) | - | 550 | 668 | - | - | - |
| Net income 1 | 321.9 | 358 | 454 | 671 | 781 | 886.5 |
| Net margin | 25.72% | 24.76% | 27.28% | 30.35% | 31.23% | 31.76% |
| EPS 2 | - | 176.8 | 203.7 | 291.3 | 339.0 | 384.8 |
| Free Cash Flow | - | - | 708 | - | - | - |
| FCF margin | - | - | 42.55% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 155.95% | - | - | - |
| Dividend per Share 2 | - | - | 33.00 | 40.00 | 45.00 | 50.00 |
| Announcement Date | 5/20/22 | 11/2/22 | 11/10/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 2022 S1 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 396 | 805 | 436 | 423 | 859 | 495 | 555 | 1,050 | 620 | 680 | 1,300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 140 | 297 | 186 | 135 | 321 | 212 | 238 | 450 | 300 | 350 | 650 |
| Operating Margin | - | 35.35% | 36.89% | 42.66% | 31.91% | 37.37% | 42.83% | 42.88% | 42.86% | 48.39% | 51.47% | 50% |
| Earnings before Tax (EBT) | - | 151 | 310 | 208 | - | - | 219 | - | - | - | - | - |
| Net income | - | 102 | 212 | 144 | - | - | 151 | - | - | - | - | - |
| Net margin | - | 25.76% | 26.34% | 33.03% | - | - | 30.51% | - | - | - | - | - |
| EPS | - | 48.29 | 98.03 | 63.23 | - | - | 65.94 | - | - | - | - | - |
| Dividend per Share | - | - | 15.00 | - | - | - | - | - | - | - | - | - |
| Announcement Date | - | 2/9/23 | 5/10/23 | 8/4/23 | 11/10/23 | 11/10/23 | 2/8/24 | - | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 7,423 | 7,229 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | 708 | - | - | - |
| ROE (net income / shareholders' equity) | - | 26.4% | 24.6% | - | - | - |
| ROA (Net income/ Total Assets) | - | - | 6.4% | - | - | - |
| Assets 1 | - | - | 7,089 | - | - | - |
| Book Value Per Share 2 | - | 750.0 | 917.0 | 1,210 | 1,469 | 1,807 |
| Cash Flow per Share | - | 184.0 | 214.0 | - | - | - |
| Capex | - | 9 | 3 | - | - | - |
| Capex / Sales | - | 0.62% | 0.18% | - | - | - |
| Announcement Date | 5/20/22 | 11/2/22 | 11/10/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +35.58% | 79.55M | |
| +13.15% | 5.51B | |
| -4.88% | 4.02B | |
| +21.53% | 271M | |
| -7.24% | 95.42M | |
| +64.71% | 91.29M | |
| -10.00% | 70.38M |
- Stock Market
- Equities
- 7386 Stock
- Financials Japan Warranty Support Co., Ltd.
