Medium-term Financial Forecasts
(FY ending March 2024-FY ending March 2026)
February 15,2023
SANIX INCORPORATED
Copyright© SANIX INCORPORATED
1 Company-wide Strategy
Projections
(Billions of Yen) | ||||
(Consolidated) | FY2022 Forecast | FY2023 Plan | FY2024 Plan | FY2025 Plan |
Net Sales | 46.5 | 48.0 | 50.0 | 53.0 |
Operating Income | 1.5 | 3.2 | 3.2 | 3.0 |
EBITDA※ | 3.3 | 4.8 | 4.9 | 5.0 |
ROE | 17.9% | 35.0% | 24.0% | 16.0% |
ROIC | 6.9% | 14.0% | 12.0% | 10.0% |
Equity ratio | 17.2% | 22.0% | 27.0% | 30.0% |
※ EBITDA is operating Income + depreciation.
Consolidated Net Sales and Operating Income
(Billions of Yen) | |||||||||||||
65.0 | 5.3% | 4.7% | 6.7% | 6.4% | 5.8% | 8% | |||||||
60.0 | 3.3% | 53.0 | 6% | ||||||||||
55.0 | 52.5 | 4% | |||||||||||
49.4 | 50.9 | 50.0 | |||||||||||
50.0 | .0 | 2% | |||||||||||
46 | |||||||||||||
45.0 | 0% | ||||||||||||
40.0 | -2% | ||||||||||||
-5.1% | |||||||||||||
35.0 | -4% | ||||||||||||
30.0 | -6% | ||||||||||||
FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |||||||
Forecast | Plan | ||||||||||||
Net Sales(Excluding PPS) | Net Sales(PPS) | Operating Income Margin | |||||||||||
The net sales target excluding the Power Producer and
Supplier(PPS) business is an average annual growth of 7.4%.
35%
30%
25%
20%
15%
10%
5%
0% -5%-10%-15%-20%
ROIC and Equity ratio
FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
Forecast | Plan | |||||
Equity ratio | ROIC | |
Copyright© SANIX INCORPORATED | 1 |
1 Company-wide Strategy
Resource Allocation
Resource Allocation
- The earning power of the entire business will increase during the plan period and total EBITDA is expected to be 14.7 billion yen.
- The portion excluding debt repayment and facility renewal is the allowance for strategic investment and funds allocated for growth.
Total EBITDA for
FY2023-FY2025
¥14.7 billion
Total EBITDA for
FY2020-FY2022
¥5.5 billion
Allowance for
strategic investment
¥4.8 billion
Investment in facility renewal ¥4.7 billion
Debt repayment
¥5.2 billion
Funds allocated to promote and accelerate growth
- Human resource investment
- R&D
- Facility installation (expansion and new)
- M&A,etc.
Copyright© SANIX INCORPORATED | 2 |
2 Division Strategy
Growth strategy for Residential Environment Area
(Billions of Yen) | ||||
(Consolidated) | FY2022 Forecast | FY2023 Plan | FY2024 Plan | FY2025 Plan |
Net Sales | 16.3 | 17.3 | 18.3 | 19.3 |
HS Division | 12.0 | 12.8 | 13.4 | 14.0 |
ES Division | 2.4 | 2.6 | 2.8 | 3.0 |
SE Division | 1.8 | 1.9 | 2.1 | 2.3 |
Operating Income | 1.6 | 2.2 | 2.3 | 2.5 |
Our strengths
- Stable revenue base based on ongoing business relationships with customers.
- Human resources with both high sales capabilities and construction skills
- Sales network rooted in local communities.
External environment
- Government policy for building high-quality housing stock.
- Growth in demand for housing maintenance and hygienic environments generated by the COVID-19 pandemic.
- Growing need for residential solar power generation facilities as a result of the steep rise in electricity fees and growing environmental awareness.
Growth strategy
- Increase of sales capabilities and service quality through enhanced retention and development of human resources.
- Focus on developing new customers from a medium- to long-term perspective.(increase new customer channels through the expansion of affiliates and development of sales organizations)
Affiliated JA | Affiliated JA※ | |||||||||||||||||
Changes in the Average Number of Workers | Number of Affiliates | Alliance for collective housing | ||||||||||||||||
50 JA | ||||||||||||||||||
1,200 | 600 | Alliance for individual customers | ||||||||||||||||
50 | ||||||||||||||||||
900 | 500 | Alliance for | ||||||||||||||||
400 | 106 | |||||||||||||||||
SE | collective housing | |||||||||||||||||
600 | ||||||||||||||||||
300 | 106 Corporation | |||||||||||||||||
ES | ||||||||||||||||||
300 | 200 | 368 | ||||||||||||||||
HS | ||||||||||||||||||
0 | 100 | Alliance for | ||||||||||||||||
0 | individual customers | |||||||||||||||||
FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | ||||||||||||||
FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022.3Q | |||||||||||||
368 Corporation | ||||||||||||||||||
Results | Forecast | Plan | ||||||||||||||||
Results |
※Japan Agricultural Cooperatives
Copyright© SANIX INCORPORATED | 3 |
2 Division Strategy
Growth strategy for Energy Area
(Billions of Yen) | ||||
(Consolidated) | FY2022 Forecast | FY2023 Plan | FY2024 Plan | FY2025 Plan |
Net Sales | 13.8 | 12.4 | 14.6 | 16.5 |
PV Division | 8.0 | 10.1 | 12.2 | 14.0 |
PPS Division | 5.8 | 2.3 | 2.4 | 2.5 |
Operating Income | 0 | 0.1 | 0.4 | 0.9 |
Our strengths | ||||
External environment |
- Ability to provide seamless services from the development, manufacturing, sale, and construction of photovoltaic power generation systems to their maintenance.
- Ability to propose optimal self-consumption plans leveraging our knowledge of electricity.
- High-qualityconstruction performed by many qualified engineers.
- Track record of approx. 29,000 solar power plant for business use construction projects.
- Power companies have a growing need for renewable energy sources due to the growing demand for renewable energy.
- Corporate efforts to reduce GHG emissions and local activities to achieve zero-carbon cities are in full swing.
- An increase in the impact of installing photovoltaic power generation equipment due to a steep rise in electricity expenses and a decrease in the cost of this equipment.
Growth strategy
- Improving the development of power sources (photovoltaic power plants) for power companies that require renewable energy sources.
- Improving proposals for the installation of photovoltaic power generation equipment for companies and local governments that are accelerating their zero-carbon activities.
Solar Power Generation System
in Mitsui Shopping Park LaLaport Fukuoka (part of the system)
System total capacity: 148.00 kW
Population trends and trend in the number of municipalities
1,000 | 124.52 million | 14,000 | ||||
831 municipality | ||||||
800 | 12,000 | |||||
78.83 million | 10,000 | |||||
600 | 166 municipality | 8,000 | ||||
400 | 6,000 | |||||
4,000 | ||||||
200 | 19.56 million | |||||
4 municipality | 2,000 | |||||
0 | 0 | |||||
number of | Sep.2019 | Oct.26,2020 | Jan.31,2023 Ten thousand | |||
municipalities | ||||||
(Present) | of people |
Source: Website of the Ministry of the Environment
Copyright© SANIX INCORPORATED | 4 |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Sanix Inc. published this content on 23 February 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 February 2023 08:56:11 UTC.