Financials gremz,Inc.

Equities

3150

JP3952860009

Environmental Services & Equipment

End-of-day quote Japan Exchange Other stock markets 06:00:00 2024-07-07 pm EDT			5-day change	1st Jan Change
2,432 ^JPY	-1.90%		-3.49%	+15.75%

May. 31	Gremz's Full-Year Profit Surges 44%	MT
May. 15	Gremz,Inc. Announces Dividend for the Fiscal Year Ended March 31, 2024, Payable on June 27, 2024; Provides Dividend Guidance for the Second Quarter and Full Fiscal Year Ending March 31, 2025	CI

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,565	43,308	51,283	54,485	51,702	56,184	-	-
Enterprise Value (EV) ¹	19,577	37,259	47,386	49,418	44,992	56,184	56,184	56,184
P/E ratio	15.2 x	38.5 x	23.8 x	22.1 x	14.5 x	13 x	10.6 x	8.92 x
Yield	1.2%	0.89%	0.84%	0.92%	2.1%	2.34%	2.84%	3.37%
Capitalization / Revenue	1.46 x	2.24 x	2.21 x	1.74 x	1.73 x	1.65 x	1.48 x	1.32 x
EV / Revenue	1.46 x	2.24 x	2.21 x	1.74 x	1.73 x	1.65 x	1.48 x	1.32 x
EV / EBITDA	10,178,438 x	24,554,629 x	20,016,734 x	14,627,147 x	9,561,690 x	-	-	-
EV / FCF	14.7 x	15.1 x	-29.1 x	-	13.1 x	14 x	11.1 x	9.28 x
FCF Yield	6.79%	6.62%	-3.44%	-	7.63%	7.13%	9.02%	10.8%
Price to Book	4.4 x	7.21 x	6.46 x	5.51 x	4.01 x	3.48 x	2.79 x	2.26 x
Nbr of stocks (in thousands)	22,565	22,770	22,772	22,778	23,102	23,102	-	-
Reference price ²	1,000	1,902	2,252	2,392	2,238	2,432	2,432	2,432
Announcement Date	5/11/20	5/14/21	5/13/22	5/15/23	5/15/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	15,489	19,311	23,252	31,392	29,908	34,000	38,000	42,500
EBITDA	2,217	1,764	2,562	3,725	5,407	-	-	-
EBIT ¹	2,106	1,650	2,450	3,600	5,217	6,500	8,000	9,500
Operating Margin	13.6%	8.54%	10.54%	11.47%	17.44%	19.12%	21.05%	22.35%
Earnings before Tax (EBT)	2,165	1,737	3,218	3,681	5,218	-	-	-
Net income ¹	1,483	1,120	2,158	2,465	3,540	4,320	5,300	6,300
Net margin	9.57%	5.8%	9.28%	7.85%	11.84%	12.71%	13.95%	14.82%
EPS ²	65.74	49.45	94.81	108.2	153.8	187.0	229.4	272.7
Free Cash Flow ¹	1,533	2,867	-1,765	-	3,945	4,007	5,069	6,053
FCF margin	9.9%	14.85%	-7.59%	-	13.19%	11.79%	13.34%	14.24%
FCF Conversion (EBITDA)	69.15%	162.54%	-	-	72.95%	-	-	-
FCF Conversion (Net income)	103.37%	255.97%	-	-	111.43%	92.75%	95.64%	96.08%
Dividend per Share ²	12.00	17.00	19.00	22.00	47.00	57.00	69.00	82.00
Announcement Date	5/11/20	5/14/21	5/13/22	5/15/23	5/15/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S2	2021 S1	2021 S2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1	2025 Q2	2025 S1	2025 Q3	2025 Q4	2025 S2
Net sales ¹	7,982	8,319	10,992	10,402	5,819	7,031	12,850	6,884	9,043	15,927	8,448	7,017	15,465	7,507	15,944	7,806	6,158	13,964	8,000	8,500	16,500	8,500	9,000	17,500
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,099	1,613	37	1,918	538	-6	532	547	652	1,199	1,626	-	-	1,863	3,197	1,528	492	2,020	2,000	1,300	3,300	1,800	1,400	3,200
Operating Margin	13.77%	19.39%	0.34%	18.44%	9.25%	-0.09%	4.14%	7.95%	7.21%	7.53%	19.25%	-	-	24.82%	20.05%	19.57%	7.99%	14.47%	25%	15.29%	20%	21.18%	15.56%	18.29%
Earnings before Tax (EBT)	-	1,643	-	1,942	924	-	-	554	-	1,214	1,668	-	-	1,884	3,229	1,492	-	-	-	-	-	-	-	-
Net income	-	1,124	-	1,324	607	-	-	355	-	780	1,124	-	-	1,277	2,177	1,004	-	-	-	-	-	-	-	-
Net margin	-	13.51%	-	12.73%	10.43%	-	-	5.16%	-	4.9%	13.3%	-	-	17.01%	13.65%	12.86%	-	-	-	-	-	-	-	-
EPS	-	49.82	-	58.17	26.63	-	-	15.59	-	34.25	49.37	-	-	55.75	94.97	43.42	-	-	-	-	-	-	-	-
Dividend per Share	-	5.000	-	5.000	-	-	-	-	-	5.000	-	-	-	-	15.00	-	-	-	-	-	-	-	-	-
Announcement Date	5/11/20	10/30/20	5/14/21	10/29/21	1/31/22	5/13/22	5/13/22	7/29/22	10/31/22	10/31/22	1/31/23	5/15/23	5/15/23	8/14/23	11/14/23	2/14/24	5/15/24	5/15/24	-	-	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	2,988	6,049	3,897	5,067	6,710	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	1,533	2,867	-1,765	-	3,945	4,007	5,069	6,053
ROE (net income / shareholders' equity)	33.1%	20.1%	31%	27.6%	31%	-	-	-
ROA (Net income/ Total Assets)	27.9%	16.2%	18.9%	23.9%	27.1%	-	-	-
Assets ¹	5,323	6,918	11,389	10,307	13,046	-	-	-
Book Value Per Share ²	227.0	264.0	349.0	434.0	559.0	699.0	871.0	1,075
Cash Flow per Share	70.60	54.40	99.60	114.0	162.0	-	-	-
Capex ¹	67	61	246	691	145	200	200	200
Capex / Sales	0.43%	0.32%	1.06%	2.2%	0.48%	0.59%	0.53%	0.47%
Announcement Date	5/11/20	5/14/21	5/13/22	5/15/23	5/15/24	-	-	-

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 gremz,Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

2,432 JPY

Average target price

5,000 JPY

Spread / Average Target

+105.59%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Environmental Services & Equipment

	1st Jan change	Capi.
GREMZ,INC.	+15.75%	350M
WASTE MANAGEMENT, INC.	+17.60%	84.52B
REPUBLIC SERVICES, INC.	+18.42%	61.5B
VERALTO CORPORATION	+16.58%	23.67B
CLEAN HARBORS, INC.	+27.90%	12.04B
TETRA TECH, INC.	+21.61%	10.86B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	-9.07%	6.36B
KURITA WATER INDUSTRIES LTD.	+27.28%	4.93B
GEM CO., LTD.	+12.09%	4.3B
CECEP ENVIRONMENTAL PROTECTION CO., LTD.	-23.34%	2.42B

Other Environmental Services & Equipment