KOUKANDEKIRUKUN, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,410 JPY | +0.17% |
|
-0.21% | +14.93% |
| Jun. 20 | Koukandekirukun, Inc. agreed to acquire Evolution Co., Ltd. | CI |
| 2023 | Koukandekirukun, Inc. entered into an agreement to acquire IPS Co., Ltd. from Mikio Harada and others for ¥510 million. | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14,121 | 8,685 | 8,252 | 4,928 | 5,481 | - |
| Enterprise Value (EV) 1 | 13,332 | 8,099 | 7,403 | 4,631 | 5,481 | 5,481 |
| P/E ratio | 64.6 x | 130 x | 41.2 x | 28.1 x | 17.6 x | 13.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.99 x | 1.83 x | 1.41 x | 0.71 x | 0.59 x | 0.5 x |
| EV / Revenue | 2.99 x | 1.83 x | 1.41 x | 0.71 x | 0.59 x | 0.5 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 17.9 x | 10.2 x | 7.76 x | 3.98 x | 3.5 x | 2.77 x |
| Nbr of stocks (in thousands) | 2,249 | 2,250 | 2,264 | 2,274 | 2,274 | - |
| Reference price 2 | 6,280 | 3,860 | 3,645 | 2,167 | 2,410 | 2,410 |
| Announcement Date | 5/14/21 | 5/13/22 | 5/12/23 | 5/15/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,721 | 4,753 | 5,872 | 6,913 | 9,269 | 10,980 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 257 | 104 | 316 | 265 | 495 | 642 |
| Operating Margin | - | 5.44% | 2.19% | 5.38% | 3.83% | 5.34% | 5.85% |
| Earnings before Tax (EBT) | - | 255 | - | 316 | 265 | - | - |
| Net income 1 | 133.5 | 205 | 66 | 199 | 175 | 311 | 411 |
| Net margin | - | 4.34% | 1.39% | 3.39% | 2.53% | 3.36% | 3.74% |
| EPS 2 | 64.51 | 97.27 | 29.65 | 88.51 | 77.02 | 136.8 | 180.8 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 11/19/20 | 5/14/21 | 5/13/22 | 5/12/23 | 5/15/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income | - |
| Net margin | - |
| EPS | - |
| Dividend per Share 1 | - |
| Announcement Date | - |
1JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 789 | 586 | 849 | 297 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 38.2% | - | 20.9% | 15.2% | - | - |
| ROA (Net income/ Total Assets) | - | - | 6.86% | 17.2% | 10.7% | - | - |
| Assets 1 | - | - | 961.5 | 1,157 | 1,634 | - | - |
| Book Value Per Share 2 | - | 351.0 | 378.0 | 470.0 | 545.0 | 689.0 | 870.0 |
| Cash Flow per Share | - | 104.0 | - | - | - | - | - |
| Capex | - | 9 | 33 | 59 | 34 | - | - |
| Capex / Sales | - | 0.19% | 0.69% | 1% | 0.49% | - | - |
| Announcement Date | 11/19/20 | 5/14/21 | 5/13/22 | 5/12/23 | 5/15/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +14.93% | 34.71M | |
| -2.66% | 198B | |
| +2.76% | 189B | |
| +48.72% | 95.58B | |
| +12.07% | 89.29B | |
| -16.73% | 83.69B | |
| +13.34% | 53.45B | |
| +24.19% | 27.44B | |
| +45.35% | 12.42B | |
| -20.50% | 7.65B |
- Stock Market
- Equities
- 7695 Stock
- Financials Koukandekirukun, Inc.
