HARUYAMA HOLDINGS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 600 JPY | -0.50% |
|
-1.15% | +2.04% |
| 2023 | Haruyama Holdings Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2020 | Gf.R Co., Ltd. cancelled the acquisition of TÊTE HOMME CO., LTD. from Haruyama Holdings Inc.. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14,054 | 12,083 | 11,133 | 8,669 | 7,819 | 10,239 |
| Enterprise Value (EV) 1 | 8,998 | 6,780 | 10,943 | 9,642 | 5,436 | 6,643 |
| P/E ratio | -56.7 x | 30.1 x | -2.28 x | -1.1 x | 31.7 x | 25.3 x |
| Yield | 1.8% | 2.09% | 2.27% | - | 3.24% | - |
| Capitalization / Revenue | 0.25 x | 0.24 x | 0.29 x | 0.24 x | 0.21 x | 0.29 x |
| EV / Revenue | 0.16 x | 0.13 x | 0.29 x | 0.26 x | 0.15 x | 0.18 x |
| EV / EBITDA | 2.72 x | 4.07 x | -4.64 x | -5.21 x | 3.88 x | 4.62 x |
| EV / FCF | 1.8 x | 11.7 x | -3.26 x | -20.2 x | 2.56 x | 8.85 x |
| FCF Yield | 55.5% | 8.55% | -30.7% | -4.95% | 39% | 11.3% |
| Price to Book | 0.38 x | 0.33 x | 0.35 x | 0.37 x | 0.33 x | 0.43 x |
| Nbr of stocks (in thousands) | 16,303 | 16,307 | 16,325 | 16,357 | 16,357 | 16,357 |
| Reference price 2 | 862.0 | 741.0 | 682.0 | 530.0 | 478.0 | 626.0 |
| Announcement Date | 6/28/19 | 6/26/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 55,554 | 50,582 | 38,220 | 36,685 | 36,892 | 35,915 |
| EBITDA 1 | 3,314 | 1,666 | -2,357 | -1,850 | 1,401 | 1,438 |
| EBIT 1 | 1,830 | 376 | -3,688 | -2,787 | 739 | 927 |
| Operating Margin | 3.29% | 0.74% | -9.65% | -7.6% | 2% | 2.58% |
| Earnings before Tax (EBT) 1 | 242 | 311 | -5,466 | -4,262 | 740 | 546 |
| Net income 1 | -248 | 402 | -4,880 | -7,896 | 247 | 405 |
| Net margin | -0.45% | 0.79% | -12.77% | -21.52% | 0.67% | 1.13% |
| EPS 2 | -15.21 | 24.62 | -298.9 | -482.9 | 15.10 | 24.76 |
| Free Cash Flow 1 | 4,995 | 579.8 | -3,362 | -477.4 | 2,122 | 750.9 |
| FCF margin | 8.99% | 1.15% | -8.8% | -1.3% | 5.75% | 2.09% |
| FCF Conversion (EBITDA) | 150.72% | 34.8% | - | - | 151.43% | 52.22% |
| FCF Conversion (Net income) | - | 144.22% | - | - | 858.91% | 185.4% |
| Dividend per Share 2 | 15.50 | 15.50 | 15.50 | - | 15.50 | - |
| Announcement Date | 6/28/19 | 6/26/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
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 | 14,033 | 13,218 | 10,115 | 8,298 | 14,659 | 9,024 | 7,750 | 14,178 | 8,602 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -3,322 | -3,659 | -233 | 16 | -1,117 | 197 | -34 | -859 | 369 |
| Operating Margin | -23.67% | -27.68% | -2.3% | 0.19% | -7.62% | 2.18% | -0.44% | -6.06% | 4.29% |
| Earnings before Tax (EBT) 1 | -3,135 | -3,447 | -105 | 253 | -769 | 263 | 33 | -1,183 | 400 |
| Net income 1 | -2,544 | -3,528 | -248 | -44 | -1,209 | 142 | -264 | -1,443 | 325 |
| Net margin | -18.13% | -26.69% | -2.45% | -0.53% | -8.25% | 1.57% | -3.41% | -10.18% | 3.78% |
| EPS 2 | -155.9 | -215.9 | -15.14 | -2.740 | -73.95 | 8.670 | -16.15 | -88.28 | 19.90 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/13/20 | 11/12/21 | 2/10/22 | 8/12/22 | 11/11/22 | 2/10/23 | 8/10/23 | 11/10/23 | 2/14/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 973 | - | - |
| Net Cash position 1 | 5,056 | 5,303 | 190 | - | 2,383 | 3,596 |
| Leverage (Debt/EBITDA) | - | - | - | -0.5259 x | - | - |
| Free Cash Flow 1 | 4,995 | 580 | -3,362 | -477 | 2,122 | 751 |
| ROE (net income / shareholders' equity) | -0.67% | 1.09% | -14.3% | -28.7% | 1.05% | 1.7% |
| ROA (Net income/ Total Assets) | 1.86% | 0.39% | -3.9% | -3.19% | 0.93% | 1.21% |
| Assets 1 | -13,327 | 103,796 | 125,135 | 247,206 | 26,668 | 33,515 |
| Book Value Per Share 2 | 2,253 | 2,255 | 1,936 | 1,436 | 1,452 | 1,464 |
| Cash Flow per Share 2 | 709.0 | 742.0 | 723.0 | 755.0 | 894.0 | 845.0 |
| Capex 1 | 480 | 860 | 582 | 206 | 241 | 422 |
| Capex / Sales | 0.86% | 1.7% | 1.52% | 0.56% | 0.65% | 1.17% |
| Announcement Date | 6/28/19 | 6/26/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.04% | 61.38M | |
| +15.67% | 153B | |
| +20.75% | 80.36B | |
| +5.82% | 48.55B | |
| -3.24% | 26.13B | |
| +23.53% | 14.88B | |
| +10.99% | 13.71B | |
| +12.71% | 9.22B | |
| +101.81% | 8.77B | |
| +11.36% | 8.73B |
- Stock Market
- Equities
- 7416 Stock
- Financials Haruyama Holdings Inc.
