Stock 3134 HAMEE CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hamee Corp.

Equities

3134

JP3772000000

Department Stores

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-17 am EDT 		5-day change 1st Jan Change
1,144 JPY +0.26% Intraday chart for Hamee Corp. +0.35% +14.86%
Jun. 25 Hamee's iFace "Reflection" Series Surpasses 7 Million Shipments MT
Jun. 14 Hamee Corp. Provides Consolidated Earnings Guidance for the Fiscal Year Ending April 30, 2025 CI

Valuation

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,435 20,927 25,183 17,631 15,593 18,225 - -
Enterprise Value (EV) 1 11,274 19,213 21,932 14,149 13,358 18,526 18,225 18,225
P/E ratio 15.1 x 19.6 x 16.1 x 10.1 x 16.5 x 16.5 x 13 x 9.96 x
Yield 0.84% 0.53% 0.63% 2.03% 2.3% 1.93% 1.97% 2.19%
Capitalization / Revenue 1.21 x 1.85 x 2.04 x 1.31 x 1.11 x 1.05 x 0.93 x 0.86 x
EV / Revenue 1.21 x 1.85 x 2.04 x 1.31 x 1.11 x 1.05 x 0.93 x 0.86 x
EV / EBITDA 7.91 x 9.41 x 9.35 x 6.21 x 7.56 x 6.85 x 6.28 x 5.28 x
EV / FCF 24.7 x 14.5 x 14.3 x 48.7 x 38.5 x 32.1 x 16.2 x 11.3 x
FCF Yield 4.05% 6.88% 6.99% 2.05% 2.6% 3.12% 6.16% 8.86%
Price to Book 3.04 x 4.44 x 3.92 x 2.16 x 1.76 x 1.84 x 1.64 x 1.45 x
Nbr of stocks (in thousands) 16,087 15,902 15,868 15,898 15,911 15,931 - -
Reference price 2 773.0 1,316 1,587 1,109 980.0 1,144 1,144 1,144
Announcement Date 6/12/19 6/12/20 6/14/21 6/13/22 6/14/23 6/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,302 11,325 12,363 13,413 14,038 17,612 19,700 21,200
EBITDA 1 1,572 2,225 2,694 2,840 2,063 2,703 2,900 3,450
EBIT 1 1,163 1,744 2,179 2,202 1,271 1,917 2,100 2,650
Operating Margin 11.29% 15.4% 17.63% 16.42% 9.05% 10.89% 10.66% 12.5%
Earnings before Tax (EBT) 1,179 1,582 2,143 2,462 1,395 2,009 - -
Net income 1 821 1,064 1,556 1,744 945 1,122 1,400 1,830
Net margin 7.97% 9.4% 12.59% 13% 6.73% 6.37% 7.11% 8.63%
EPS 2 51.16 67.07 98.38 109.7 59.44 70.45 87.90 114.9
Free Cash Flow 1 504 1,439 1,760 361.7 405 577.1 1,122 1,615
FCF margin 4.89% 12.71% 14.23% 2.7% 2.88% 3.28% 5.7% 7.62%
FCF Conversion (EBITDA) 32.05% 64.67% 65.32% 12.74% 19.63% 21.35% 38.69% 46.81%
FCF Conversion (Net income) 61.39% 135.24% 113.08% 20.74% 42.85% 51.45% 80.14% 88.25%
Dividend per Share 2 6.500 7.000 10.00 22.50 22.50 22.50 22.50 25.00
Announcement Date 6/12/19 6/12/20 6/14/21 6/13/22 6/14/23 6/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2020 S1 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 2025 S2
Net sales 1 5,413 5,622 6,741 3,331 5,948 4,031 3,434 7,465 3,106 3,528 6,634 3,908 3,496 7,404 3,316 4,314 7,631 5,151 4,830 9,981 4,090 4,850 8,940 5,620 5,140 10,760
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 842 992.8 1,186 807 1,134 740.4 328 1,068 248 326.4 574.4 595 101.6 696.6 174 459 633 728 555 1,284 410 690 1,100 540 460 1,000
Operating Margin 15.56% 17.66% 17.6% 24.23% 19.07% 18.37% 9.55% 14.31% 7.98% 9.25% 8.66% 15.23% 2.91% 9.41% 5.25% 10.64% 8.3% 14.13% 11.49% 12.86% 10.02% 14.23% 12.3% 9.61% 8.95% 9.29%
Earnings before Tax (EBT) 879 964 - - 1,345 725 - - 296 - 736 485 - - 204 - 696 736 - - - - - - - -
Net income 602 671 - - 943 505 - - 206 - 495 319 - - -132 - 201 492 - - - - - - - -
Net margin 11.12% 11.94% - - 15.85% 12.53% - - 6.63% - 7.46% 8.16% - - -3.98% - 2.63% 9.55% - - - - - - - -
EPS 38.02 42.54 - - 59.40 31.75 - - 13.02 - 31.13 20.12 - - -8.330 - 12.69 30.87 - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 12/11/19 12/14/20 6/14/21 12/13/21 12/13/21 3/14/22 6/13/22 6/13/22 9/14/22 12/14/22 12/14/22 3/16/23 6/14/23 6/14/23 9/14/23 12/14/23 12/14/23 3/15/24 6/14/24 6/14/24 - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 1,161 1,714 3,251 3,482 2,235 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 504 1,439 1,760 362 405 577 1,122 1,615
ROE (net income / shareholders' equity) 21.9% 24.4% 28% 24.3% 11.1% 11.9% - -
ROA (Net income/ Total Assets) 22.6% 25.4% - 24.7% 12.3% 15% - -
Assets 1 3,629 4,196 - 7,059 7,713 7,457 - -
Book Value Per Share 2 254.0 296.0 405.0 513.0 557.0 632.0 697.0 789.0
Cash Flow per Share 68.80 88.00 118.0 137.0 98.80 113.0 - -
Capex 1 352 495 182 824 290 309 500 600
Capex / Sales 3.42% 4.37% 1.47% 6.15% 2.07% 1.75% 2.54% 2.83%
Announcement Date 6/12/19 6/12/20 6/14/21 6/13/22 6/14/23 6/14/24 - -
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

Ratings for Hamee Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,141 JPY
Average target price
1,500 JPY
Spread / Average Target
+31.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet & Mail Order Department Stores

1st Jan change Capi.
HAMEE CORP. Stock Hamee Corp.
+14.86% 115M
AMAZON.COM, INC. Stock Amazon.com, Inc.
+23.21% 2,009B
JD.COM, INC. Stock JD.com, Inc.
-6.59% 41.53B
COUPANG, INC. Stock Coupang, Inc.
+28.38% 38.1B
ALLEGRO.EU S.A. Stock Allegro.eu S.A.
+4.37% 9.61B
ZOZO, INC. Stock ZOZO, Inc.
+35.31% 8.04B
ETSY, INC. Stock Etsy, Inc.
-19.05% 7.66B
WAYFAIR INC. Stock Wayfair Inc.
-11.94% 6.98B
MONOTARO CO., LTD. Stock MonotaRO Co., Ltd.
+35.43% 6.62B
FSN E-COMMERCE VENTURES LIMITED Stock FSN E-Commerce Ventures Limited
+4.17% 6.2B
Internet & Mail Order Department Stores
  1. Stock Market
  2. Equities
  3. 3134 Stock
  4. Financials Hamee Corp.