IIDA GROUP HOLDINGS CO., LTD. Financials Iida Group Holdings Co., Ltd.
Equities
3291
JP3131090007
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,088 JPY | -1.69% |
|
+2.20% | -1.11% |
Valuation
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 578,206 | 431,706 | 771,706 | 609,922 | 610,069 | 585,431 | - | - |
| Enterprise Value (EV) 1 | 673,128 | 568,733 | 622,301 | 549,093 | 698,861 | 558,935 | 680,552 | 652,708 |
| P/E ratio | 8.83 x | 8.03 x | 9.26 x | 5.9 x | 8.17 x | 15 x | 12 x | 10.2 x |
| Yield | 3.09% | 4.14% | 2.77% | 4.26% | 4.17% | 4.31% | 4.31% | 4.12% |
| Capitalization / Revenue | 0.43 x | 0.31 x | 0.53 x | 0.44 x | 0.42 x | 0.39 x | 0.39 x | 0.38 x |
| EV / Revenue | 0.5 x | 0.41 x | 0.43 x | 0.4 x | 0.49 x | 0.39 x | 0.45 x | 0.42 x |
| EV / EBITDA | 6.71 x | 6.16 x | 4.87 x | 3.34 x | 5.89 x | 8.52 x | 7.72 x | 6.6 x |
| EV / FCF | 26.9 x | -44.3 x | 1.99 x | -25.4 x | -7.26 x | -13.2 x | 15.3 x | 28.2 x |
| FCF Yield | 3.72% | -2.26% | 50.2% | -3.94% | -13.8% | -7.59% | 6.55% | 3.54% |
| Price to Book | 0.76 x | 0.54 x | 0.9 x | 0.66 x | 0.63 x | 0.58 x | 0.59 x | 0.57 x |
| Nbr of stocks (in thousands) | 288,382 | 288,381 | 288,380 | 288,379 | 282,570 | 280,379 | - | - |
| Reference price 2 | 2,005 | 1,497 | 2,676 | 2,115 | 2,159 | 2,088 | 2,088 | 2,088 |
| Announcement Date | 5/14/19 | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/14/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,344,987 | 1,402,019 | 1,456,199 | 1,386,991 | 1,439,765 | 1,439,180 | 1,520,250 | 1,539,900 |
| EBITDA 1 | 100,273 | 92,318 | 127,869 | 164,369 | 118,713 | 77,300 | 88,133 | 98,967 |
| EBIT 1 | 97,111 | 83,513 | 117,929 | 153,306 | 102,332 | 59,174 | 77,100 | 88,280 |
| Operating Margin | 7.22% | 5.96% | 8.1% | 11.05% | 7.11% | 4.11% | 5.07% | 5.73% |
| Earnings before Tax (EBT) 1 | 94,123 | 78,766 | 119,685 | 152,200 | 106,601 | 55,653 | 74,700 | 87,525 |
| Net income 1 | 65,469 | 53,752 | 83,316 | 103,381 | 75,596 | 37,204 | 48,960 | 57,540 |
| Net margin | 4.87% | 3.83% | 5.72% | 7.45% | 5.25% | 2.59% | 3.22% | 3.74% |
| EPS 2 | 227.0 | 186.4 | 288.9 | 358.5 | 264.3 | 132.6 | 174.5 | 205.1 |
| Free Cash Flow 1 | 25,059 | -12,852 | 312,101 | -21,611 | -96,243 | -42,396 | 44,550 | 23,130 |
| FCF margin | 1.86% | -0.92% | 21.43% | -1.56% | -6.68% | -2.95% | 2.93% | 1.5% |
| FCF Conversion (EBITDA) | 24.99% | - | 244.08% | - | - | 49.94% | 50.55% | 23.37% |
| FCF Conversion (Net income) | 38.28% | - | 374.6% | - | - | 124.52% | 90.99% | 40.2% |
| Dividend per Share 2 | 62.00 | 62.00 | 74.00 | 90.00 | 90.00 | 90.00 | 90.00 | 86.00 |
| Announcement Date | 5/14/19 | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/14/24 | - | - |
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 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 657,075 | 744,944 | 738,320 | 717,879 | 350,548 | 682,964 | 343,454 | 360,573 | 704,027 | 325,372 | 352,754 | 678,126 | 341,771 | 419,868 | 761,639 | 316,935 | 354,755 | 671,690 | 346,104 | 421,386 | 767,490 | 338,000 | 365,500 | 712,000 | 363,000 | 421,000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 47,020 | 36,493 | 52,647 | 65,282 | 44,370 | 85,746 | 35,896 | 31,664 | 67,560 | 31,797 | 34,045 | 65,842 | 21,280 | 15,210 | 36,490 | 17,877 | 18,830 | 36,707 | 12,181 | 10,286 | 22,467 | 13,700 | 18,000 | 35,700 | 20,500 | 25,000 |
| Operating Margin | 7.16% | 4.9% | 7.13% | 9.09% | 12.66% | 12.55% | 10.45% | 8.78% | 9.6% | 9.77% | 9.65% | 9.71% | 6.23% | 3.62% | 4.79% | 5.64% | 5.31% | 5.46% | 3.52% | 2.44% | 2.93% | 4.05% | 4.92% | 5.01% | 5.65% | 5.94% |
| Earnings before Tax (EBT) 1 | 45,126 | 33,640 | 51,275 | 68,410 | 44,157 | 84,435 | 36,023 | 31,742 | 67,765 | 32,599 | 44,356 | 76,955 | 19,814 | 9,832 | 29,646 | 18,349 | 17,338 | 35,687 | 9,693 | 10,273 | 19,966 | 13,250 | 17,000 | 33,200 | 19,500 | 24,000 |
| Net income 1 | 30,454 | 23,298 | 34,728 | 48,588 | 30,366 | 57,976 | 23,446 | 21,959 | 45,405 | 23,484 | 30,437 | 53,921 | 12,471 | 9,204 | 21,675 | 12,478 | 12,213 | 24,691 | 6,506 | 6,007 | 12,513 | 8,000 | 11,500 | 20,200 | 12,500 | 15,500 |
| Net margin | 4.63% | 3.13% | 4.7% | 6.77% | 8.66% | 8.49% | 6.83% | 6.09% | 6.45% | 7.22% | 8.63% | 7.95% | 3.65% | 2.19% | 2.85% | 3.94% | 3.44% | 3.68% | 1.88% | 1.43% | 1.63% | 2.37% | 3.15% | 2.84% | 3.44% | 3.68% |
| EPS 2 | 105.6 | - | 120.4 | - | 105.3 | 201.0 | 81.31 | 76.14 | - | 81.49 | 106.0 | 187.5 | 43.96 | 32.82 | - | 44.34 | 43.56 | 87.90 | 23.23 | 21.44 | - | 35.52 | 41.00 | 87.90 | 43.40 | 56.50 |
| Dividend per Share 2 | 31.00 | - | 31.00 | - | 45.00 | 45.00 | - | 45.00 | - | - | 45.00 | 45.00 | - | 45.00 | - | - | 45.00 | 45.00 | - | 45.00 | - | - | 45.00 | 45.00 | - | 45.00 |
| Announcement Date | 11/14/19 | 5/15/20 | 11/9/20 | 5/14/21 | 11/8/21 | 11/8/21 | 2/14/22 | 5/13/22 | 5/13/22 | 8/9/22 | 11/8/22 | 11/8/22 | 2/9/23 | 5/15/23 | 5/15/23 | 8/10/23 | 11/9/23 | 11/9/23 | 2/9/24 | 5/14/24 | 5/14/24 | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 94,922 | 137,027 | - | - | 88,792 | 73,544 | 95,121 | 67,278 |
| Net Cash position 1 | - | - | 149,405 | 60,829 | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.9466 x | 1.484 x | - | - | 0.748 x | 0.9514 x | 1.079 x | 0.6798 x |
| Free Cash Flow 1 | 25,059 | -12,852 | 312,101 | -21,611 | -96,243 | -42,396 | 44,551 | 23,130 |
| ROE (net income / shareholders' equity) | 8.9% | 6.9% | 10.1% | 11.6% | 8% | 3.8% | 4.96% | 5.57% |
| ROA (Net income/ Total Assets) | 7.05% | 5.38% | 7.95% | 9.6% | 6.16% | 3.11% | 3.9% | 4.15% |
| Assets 1 | 928,513 | 998,319 | 1,048,182 | 1,076,952 | 1,227,188 | 1,195,309 | 1,255,385 | 1,386,506 |
| Book Value Per Share 2 | 2,629 | 2,750 | 2,975 | 3,221 | 3,428 | 3,466 | 3,565 | 3,680 |
| Cash Flow per Share | 238.0 | 217.0 | 323.0 | 397.0 | 322.0 | 190.0 | - | - |
| Capex 1 | 21,519 | 25,700 | 10,881 | 22,837 | 50,848 | 25,947 | 15,000 | 15,000 |
| Capex / Sales | 1.6% | 1.83% | 0.75% | 1.65% | 3.53% | 1.8% | 0.99% | 0.97% |
| Announcement Date | 5/14/19 | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/14/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
5
Last Close Price
2,088
JPY
Average target price
1,982
JPY
Spread / Average Target
-5.08%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.11% | 3.73B | |
| -2.42% | 24.63B | |
| -14.05% | 13.74B | |
| +12.29% | 11.3B | |
| -25.65% | 7.67B | |
| -7.87% | 6.8B | |
| +0.78% | 6.57B | |
| +0.63% | 6.42B | |
| +40.72% | 3.52B | |
| +7.34% | 3.39B |
- Stock Market
- Equities
- 3291 Stock
- Financials Iida Group Holdings Co., Ltd.
