JAPAN AIRPORT TERMINAL CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,562 JPY | +0.54% |
|
+1.04% | -10.45% |
Valuation
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 339,128 | 489,039 | 520,634 | 614,701 | 552,298 | 506,753 | - | - |
| Enterprise Value (EV) 1 | 510,234 | 633,212 | 678,572 | 768,296 | 693,904 | 640,886 | 631,687 | 603,816 |
| P/E ratio | 67.7 x | -12.2 x | -20.6 x | -158 x | 28.7 x | 29.8 x | 27.2 x | 25.6 x |
| Yield | 0.77% | - | - | 0.24% | 1.13% | 1.13% | 1.23% | 1.29% |
| Capitalization / Revenue | 1.36 x | 9.3 x | 9.12 x | 5.44 x | 2.54 x | 1.98 x | 1.8 x | 1.7 x |
| EV / Revenue | 2.04 x | 12 x | 11.9 x | 6.8 x | 3.19 x | 2.5 x | 2.24 x | 2.02 x |
| EV / EBITDA | 13.5 x | -25.7 x | -71.7 x | 41.7 x | 12 x | 10.8 x | 9.64 x | 8.93 x |
| EV / FCF | -10.1 x | -21.4 x | -47.7 x | 135 x | 43.4 x | 39.2 x | 30.9 x | 18 x |
| FCF Yield | -9.91% | -4.68% | -2.1% | 0.74% | 2.3% | 2.55% | 3.24% | 5.57% |
| Price to Book | 2.09 x | 2.85 x | 3.38 x | 4.09 x | 3.28 x | 2.88 x | 2.69 x | 2.52 x |
| Nbr of stocks (in thousands) | 81,228 | 89,897 | 93,137 | 93,136 | 93,136 | 93,136 | - | - |
| Reference price 2 | 4,175 | 5,440 | 5,590 | 6,600 | 5,930 | 5,532 | 5,532 | 5,532 |
| Announcement Date | 6/4/20 | 5/7/21 | 5/12/22 | 5/11/23 | 5/10/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 249,756 | 52,572 | 57,057 | 113,050 | 217,578 | 256,419 | 282,124 | 298,850 |
| EBITDA 1 | 37,793 | -24,617 | -9,461 | 18,443 | 57,759 | 59,260 | 65,536 | 67,614 |
| EBIT 1 | 9,892 | -59,020 | -41,255 | -10,579 | 29,527 | 30,346 | 35,269 | 38,022 |
| Operating Margin | 3.96% | -112.27% | -72.3% | -9.36% | 13.57% | 11.83% | 12.5% | 12.72% |
| Earnings before Tax (EBT) 1 | 8,609 | -54,819 | -43,558 | -12,383 | 27,017 | 28,081 | 33,075 | 35,536 |
| Net income 1 | 5,012 | -36,578 | -25,217 | -3,901 | 19,255 | 17,302 | 18,930 | 20,103 |
| Net margin | 2.01% | -69.58% | -44.2% | -3.45% | 8.85% | 6.75% | 6.71% | 6.73% |
| EPS 2 | 61.71 | -445.9 | -270.8 | -41.89 | 206.8 | 185.8 | 203.3 | 215.9 |
| Free Cash Flow 1 | -50,560 | -29,655 | -14,231 | 5,699 | 15,982 | 16,359 | 20,446 | 33,627 |
| FCF margin | -20.24% | -56.41% | -24.94% | 5.04% | 7.35% | 6.38% | 7.25% | 11.25% |
| FCF Conversion (EBITDA) | - | - | - | 30.9% | 27.67% | 27.6% | 31.2% | 49.73% |
| FCF Conversion (Net income) | - | - | - | - | 83% | 94.55% | 108.01% | 167.27% |
| Dividend per Share 2 | 32.00 | - | - | 16.00 | 67.00 | 62.76 | 68.06 | 71.41 |
| Announcement Date | 6/4/20 | 5/7/21 | 5/12/22 | 5/11/23 | 5/10/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Marzo | 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 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 114,486 | 22,293 | 30,279 | 25,896 | 16,694 | 14,467 | 31,161 | 19,371 | 24,242 | 43,613 | 32,414 | 37,023 | 69,437 | 45,996 | 54,152 | 100,148 | 58,871 | 58,559 | 117,430 | 56,750 | 62,900 | 63,100 | 63,500 |
| EBITDA | - | - | - | - | -1,137 | -2,371 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -1,264 | -32,266 | -26,754 | -21,896 | -9,067 | -10,363 | -19,430 | -6,201 | -3,072 | -9,273 | -52 | -1,254 | - | 5,520 | 7,988 | 13,508 | 9,827 | 6,192 | 16,019 | 7,200 | 9,000 | 9,700 | 4,050 |
| Operating Margin | -1.1% | -144.74% | -88.36% | -84.55% | -54.31% | -71.63% | -62.35% | -32.01% | -12.67% | -21.26% | -0.16% | -3.39% | - | 12% | 14.75% | 13.49% | 16.69% | 10.57% | 13.64% | 12.69% | 14.31% | 15.37% | 6.38% |
| Earnings before Tax (EBT) | -2,257 | -31,527 | - | -24,326 | -8,944 | -10,288 | -19,232 | -6,415 | -3,316 | -9,731 | -567 | -2,085 | -2,652 | 5,048 | 7,470 | 12,518 | 9,229 | - | - | - | - | - | - |
| Net income | -933 | -22,879 | -13,699 | -14,478 | -4,848 | -5,891 | -10,739 | -2,651 | -690 | -3,341 | 754 | -1,314 | -560 | 3,534 | 4,700 | 8,234 | 5,891 | 5,130 | 11,021 | - | - | - | - |
| Net margin | -0.81% | -102.63% | -45.24% | -55.91% | -29.04% | -40.72% | -34.46% | -13.69% | -2.85% | -7.66% | 2.33% | -3.55% | -0.81% | 7.68% | 8.68% | 8.22% | 10.01% | 8.76% | 9.39% | - | - | - | - |
| EPS | - | -281.7 | - | -155.4 | -52.06 | - | - | -28.47 | -7.410 | -35.88 | 8.090 | - | - | 37.95 | - | 88.41 | 63.25 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.00 | - | - | - | - | - | - | - |
| Announcement Date | 6/4/20 | 11/5/20 | 5/7/21 | 11/5/21 | 2/2/22 | 5/12/22 | 5/12/22 | 8/3/22 | 11/9/22 | 11/9/22 | 2/8/23 | 5/11/23 | 5/11/23 | 8/9/23 | 11/8/23 | 11/8/23 | 2/7/24 | 5/10/24 | 5/10/24 | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 171,106 | 144,173 | 157,938 | 153,595 | 141,606 | 134,133 | 124,934 | 97,063 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.527 x | -5.857 x | -16.69 x | 8.328 x | 2.452 x | 2.263 x | 1.906 x | 1.436 x |
| Free Cash Flow 1 | -50,560 | -29,655 | -14,231 | 5,699 | 15,982 | 16,359 | 20,446 | 33,627 |
| ROE (net income / shareholders' equity) | 3.1% | -21.5% | -15.2% | -2.6% | 12.1% | 9.68% | 10.3% | 9.96% |
| ROA (Net income/ Total Assets) | 1.73% | -11% | -8.92% | -2.65% | 6% | 4.56% | 5.24% | 5.28% |
| Assets 1 | 289,612 | 332,008 | 282,599 | 147,263 | 320,873 | 379,774 | 361,562 | 380,738 |
| Book Value Per Share 2 | 2,002 | 1,911 | 1,655 | 1,614 | 1,806 | 1,919 | 2,054 | 2,191 |
| Cash Flow per Share 2 | 405.0 | -26.50 | 70.60 | 270.0 | 510.0 | 551.0 | 568.0 | 556.0 |
| Capex 1 | 70,782 | 9,282 | 5,289 | 12,083 | 31,779 | 33,082 | 37,500 | 21,075 |
| Capex / Sales | 28.34% | 17.66% | 9.27% | 10.69% | 14.61% | 12.9% | 13.29% | 7.05% |
| Announcement Date | 6/4/20 | 5/7/21 | 5/12/22 | 5/11/23 | 5/10/24 | - | - | - |
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
D
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
5,532
JPY
Average target price
7,000
JPY
Spread / Average Target
+26.54%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.45% | 3.19B | |
| -4.18% | 22.42B | |
| -7.54% | 4.62B | |
| -0.98% | 4.57B | |
| -14.49% | 3.31B | |
| -0.61% | 3.16B | |
| 0.00% | 2.53B | |
| +14.20% | 2.26B | |
| +1.09% | 1.83B | |
| +17.03% | 1.62B |
- Stock Market
- Equities
- 9706 Stock
- Financials Japan Airport Terminal Co., Ltd.
