1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Kusuri No Aoki Holdings Co., Ltd.
  6. Financials
    3549   JP3266190002

KUSURI NO AOKI HOLDINGS CO., LTD.

(3549)
  Report
Delayed Japan Exchange  -  05/24 11:58:32 pm EDT
5530.00 JPY   -0.36%
03/28UBS Adjusts Kusuri No Aoki's Price Target to 7,800 Yen From 8,300 Yen, Keeps at Neutral
MT
2021Japanese shares lack direction as Toyota, retailers negate tech gains
RE
2021Kusuri No Aoki Holdings Co., Ltd. entered into an agreement to acquire supermarket business of Super Marumo Co., Ltd.
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: May 2019 2020 2021 2022 2023 2024
Capitalization1 234 855257 611247 213175 004--
Enterprise Value (EV)1 256 012277 902284 494214 701219 798220 972
P/E ratio 22,1x20,7x20,5x15,5x14,3x13,0x
Yield 0,24%0,24%0,29%0,47%0,52%0,57%
Capitalization / Revenue 0,94x0,86x0,81x0,52x0,47x0,43x
EV / Revenue 1,02x0,93x0,93x0,64x0,59x0,54x
EV / EBITDA 13,0x12,3x11,9x8,92x8,37x7,73x
Price to Book 4,32x3,90x3,19x1,99x1,76x1,57x
Nbr of stocks (in thousands) 31 52431 53131 53231 532--
Reference price (JPY) 7 4508 1707 8405 5505 5505 550
Announcement Date 07/04/201907/02/202007/01/2021---
1 JPY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: May 2019 2020 2021 2022 2023 2024
Net sales1 250 885300 173305 880334 761371 249406 735
EBITDA1 19 68922 63423 91424 06326 26328 574
Operating profit (EBIT)1 14 14716 35916 61915 55416 78518 351
Operating Margin 5,64%5,45%5,43%4,65%4,52%4,51%
Pre-Tax Profit (EBT)1 14 47617 19016 82515 80017 30819 038
Net income1 10 64812 41612 06211 29512 25113 407
Net margin 4,24%4,14%3,94%3,37%3,30%3,30%
EPS2 338394383358388425
Dividend per Share2 18,020,023,025,828,631,8
Announcement Date 07/04/201907/02/202007/01/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: May 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4
Net sales1 79 00580 63080 562161 19284 66386 984
EBITDA ------
Operating profit (EBIT)1 3 3743 3113 4946 8054 2044 082
Operating Margin 4,27%4,11%4,34%4,22%4,97%4,69%
Pre-Tax Profit (EBT)1 -3 489-6 9954 6823 586
Net income1 2 0292 3472 3474 6943 0273 196
Net margin 2,57%2,91%2,91%2,91%3,58%3,67%
EPS2 64,374,574,414996,0115
Dividend per Share ------
Announcement Date 07/01/202110/28/202101/04/202201/04/202203/30/2022-
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: May 2019 2020 2021 2022 2023 2024
Net Debt1 21 15720 29137 28139 69744 79445 969
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,07x0,90x1,56x1,65x1,71x1,61x
Free Cash Flow1 -5 1933 413-9 877-9 800-4 485-699
ROE (Net Profit / Equities) 21,6%20,6%16,8%13,7%13,0%12,6%
Shareholders' equity1 49 29660 27271 79882 49294 104106 290
ROA (Net Profit / Asset) 11,5%11,0%9,48%6,57%6,50%6,53%
Assets1 92 471113 091127 294171 978188 354205 411
Book Value Per Share2 1 7262 0972 4602 7933 1513 541
Cash Flow per Share2 514593614698701745
Capex1 16 33515 41522 04126 18425 22024 840
Capex / Sales 6,51%5,14%7,21%7,82%6,79%6,11%
Announcement Date 07/04/201907/02/202007/01/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Key data
Capitalization (JPY) 175 003 576 800
Capitalization (USD) 1 383 088 546
Net sales (JPY) 305 880 000 000
Net sales (USD) 2 417 431 301
Number of employees 3 990
Sales / Employee (JPY) 76 661 654
Sales / Employee (USD) 605 873
Free-Float 55,6%
Free-Float capitalization (JPY) 97 275 890 921
Free-Float capitalization (USD) 768 790 975
Avg. Exchange 20 sessions (JPY) 958 845 750
Avg. Exchange 20 sessions (USD) 7 577 951
Average Daily Capital Traded 0,5%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA