Financials LITALICO Inc.

Equities

7366

JP3974470001

Professional & Business Education

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-05-02 am EDT			5-day change	1st Jan Change
1,791 ^JPY	-2.50%		-2.24%	-13.14%

Jan. 29	LITALICO Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2024	CI
Jan. 29	Litalico 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	63,502	73,698	146,149	101,735	91,755	63,902	-	-
Enterprise Value (EV) ¹	64,471	75,550	146,149	105,541	96,412	64,674	60,407	55,108
P/E ratio	52.8 x	43.4 x	104 x	94.2 x	55.8 x	18.8 x	16.7 x	11.5 x
Yield	-	-	0.12%	0.18%	0.25%	0.45%	0.5%	0.56%
Capitalization / Revenue	5.24 x	5.31 x	9.06 x	5.15 x	3.8 x	2.07 x	1.78 x	1.58 x
EV / Revenue	5.32 x	5.45 x	9.06 x	5.35 x	3.99 x	2.1 x	1.68 x	1.37 x
EV / EBITDA	52.3 x	53.9 x	65 x	33.7 x	23 x	12.8 x	8.7 x	6.26 x
EV / FCF	176 x	-84.8 x	-193 x	95.8 x	-1,148 x	18.6 x	20.1 x	15.8 x
FCF Yield	0.57%	-1.18%	-0.52%	1.04%	-0.09%	5.36%	4.97%	6.33%
Price to Book	11 x	9.85 x	16.1 x	18.1 x	12.8 x	6.13 x	4.37 x	3.17 x
Nbr of stocks (in thousands)	35,123	35,195	35,473	35,609	35,647	35,679	-	-
Reference price ²	904.0	1,047	2,060	2,857	2,574	1,791	1,791	1,791
Announcement Date	5/14/19	5/14/20	5/10/21	5/9/22	5/8/23	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	12,128	13,867	16,133	19,737	24,170	30,867	35,924	40,358
EBITDA ¹	1,233	1,403	2,249	3,130	4,189	5,041	6,944	8,805
EBIT ¹	881	982	1,690	2,444	3,121	4,079	5,572	8,071
Operating Margin	7.26%	7.08%	10.48%	12.38%	12.91%	13.21%	15.51%	20%
Earnings before Tax (EBT) ¹	871	1,259	1,411	2,121	2,776	4,844	4,905	6,351
Net income ¹	600	847	700	1,078	1,644	3,516	3,868	5,624
Net margin	4.95%	6.11%	4.34%	5.46%	6.8%	11.39%	10.77%	13.94%
EPS ²	17.12	24.12	19.80	30.32	46.15	95.36	107.1	155.8
Free Cash Flow ¹	366	-891	-756.9	1,102	-84	3,469	3,000	3,490
FCF margin	3.02%	-6.43%	-4.69%	5.58%	-0.35%	11.24%	8.35%	8.65%
FCF Conversion (EBITDA)	29.69%	-	-	35.21%	-	68.82%	43.2%	39.64%
FCF Conversion (Net income)	61%	-	-	102.23%	-	98.67%	77.55%	62.06%
Dividend per Share ²	-	-	2.500	5.000	6.500	8.000	9.000	10.00
Announcement Date	5/14/19	5/14/20	5/10/21	5/9/22	5/8/23	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2020 S2	2021 S1	2021 S2	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	6,634	7,233	7,686	8,447	4,816	9,455	5,112	5,170	10,282	5,665	5,740	11,405	6,067	6,698	12,765	7,059	7,333	14,392	7,683	8,246	15,607	8,171	8,579	8,829	9,501
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	462	520	805	885	593	990	710	744	1,454	702	646	1,348	894	879	1,773	593	759	1,352	1,247	1,156	2,398	780	995	1,536	1,408
Operating Margin	6.96%	7.19%	10.47%	10.48%	12.31%	10.47%	13.89%	14.39%	14.14%	12.39%	11.25%	11.82%	14.74%	13.12%	13.89%	8.4%	10.35%	9.39%	16.23%	14.01%	15.36%	9.55%	11.6%	17.4%	14.82%
Earnings before Tax (EBT) ¹	700	559	679	732	511	830	691	600	1,291	644	578	1,222	797	757	1,554	1,634	743	2,377	1,232	1,146	2,373	755	970	1,486	1,384
Net income ¹	482	365	411	289	277	391	421	266	687	367	295	662	453	529	982	1,444	423	1,867	765	733	1,533	499	629	981	911
Net margin	7.27%	5.05%	5.35%	3.42%	5.75%	4.14%	8.24%	5.15%	6.68%	6.48%	5.14%	5.8%	7.47%	7.9%	7.69%	20.46%	5.77%	12.97%	9.96%	8.89%	9.82%	6.11%	7.33%	11.11%	9.59%
EPS	13.74	-	11.67	-	7.790	11.01	11.85	-3.550	-	10.32	8.270	18.59	12.72	-	-	40.51	-	52.36	21.44	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	11/14/19	5/14/20	11/12/20	5/10/21	11/1/21	11/1/21	1/31/22	5/9/22	5/9/22	8/8/22	10/31/22	10/31/22	1/30/23	5/8/23	5/8/23	8/7/23	10/30/23	10/30/23	1/29/24	-	-	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	969	1,852	-	3,806	4,657	772	-	-
Net Cash position ¹	-	-	-	-	-	-	3,495	8,794
Leverage (Debt/EBITDA)	0.7861 x	1.32 x	-	1.216 x	1.112 x	0.1532 x	-	-
Free Cash Flow ¹	366	-891	-757	1,102	-84	3,469	3,000	3,490
ROE (net income / shareholders' equity)	23.4%	25.6%	16.9%	19.2%	23%	39.2%	30.1%	31.9%
ROA (Net income/ Total Assets)	14.4%	11.8%	6.9%	8.71%	16.9%	3%	4.1%	-
Assets ¹	4,181	7,180	10,143	12,378	9,717	117,190	94,351	-
Book Value Per Share ²	82.10	106.0	128.0	157.0	200.0	292.0	410.0	565.0
Cash Flow per Share ²	27.10	36.00	-	49.60	70.90	1.330	1.450	1.760
Capex ¹	429	828	508	590	1,261	1,090	1,205	1,280
Capex / Sales	3.54%	5.97%	3.15%	2.99%	5.22%	3.53%	3.35%	3.17%
Announcement Date	5/14/19	5/14/20	5/10/21	5/9/22	5/8/23	-	-	-

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

Ratings for LITALICO Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1,791 JPY

Average target price

3,450 JPY

Spread / Average Target

+92.63%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Professional & Business Education

	1st Jan change	Capi.
LITALICO INC.	-13.14%	415M
IDP EDUCATION LIMITED	-18.12%	2.91B
OFFCN EDUCATION TECHNOLOGY CO., LTD.	-34.80%	2.27B
NATIONAL COMPANY FOR LEARNING AND EDUCATION	+27.75%	1.78B
AFYA LIMITED	-20.57%	1.57B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	+36.47%	858M
UNIVERSAL TECHNICAL INSTITUTE, INC.	+23.08%	828M
PORTER HOLDING INTERNATIONAL, INC.	-.--%	813M
NIIT LEARNING SYSTEMS LIMITED	+14.02%	769M
ATAA EDUCATIONAL COMPANY	-1.39%	806M

Professional & Business Education