Stock 9919 KANSAI FOOD MARKET LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kansai Food Market Ltd.

Equities

9919

JP3227900002

Food Retail & Distribution

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,880 JPY +2.01% Intraday chart for Kansai Food Market Ltd. +0.64% +30.65%
2023 Tranche Update on Kansai Food Market Ltd.'s Equity Buyback Plan announced on November 1, 2023. CI
2023 Kansai Food Market Ltd.'s Equity Buyback announced on November 1, 2023, has expired with 82,700 shares, representing 0.14% for ¥112.22 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 35,500 32,419 31,052 33,717 72,266 86,630
Enterprise Value (EV) 1 31,984 27,437 28,317 30,404 83,953 97,407
P/E ratio 28.6 x 23.7 x 19 x 17 x 5.81 x 20.5 x
Yield 1.42% 1.55% 1.57% 1.42% 1.31% 1.07%
Capitalization / Revenue 0.29 x 0.26 x 0.25 x 0.26 x 0.25 x 0.23 x
EV / Revenue 0.26 x 0.22 x 0.22 x 0.23 x 0.3 x 0.26 x
EV / EBITDA 9.14 x 7.47 x 7.06 x 6.58 x 8.68 x 8.7 x
EV / FCF 8.53 x 24.7 x -45.9 x 20.1 x 6.48 x 31.6 x
FCF Yield 11.7% 4.05% -2.18% 4.99% 15.4% 3.16%
Price to Book 1.07 x 0.97 x 0.93 x 0.97 x 1.11 x 1.3 x
Nbr of stocks (in thousands) 31,444 31,444 30,443 30,024 58,993 57,792
Reference price 2 1,129 1,031 1,020 1,123 1,225 1,499
Announcement Date 6/21/18 6/20/19 6/25/20 6/28/21 6/21/22 6/20/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 122,713 123,649 126,184 130,940 284,265 374,018
EBITDA 1 3,501 3,671 4,010 4,622 9,668 11,190
EBIT 1 2,052 1,988 2,254 2,731 5,803 5,920
Operating Margin 1.67% 1.61% 1.79% 2.09% 2.04% 1.58%
Earnings before Tax (EBT) 1 2,021 2,017 2,091 2,963 9,670 2,933
Net income 1 1,242 1,370 1,682 2,005 8,368 4,262
Net margin 1.01% 1.11% 1.33% 1.53% 2.94% 1.14%
EPS 2 39.50 43.57 53.78 65.94 210.9 72.98
Free Cash Flow 1 3,749 1,110 -617.2 1,516 12,949 3,078
FCF margin 3.06% 0.9% -0.49% 1.16% 4.56% 0.82%
FCF Conversion (EBITDA) 107.09% 30.25% - 32.79% 133.93% 27.51%
FCF Conversion (Net income) 301.87% 81.05% - 75.6% 154.74% 72.22%
Dividend per Share 2 16.00 16.00 16.00 16.00 16.00 16.00
Announcement Date 6/21/18 6/20/19 6/25/20 6/28/21 6/21/22 6/20/23
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 62,719 65,530 65,140 127,648 90,979 184,941 98,252 93,387 191,117 100,737
EBITDA - - - - - - - - - -
EBIT 1 961 1,884 1,184 2,843 515 1,839 2,760 2,020 4,691 3,247
Operating Margin 1.53% 2.88% 1.82% 2.23% 0.57% 0.99% 2.81% 2.16% 2.45% 3.22%
Earnings before Tax (EBT) 1 1,142 2,037 1,335 2,246 424 1,463 2,676 1,898 4,643 1,391
Net income 1 784 1,368 894 2,025 136 787 2,055 1,460 4,057 1,051
Net margin 1.25% 2.09% 1.37% 1.59% 0.15% 0.43% 2.09% 1.56% 2.12% 1.04%
EPS 2 24.94 44.95 29.82 57.99 2.320 13.39 35.13 25.41 70.76 18.44
Dividend per Share 8.000 8.000 8.000 - - 8.000 - - 8.000 -
Announcement Date 10/30/19 10/30/20 11/10/21 2/9/22 8/3/22 11/1/22 2/3/23 8/1/23 11/1/23 2/1/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 11,687 10,777
Net Cash position 1 3,516 4,982 2,735 3,313 - -
Leverage (Debt/EBITDA) - - - - 1.209 x 0.9631 x
Free Cash Flow 1 3,749 1,110 -617 1,516 12,949 3,078
ROE (net income / shareholders' equity) 3.8% 4.12% 5.03% 5.9% 16.8% 6.48%
ROA (Net income/ Total Assets) 2.18% 2.08% 2.48% 3.11% 3.59% 2.53%
Assets 1 57,051 65,726 67,861 64,374 232,794 168,699
Book Value Per Share 2 1,050 1,066 1,095 1,154 1,102 1,152
Cash Flow per Share 2 373.0 374.0 261.0 229.0 163.0 181.0
Capex 1 2,549 2,368 972 2,439 3,265 4,081
Capex / Sales 2.08% 1.92% 0.77% 1.86% 1.15% 1.09%
Announcement Date 6/21/18 6/20/19 6/25/20 6/28/21 6/21/22 6/20/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
KANSAI FOOD MARKET LTD. Stock Kansai Food Market Ltd.
+30.65% 682M
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-7.21% 38.45B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+9.83% 35.53B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+9.36% 33.86B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
+9.52% 20.2B
COLES GROUP LIMITED Stock Coles Group Limited
+0.99% 14.29B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-15.10% 12.77B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-3.95% 11.75B
DINO POLSKA S.A. Stock Dino Polska S.A.
-15.89% 9.33B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 9919 Stock
  4. Financials Kansai Food Market Ltd.