Stock 9305 YAMATANE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yamatane Corporation

Equities

9305

JP3937600009

Ground Freight & Logistics

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
2,602 JPY -0.08% Intraday chart for Yamatane Corporation +2.85% +5.64%
Apr. 28 Aeronext Inc. announced that it has received funding from Aioi Nissay Dowa Insurance Company, Limited, Yamatane Corporation CI
Feb. 14 Yamatane Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 19,805 16,617 11,439 15,692 17,457 17,384
Enterprise Value (EV) 1 57,614 52,315 50,754 57,991 66,157 63,015
P/E ratio 7.79 x 7.51 x 6.34 x 7.68 x 9.53 x 8.09 x
Yield 2.68% 3.2% 4.51% 3.42% 3.25% 3.33%
Capitalization / Revenue 0.37 x 0.31 x 0.21 x 0.32 x 0.37 x 0.34 x
EV / Revenue 1.07 x 0.98 x 0.93 x 1.19 x 1.41 x 1.23 x
EV / EBITDA 9.53 x 7.79 x 10.8 x 12.1 x 13.3 x 9.86 x
EV / FCF 21.1 x 20 x -15.7 x -28.4 x -7.03 x 9.97 x
FCF Yield 4.73% 5% -6.38% -3.52% -14.2% 10%
Price to Book 0.55 x 0.44 x 0.3 x 0.39 x 0.41 x 0.39 x
Nbr of stocks (in thousands) 10,625 10,625 10,324 10,324 10,324 10,323
Reference price 2 1,864 1,564 1,108 1,520 1,691 1,684
Announcement Date 6/27/18 6/26/19 6/24/20 6/23/21 6/21/22 6/21/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 53,607 53,442 54,759 48,690 46,765 51,090
EBITDA 1 6,044 6,714 4,720 4,778 4,982 6,392
EBIT 1 4,615 5,355 3,286 3,303 3,004 3,589
Operating Margin 8.61% 10.02% 6% 6.78% 6.42% 7.02%
Earnings before Tax (EBT) 1 3,860 3,834 2,718 3,197 2,855 3,594
Net income 1 2,544 2,213 1,825 2,042 1,832 2,150
Net margin 4.75% 4.14% 3.33% 4.19% 3.92% 4.21%
EPS 2 239.4 208.3 174.7 197.8 177.5 208.3
Free Cash Flow 1 2,726 2,614 -3,239 -2,039 -9,407 6,318
FCF margin 5.09% 4.89% -5.91% -4.19% -20.12% 12.37%
FCF Conversion (EBITDA) 45.11% 38.94% - - - 98.85%
FCF Conversion (Net income) 107.17% 118.14% - - - 293.88%
Dividend per Share 2 50.00 50.00 50.00 52.00 55.00 56.00
Announcement Date 6/27/18 6/26/19 6/24/20 6/23/21 6/21/22 6/21/23
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 27,693 25,952 23,271 11,714 12,501 25,440 12,675 13,804 27,663 18,351
EBITDA - - - - - - - - - -
EBIT 1 1,923 1,588 1,348 908 861 1,900 878 933 1,831 867
Operating Margin 6.94% 6.12% 5.79% 7.75% 6.89% 7.47% 6.93% 6.76% 6.62% 4.72%
Earnings before Tax (EBT) 1 1,747 1,369 1,184 1,081 959 1,898 1,004 2,219 2,636 1,093
Net income 1 1,094 805 694 681 516 1,078 593 1,233 1,416 604
Net margin 3.95% 3.1% 2.98% 5.81% 4.13% 4.24% 4.68% 8.93% 5.12% 3.29%
EPS 2 103.5 78.03 67.30 65.97 50.03 104.5 57.40 119.5 137.2 58.83
Dividend per Share - - 25.00 - - 25.00 - - 25.00 -
Announcement Date 11/1/19 11/6/20 11/5/21 2/4/22 8/5/22 11/4/22 2/2/23 8/4/23 11/2/23 2/2/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 37,809 35,698 39,315 42,299 48,700 45,631
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.256 x 5.317 x 8.329 x 8.853 x 9.775 x 7.139 x
Free Cash Flow 1 2,726 2,615 -3,239 -2,039 -9,407 6,318
ROE (net income / shareholders' equity) 7.2% 6.77% 4.58% 5.23% 4.6% 5.29%
ROA (Net income/ Total Assets) 3.01% 3.32% 1.92% 1.77% 1.52% 1.8%
Assets 1 84,398 66,721 95,156 115,218 120,368 119,631
Book Value Per Share 2 3,368 3,564 3,722 3,900 4,127 4,321
Cash Flow per Share 2 295.0 1,011 958.0 1,601 723.0 815.0
Capex 1 1,100 1,850 3,694 6,763 9,991 1,909
Capex / Sales 2.05% 3.46% 6.75% 13.89% 21.36% 3.74%
Announcement Date 6/27/18 6/26/19 6/24/20 6/23/21 6/21/22 6/21/23
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.
YAMATANE CORPORATION Stock Yamatane Corporation
+5.64% 173M
CANADIAN NATIONAL RAILWAY COMPANY Stock Canadian National Railway Company
+0.15% 77.44B
KANSAS CITY SOUTHERN Stock Kansas City Southern
-.--% 26.71B
XPO, INC. Stock XPO, Inc.
+24.35% 12.67B
U-HAUL HOLDING COMPANY Stock U-Haul Holding Company
-8.97% 12.44B
C.H. ROBINSON WORLDWIDE, INC. Stock C.H. Robinson Worldwide, Inc.
-6.32% 9.38B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. Stock Knight-Swift Transportation Holdings Inc.
-18.35% 7.61B
RUMO S.A. Stock Rumo S.A.
-10.54% 7.43B
ALD Stock ALD
-0.93% 5.57B
RYDER SYSTEM, INC. Stock Ryder System, Inc.
+8.39% 5.47B
Other Ground Freight & Logistics
  1. Stock Market
  2. Equities
  3. 9305 Stock
  4. Financials Yamatane Corporation