Stock 8008 YONDOSHI HOLDINGS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yondoshi Holdings Inc.

Equities

8008

JP3119950008

Apparel & Accessories

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,879 JPY +0.48% Intraday chart for Yondoshi Holdings Inc. +2.12% -7.30%
Apr. 12 Yondoshi Holdings Inc. Provides Consolidated Earnings Guidance for Interim Period and Full Fiscal Year Ending February 28, 2025 CI
Apr. 12 Yondoshi Holdings Inc. Announces Dividend for the Fiscal Year Ended February 29, 2024, Payable on May 31, 2024; Provides Dividend Guidance for Second Quarter and Full Year Ending February 28, 2025 CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 55,657 44,611 39,499 36,715 37,333 40,304 - -
Enterprise Value (EV) 1 52,083 44,090 36,379 33,873 35,568 40,764 40,304 40,304
P/E ratio 22.5 x 18.4 x 24.6 x 24.6 x 32.5 x 31.3 x 26.8 x 25.2 x
Yield 3.46% 3.89% 4.39% 4.85% 4.77% 4.37% 4.42% 4.42%
Capitalization / Revenue 1.18 x 0.99 x 1 x 0.96 x 0.94 x 1.03 x 1 x 0.98 x
EV / Revenue 1.18 x 0.99 x 1 x 0.96 x 0.94 x 1.03 x 1 x 0.98 x
EV / EBITDA 9.11 x - - 12 x 11.5 x 12.4 x 11.2 x 10.9 x
EV / FCF 7.87 x 28.7 x 6.68 x 18.6 x 51 x 26.1 x 18.5 x 16.9 x
FCF Yield 12.7% 3.48% 15% 5.38% 1.96% 3.83% 5.41% 5.91%
Price to Book 1.15 x 1.13 x 1 x 0.86 x 0.98 x 1.06 x 1.06 x 1.07 x
Nbr of stocks (in thousands) 25,708 21,666 21,420 21,433 21,443 21,450 - -
Reference price 2 2,165 2,059 1,844 1,713 1,741 1,879 1,879 1,879
Announcement Date 4/10/19 4/13/20 4/12/21 4/14/22 4/14/23 4/12/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 47,118 44,970 39,449 38,050 39,508 39,457 40,300 41,200
EBITDA 1 6,108 - - 3,048 3,245 3,287 3,600 3,700
EBIT 1 4,985 3,975 2,767 1,721 1,979 2,096 2,300 2,400
Operating Margin 10.58% 8.84% 7.01% 4.52% 5.01% 5.31% 5.71% 5.83%
Earnings before Tax (EBT) 1 6,202 3,860 2,905 2,234 2,000 2,229 2,700 2,800
Net income 1 2,441 2,475 1,622 1,490 1,149 1,300 1,500 1,600
Net margin 5.18% 5.5% 4.11% 3.92% 2.91% 3.29% 3.72% 3.88%
EPS 2 96.03 112.2 75.00 69.56 53.61 60.65 70.00 74.60
Free Cash Flow 1 7,071 1,553 5,911 1,977 732 1,563 2,180 2,380
FCF margin 15.01% 3.45% 14.98% 5.2% 1.85% 3.96% 5.41% 5.78%
FCF Conversion (EBITDA) 115.76% - - 64.86% 22.56% 47.55% 60.56% 64.32%
FCF Conversion (Net income) 289.73% 62.75% 364.43% 132.68% 63.71% 120.23% 145.33% 148.75%
Dividend per Share 2 75.00 80.00 81.00 83.00 83.00 83.00 83.00 83.00
Announcement Date 4/10/19 4/13/20 4/12/21 4/14/22 4/14/23 4/12/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 21,925 17,980 17,769 9,554 9,324 18,514 9,888 9,585 19,110 9,587
EBITDA - - - - - - - - - -
EBIT 1 2,195 1,043 396 299 388 645 399 727 1,069 268
Operating Margin 10.01% 5.8% 2.23% 3.13% 4.16% 3.48% 4.04% 7.58% 5.59% 2.8%
Earnings before Tax (EBT) 1 2,208 1,050 535 473 771 997 385 840 1,200 407
Net income 1 1,484 603 280 320 401 513 226 502 696 225
Net margin 6.77% 3.35% 1.58% 3.35% 4.3% 2.77% 2.29% 5.24% 3.64% 2.35%
EPS 2 66.10 27.79 13.08 14.96 18.73 23.95 10.56 23.45 32.49 10.47
Dividend per Share 40.00 40.50 41.50 - - 41.50 - - 41.50 -
Announcement Date 10/7/19 10/12/20 10/8/21 1/6/22 7/7/22 10/7/22 1/6/23 7/6/23 10/6/23 1/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 3,574 521 3,120 2,842 1,765 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 7,071 1,553 5,911 1,977 732 1,563 2,180 2,380
ROE (net income / shareholders' equity) 5% 6% 4.1% 3.6% 2.8% 3.4% 3.9% 4.2%
ROA (Net income/ Total Assets) 10.8% 7.59% - 4.17% 4.37% 4.99% 5.1% 5.3%
Assets 1 22,645 32,622 - 35,702 26,271 26,066 29,412 30,189
Book Value Per Share 2 1,883 1,822 1,845 2,001 1,781 1,798 1,766 1,757
Cash Flow per Share 140.0 168.0 122.0 108.0 89.50 93.00 - -
Capex 1 609 880 722 473 1,018 1,083 600 600
Capex / Sales 1.29% 1.96% 1.83% 1.24% 2.58% 2.74% 1.49% 1.46%
Announcement Date 4/10/19 4/13/20 4/12/21 4/14/22 4/14/23 4/12/24 - -
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 Yondoshi Holdings Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,879 JPY
Average target price
2,000 JPY
Spread / Average Target
+6.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
YONDOSHI HOLDINGS INC. Stock Yondoshi Holdings Inc.
-7.30% 256M
CHRISTIAN DIOR SE Stock Christian Dior SE
+4.73% 143B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-28.67% 45.92B
MONCLER S.P.A. Stock Moncler S.p.A.
+16.55% 18.73B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+15.45% 10.64B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+27.75% 8.41B
LI NING COMPANY LIMITED Stock Li Ning Company Limited
+0.96% 6.83B
PVH CORP. Stock PVH Corp.
-9.08% 6.41B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+29.34% 6.32B
GILDAN ACTIVEWEAR INC. Stock Gildan Activewear Inc.
+10.13% 5.94B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. 8008 Stock
  4. Financials Yondoshi Holdings Inc.