Stock 9319 CHUO WAREHOUSE CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chuo Warehouse Co.,Ltd.

Equities

9319

JP3516600008

Ground Freight & Logistics

Delayed Japan Exchange
Other stock markets
 12:43:51 2024-07-18 am EDT 		5-day change 1st Jan Change
1,317 JPY +0.46% Intraday chart for Chuo Warehouse Co.,Ltd. +1.39% +18.65%
2023 Chuo Warehouse Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2023 Chuo Warehouse Co.,Ltd. completed the acquisition of Tespac Co.,Ltd. from Teiji Takagi and other individual shareholder. CI

Valuation

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024
Capitalization 1 19,232 22,862 21,458 18,783 20,559 21,803
Enterprise Value (EV) 1 14,970 20,322 18,859 17,776 19,402 20,194
P/E ratio 23.3 x 18.9 x 16.4 x 13.9 x 12 x 12.8 x
Yield 2.23% 1.87% 1.99% 2.42% 2.49% -
Capitalization / Revenue 0.73 x 0.86 x 0.83 x 0.78 x 0.79 x 0.82 x
EV / Revenue 0.57 x 0.77 x 0.73 x 0.74 x 0.75 x 0.76 x
EV / EBITDA 5.22 x 6.83 x 5.99 x 5.5 x 5.32 x 5.32 x
EV / FCF 24.3 x -10.7 x 140 x 167 x -40.9 x 56.3 x
FCF Yield 4.12% -9.39% 0.71% 0.6% -2.45% 1.78%
Price to Book 0.5 x 0.59 x 0.53 x 0.46 x 0.48 x 0.48 x
Nbr of stocks (in thousands) 19,023 18,972 18,972 18,972 18,983 18,992
Reference price 2 1,011 1,205 1,131 990.0 1,083 1,148
Announcement Date 6/27/19 6/26/20 6/25/21 6/24/22 6/23/23 6/25/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024
Net sales 1 26,241 26,475 25,927 23,931 25,869 26,512
EBITDA 1 2,868 2,977 3,147 3,231 3,648 3,794
EBIT 1 1,540 1,588 1,732 1,867 2,109 1,934
Operating Margin 5.87% 6% 6.68% 7.8% 8.15% 7.29%
Earnings before Tax (EBT) 1 1,234 1,817 1,930 2,009 2,579 2,509
Net income 1 825 1,210 1,307 1,352 1,708 1,698
Net margin 3.14% 4.57% 5.04% 5.65% 6.6% 6.4%
EPS 2 43.37 63.66 68.89 71.26 89.99 89.42
Free Cash Flow 1 616.4 -1,907 134.5 106.5 -474.9 358.5
FCF margin 2.35% -7.2% 0.52% 0.45% -1.84% 1.35%
FCF Conversion (EBITDA) 21.49% - 4.27% 3.3% - 9.45%
FCF Conversion (Net income) 74.71% - 10.29% 7.88% - 21.11%
Dividend per Share 2 22.50 22.50 22.50 24.00 27.00 -
Announcement Date 6/27/19 6/26/20 6/25/21 6/24/22 6/23/23 6/25/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 12,735 11,782 6,049 6,353 12,841 6,541 6,794 13,438 6,606
EBITDA - - - - - - - - -
EBIT 1 824 1,018 474 615 1,176 504 611 1,003 472
Operating Margin 6.47% 8.64% 7.84% 9.68% 9.16% 7.71% 8.99% 7.46% 7.15%
Earnings before Tax (EBT) 1 929 1,119 541 815 1,404 567 785 1,189 529
Net income 1 637 746 344 547 959 382 527 813 342
Net margin 5% 6.33% 5.69% 8.61% 7.47% 5.84% 7.76% 6.05% 5.18%
EPS 2 33.61 39.32 18.14 28.86 50.55 20.12 27.77 42.87 18.01
Dividend per Share 10.00 10.00 - - 12.00 - - 13.00 -
Announcement Date 11/6/20 11/10/21 2/10/22 8/10/22 11/11/22 2/10/23 8/9/23 11/8/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 4,262 2,540 2,599 1,007 1,157 1,609
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 616 -1,907 135 107 -475 359
ROE (net income / shareholders' equity) 2.15% 3.15% 3.34% 3.34% 4.1% 3.87%
ROA (Net income/ Total Assets) 2.04% 2.08% 2.18% 2.24% 2.41% 2.12%
Assets 1 40,467 58,106 59,885 60,373 70,918 80,193
Book Value Per Share 2 2,022 2,026 2,129 2,161 2,242 2,387
Cash Flow per Share 2 415.0 407.0 427.0 418.0 455.0 445.0
Capex 1 1,952 4,088 2,300 1,966 4,174 1,856
Capex / Sales 7.44% 15.44% 8.87% 8.22% 16.14% 7%
Announcement Date 6/27/19 6/26/20 6/25/21 6/24/22 6/23/23 6/25/24
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 Warehousing

1st Jan change Capi.
CHUO WAREHOUSE CO.,LTD. Stock Chuo Warehouse Co.,Ltd.
+18.65% 159M
SUGAR TERMINALS LIMITED Stock Sugar Terminals Limited
-4.41% 263M
ZHUHAI WINBASE INTERNATIONAL CHEMICAL TANK TERMINAL CO.,LTD Stock Zhuhai Winbase International Chemical Tank Terminal Co.,Ltd
-27.05% 244M
HENAN XINNING MODERN LOGISTICS CO.,LTD. Stock Henan Xinning Modern Logistics Co.,Ltd.
-56.35% 102M
SUGIMURA WAREHOUSE CO., LTD. Stock Sugimura Warehouse Co., Ltd.
+14.89% 64.91M
GENERAL CO. FOR SILOS & STORAGE Stock General Co. For Silos & Storage
+16.01% 59.18M
KAWANISHI WAREHOUSE CO.,LTD. Stock Kawanishi Warehouse Co.,Ltd.
+3.23% 59.14M
Warehousing
  1. Stock Market
  2. Equities
  3. 9319 Stock
  4. Financials Chuo Warehouse Co.,Ltd.