Stock 9073 KYOGOKU UNYU SHOJI CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kyogoku unyu shoji Co., Ltd.

Equities

9073

JP3248400008

Ground Freight & Logistics

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
657 JPY -0.76% Intraday chart for Kyogoku unyu shoji Co., Ltd. +1.86% +5.46%
Mar. 14 Tranche Update on Kyogoku unyu shoji Co., Ltd.'s Equity Buyback Plan announced on March 13, 2024. CI
Mar. 14 Kyogoku unyu shoji Co., Ltd.'s Equity Buyback announced on March 13, 2024, has closed with 27,600 shares, representing 0.92% for ¥17.94 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,359 1,307 1,557 1,649 1,893 1,756
Enterprise Value (EV) 1 1,964 2,018 2,117 2,414 2,209 1,997
P/E ratio 11.6 x 10.3 x 13.3 x 10.7 x 12.4 x 28.8 x
Yield 1.13% 1.42% 1.18% 1.48% 1.61% 1.74%
Capitalization / Revenue 0.15 x 0.14 x 0.17 x 0.19 x 0.21 x 0.2 x
EV / Revenue 0.22 x 0.21 x 0.23 x 0.28 x 0.25 x 0.23 x
EV / EBITDA 4.13 x 3.76 x 4.1 x 4.03 x 3.68 x 4.97 x
EV / FCF 45.5 x 227 x 15.2 x -14.2 x 5.26 x 10.4 x
FCF Yield 2.2% 0.44% 6.59% -7.03% 19% 9.58%
Price to Book 0.39 x 0.39 x 0.47 x 0.44 x 0.5 x 0.45 x
Nbr of stocks (in thousands) 3,082 3,082 3,053 3,053 3,053 3,053
Reference price 2 441.0 424.0 510.0 540.0 620.0 575.0
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 8,909 9,415 9,052 8,698 8,969 8,725
EBITDA 1 475 536 517 599 600 402
EBIT 1 137 151 115 172 151 6
Operating Margin 1.54% 1.6% 1.27% 1.98% 1.68% 0.07%
Earnings before Tax (EBT) 1 178 186 163 232 224 88
Net income 1 117 127 117 154 153 61
Net margin 1.31% 1.35% 1.29% 1.77% 1.71% 0.7%
EPS 2 37.97 41.21 38.26 50.43 50.11 19.98
Free Cash Flow 1 43.12 8.875 139.6 -169.8 419.8 191.4
FCF margin 0.48% 0.09% 1.54% -1.95% 4.68% 2.19%
FCF Conversion (EBITDA) 9.08% 1.66% 27.01% - 69.96% 47.61%
FCF Conversion (Net income) 36.86% 6.99% 119.34% - 274.35% 313.73%
Dividend per Share 2 5.000 6.000 6.000 8.000 10.00 10.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/28/23
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 4,402 3,881 4,327 2,312 2,182 4,327 2,232 2,047 4,089 2,128
EBITDA - - - - - - - - - -
EBIT 1 63 26 55 55 41 75 -60 15 6 -12
Operating Margin 1.43% 0.67% 1.27% 2.38% 1.88% 1.73% -2.69% 0.73% 0.15% -0.56%
Earnings before Tax (EBT) 1 82 47 100 83 66 104 -17 43 41 1
Net income 1 55 32 68 57 45 72 -11 27 21 8
Net margin 1.25% 0.82% 1.57% 2.47% 2.06% 1.66% -0.49% 1.32% 0.51% 0.38%
EPS 2 17.98 10.46 22.25 18.56 14.69 23.48 -3.440 8.870 6.910 2.520
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 11/12/20 11/12/21 2/10/22 8/12/22 11/11/22 2/13/23 8/10/23 11/13/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 605 711 560 765 316 241
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.274 x 1.326 x 1.083 x 1.277 x 0.5267 x 0.5995 x
Free Cash Flow 1 43.1 8.88 140 -170 420 191
ROE (net income / shareholders' equity) 3.47% 3.7% 3.45% 4.33% 4.06% 1.58%
ROA (Net income/ Total Assets) 1.13% 1.21% 0.95% 1.4% 1.21% 0.05%
Assets 1 10,398 10,459 12,255 10,968 12,637 123,232
Book Value Per Share 2 1,132 1,101 1,096 1,237 1,235 1,285
Cash Flow per Share 2 404.0 348.0 347.0 319.0 403.0 363.0
Capex 1 533 354 328 424 247 228
Capex / Sales 5.98% 3.76% 3.62% 4.87% 2.75% 2.61%
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/28/23
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 Other Ground Freight & Logistics

1st Jan change Capi.
KYOGOKU UNYU SHOJI CO., LTD. Stock Kyogoku unyu shoji Co., Ltd.
+5.46% 12.35M
CANADIAN PACIFIC KANSAS CITY LIMITED Stock Canadian Pacific Kansas City Limited
+6.48% 76.06B
KANSAS CITY SOUTHERN Stock Kansas City Southern
-.--% 26.71B
XPO, INC. Stock XPO, Inc.
+26.61% 12.9B
U-HAUL HOLDING COMPANY Stock U-Haul Holding Company
-9.58% 12.39B
C.H. ROBINSON WORLDWIDE, INC. Stock C.H. Robinson Worldwide, Inc.
-18.72% 8.22B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. Stock Knight-Swift Transportation Holdings Inc.
-18.66% 7.55B
RUMO S.A. Stock Rumo S.A.
-9.19% 7.52B
ALD Stock ALD
-3.88% 5.4B
RYDER SYSTEM, INC. Stock Ryder System, Inc.
+5.99% 5.34B
Other Ground Freight & Logistics
  1. Stock Market
  2. Equities
  3. 9073 Stock
  4. Financials Kyogoku unyu shoji Co., Ltd.