Stock 9733 NAGASE BROTHERS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nagase Brothers Inc.

Equities

9733

JP3647600000

Professional & Business Education

Delayed Japan Exchange
Other stock markets
 09:18:51 2024-07-09 pm EDT 		5-day change 1st Jan Change
1,855 JPY -0.11% Intraday chart for Nagase Brothers Inc. +0.27% -5.89%
2023 Nagase Brothers Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2022 Nagase Brothers Inc. agreed to acquire additional 19.07% stake in Tierra.Com from Sora Masuzawa and Mieko Masuzawa. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 37,155 45,194 49,669 47,738 52,126 51,415
Enterprise Value (EV) 1 49,152 55,223 55,763 55,214 58,875 60,586
P/E ratio 36.6 x 15.5 x 20.5 x 13.9 x 13 x 19.8 x
Yield 3.1% 2.52% 2.3% 3.68% 5.05% -
Capitalization / Revenue 0.81 x 1 x 1.08 x 0.97 x 1 x 0.97 x
EV / Revenue 1.08 x 1.22 x 1.22 x 1.12 x 1.12 x 1.14 x
EV / EBITDA 10.2 x 8.06 x 8.18 x 7.02 x 7.37 x 8 x
EV / FCF -78.5 x 57.9 x 10.4 x 14.4 x 20.3 x -1,070 x
FCF Yield -1.27% 1.73% 9.6% 6.95% 4.93% -0.09%
Price to Book 2.19 x 2.37 x 2.41 x 2.07 x 1.97 x 1.79 x
Nbr of stocks (in thousands) 26,571 26,327 26,326 26,326 26,326 26,326
Reference price 2 1,398 1,717 1,887 1,813 1,980 1,953
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 45,682 45,182 45,853 49,406 52,354 52,986
EBITDA 1 4,827 6,854 6,818 7,870 7,984 7,575
EBIT 1 2,667 4,575 4,592 5,614 5,374 4,543
Operating Margin 5.84% 10.13% 10.01% 11.36% 10.26% 8.57%
Earnings before Tax (EBT) 1 1,922 4,150 3,669 5,058 5,999 4,128
Net income 1 1,016 2,926 2,427 3,440 4,000 2,602
Net margin 2.22% 6.48% 5.29% 6.96% 7.64% 4.91%
EPS 2 38.21 110.9 92.19 130.7 151.9 98.84
Free Cash Flow 1 -626.5 954.5 5,353 3,839 2,903 -56.62
FCF margin -1.37% 2.11% 11.67% 7.77% 5.54% -0.11%
FCF Conversion (EBITDA) - 13.93% 78.51% 48.78% 36.36% -
FCF Conversion (Net income) - 32.62% 220.54% 111.61% 72.57% -
Dividend per Share 2 43.33 43.33 43.33 66.67 100.0 -
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
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 18,503 22,128 13,716 11,065 24,198 14,344 11,691 25,397 14,184
EBITDA - - - - - - - - -
EBIT 1 119 1,653 2,339 400 2,445 2,544 -169 1,430 2,317
Operating Margin 0.64% 7.47% 17.05% 3.62% 10.1% 17.74% -1.45% 5.63% 16.34%
Earnings before Tax (EBT) 1 -484 1,507 2,246 1,390 3,351 2,435 -160 1,244 2,256
Net income 1 -357 1,028 1,558 937 2,253 1,630 -150 696 1,463
Net margin -1.93% 4.65% 11.36% 8.47% 9.31% 11.36% -1.28% 2.74% 10.31%
EPS 2 -13.60 39.06 59.19 35.63 85.61 61.91 -5.730 26.44 55.59
Dividend per Share - - - - - - - - -
Announcement Date 10/26/20 10/21/21 1/25/22 7/21/22 10/20/22 1/24/23 7/27/23 10/25/23 1/29/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 11,997 10,029 6,094 7,476 6,749 9,171
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.485 x 1.463 x 0.8938 x 0.9499 x 0.8453 x 1.211 x
Free Cash Flow 1 -627 955 5,353 3,839 2,903 -56.6
ROE (net income / shareholders' equity) 5.94% 16.2% 12.2% 15.7% 16.1% 9.43%
ROA (Net income/ Total Assets) 2.47% 4.27% 4.14% 4.73% 4.34% 3.41%
Assets 1 41,100 68,529 58,569 72,684 92,100 76,240
Book Value Per Share 2 638.0 726.0 782.0 878.0 1,005 1,093
Cash Flow per Share 2 664.0 646.0 831.0 816.0 742.0 1,005
Capex 1 3,903 3,832 1,009 1,162 1,876 1,337
Capex / Sales 8.54% 8.48% 2.2% 2.35% 3.58% 2.52%
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Professional & Business Education

1st Jan change Capi.
NAGASE BROTHERS INC. Stock Nagase Brothers Inc.
-5.89% 305M
IDP EDUCATION LIMITED Stock IDP Education Limited
-29.16% 2.68B
NATIONAL COMPANY FOR LEARNING AND EDUCATION Stock National Company for Learning and Education
+53.98% 2.04B
AFYA LIMITED Stock Afya Limited
-19.15% 1.53B
OFFCN EDUCATION TECHNOLOGY CO., LTD. Stock Offcn Education Technology Co., Ltd.
-64.46% 1.26B
UNIVERSAL TECHNICAL INSTITUTE, INC. Stock Universal Technical Institute, Inc.
+26.84% 895M
PORTER HOLDING INTERNATIONAL, INC. Stock Porter Holding International, Inc.
-.--% 813M
NIIT LEARNING SYSTEMS LIMITED Stock NIIT Learning Systems Limited
+4.73% 745M
HUAHUI EDUCATION GROUP LIMITED Stock Huahui Education Group Limited
+83.20% 684M
ATAA EDUCATIONAL COMPANY Stock Ataa Educational Company
-18.11% 651M
Professional & Business Education
  1. Stock Market
  2. Equities
  3. 9733 Stock
  4. Financials Nagase Brothers Inc.