Stock 9846 TENMAYA STORE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tenmaya Store Co., Ltd.

Equities

9846

JP3547850002

Food Retail & Distribution

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-11 am EDT 		5-day change 1st Jan Change
1,063 JPY +0.19% Intraday chart for Tenmaya Store Co., Ltd. +0.09% -6.10%
2023 Tranche Update on Tenmaya Store Co., Ltd.'s Equity Buyback Plan announced on October 4, 2023. CI
2023 Tenmaya Store Co., Ltd.'s Equity Buyback announced on October 4, 2023, has closed with 26,400 shares, representing 0.28% for ¥31.94 million . CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Capitalization 1 14,316 11,573 13,260 11,348 11,648 12,804
Enterprise Value (EV) 1 30,239 26,303 25,335 20,993 19,664 18,388
P/E ratio 11.5 x 8.87 x 16.6 x 10.8 x 10.9 x 10.7 x
Yield 0.4% 0.5% - 0.61% 0.59% 0.9%
Capitalization / Revenue 0.19 x 0.16 x 0.19 x 0.17 x 0.2 x 0.22 x
EV / Revenue 0.41 x 0.37 x 0.36 x 0.31 x 0.34 x 0.31 x
EV / EBITDA 7.99 x 7.31 x 6.31 x 5.4 x 5.29 x 4.73 x
EV / FCF 17.8 x 36.4 x 13.1 x 14.7 x 7.27 x 7.81 x
FCF Yield 5.62% 2.75% 7.62% 6.79% 13.8% 12.8%
Price to Book 0.72 x 0.55 x 0.61 x 0.5 x 0.49 x 0.52 x
Nbr of stocks (in thousands) 11,527 11,527 11,531 11,498 11,510 11,483
Reference price 2 1,242 1,004 1,150 987.0 1,012 1,115
Announcement Date 5/27/19 5/28/20 5/28/21 5/27/22 5/25/23 5/24/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net sales 1 73,827 71,180 69,457 67,127 57,735 58,567
EBITDA 1 3,784 3,596 4,017 3,886 3,718 3,887
EBIT 1 2,193 1,903 2,296 2,148 2,063 2,277
Operating Margin 2.97% 2.67% 3.31% 3.2% 3.57% 3.89%
Earnings before Tax (EBT) 1 1,887 1,945 1,497 1,599 1,675 1,857
Net income 1 1,248 1,304 798 1,055 1,067 1,193
Net margin 1.69% 1.83% 1.15% 1.57% 1.85% 2.04%
EPS 2 108.3 113.1 69.22 91.75 92.73 103.8
Free Cash Flow 1 1,700 723.2 1,930 1,426 2,705 2,353
FCF margin 2.3% 1.02% 2.78% 2.12% 4.68% 4.02%
FCF Conversion (EBITDA) 44.94% 20.11% 48.04% 36.69% 72.74% 60.54%
FCF Conversion (Net income) 136.25% 55.46% 241.81% 135.15% 253.48% 197.27%
Dividend per Share 2 5.000 5.000 - 6.000 6.000 10.00
Announcement Date 5/27/19 5/28/20 5/28/21 5/27/22 5/25/23 5/24/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3 2025 Q1
Net sales 1 34,435 33,604 16,156 13,736 28,170 14,570 14,339 29,127 14,341 14,282
EBITDA - - - - - - - - - -
EBIT 1 1,005 1,046 495 605 1,199 454 570 956 592 666
Operating Margin 2.92% 3.11% 3.06% 4.4% 4.26% 3.12% 3.98% 3.28% 4.13% 4.66%
Earnings before Tax (EBT) 1 1,023 1,095 588 598 1,123 433 552 932 410 698
Net income 1 679 740 388 395 757 274 328 581 268 469
Net margin 1.97% 2.2% 2.4% 2.88% 2.69% 1.88% 2.29% 1.99% 1.87% 3.28%
EPS 2 58.93 64.37 33.79 34.43 65.82 23.81 28.57 50.49 23.32 40.90
Dividend per Share 2.500 3.000 - - 3.000 - - 5.000 - -
Announcement Date 10/7/20 10/6/21 1/7/22 7/4/22 10/5/22 1/6/23 7/5/23 10/4/23 1/5/24 7/10/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net Debt 1 15,923 14,730 12,075 9,645 8,016 5,584
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.208 x 4.096 x 3.006 x 2.482 x 2.156 x 1.437 x
Free Cash Flow 1 1,700 723 1,930 1,426 2,705 2,353
ROE (net income / shareholders' equity) 6.51% 6.42% 3.77% 4.78% 4.62% 4.93%
ROA (Net income/ Total Assets) 2.82% 2.49% 3.07% 3.02% 2.96% 3.29%
Assets 1 44,301 52,426 25,981 34,974 36,010 36,267
Book Value Per Share 2 1,714 1,814 1,879 1,965 2,057 2,161
Cash Flow per Share 2 75.50 70.10 90.40 48.00 71.40 61.70
Capex 1 1,332 1,613 1,425 1,818 872 974
Capex / Sales 1.8% 2.27% 2.05% 2.71% 1.51% 1.66%
Announcement Date 5/27/19 5/28/20 5/28/21 5/27/22 5/25/23 5/24/24
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 Supermarkets & Convenience Stores

1st Jan change Capi.
TENMAYA STORE CO., LTD. Stock Tenmaya Store Co., Ltd.
-6.10% 75.33M
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+19.99% 37.68B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-7.72% 36.24B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+4.02% 31.04B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
-2.92% 17.76B
COLES GROUP LIMITED Stock Coles Group Limited
+7.70% 15.4B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+32.33% 13.49B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-15.41% 13.13B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-13.98% 10.35B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 9846 Stock
  4. Financials Tenmaya Store Co., Ltd.