WINGARC1ST INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,692 JPY | +0.71% |
|
+0.56% | -12.46% |
| Jul. 11 | WingArc1st's Attributable Profit Slips Nearly 5% in Fiscal Q1 | MT |
| May. 01 | WingArc1st Inc. agreed to acquire Tryserve Co. Ltd. | CI |
Valuation
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 42,454 | 60,156 | 102,771 | 91,968 | - | - |
| Enterprise Value (EV) 1 | 47,626 | 61,192 | 99,726 | 91,968 | 91,968 | 91,968 |
| P/E ratio | 9.48 x | 13.6 x | 18.9 x | 15.6 x | 13.6 x | 11.8 x |
| Yield | 3.4% | 2.44% | 2.63% | 3.14% | 3.61% | 4.19% |
| Capitalization / Revenue | 2.14 x | 2.69 x | 3.99 x | 3.24 x | 2.92 x | 2.61 x |
| EV / Revenue | 2.14 x | 2.69 x | 3.99 x | 3.24 x | 2.92 x | 2.61 x |
| EV / EBITDA | 5.64 x | 8.09 x | 12 x | 9.2 x | 8 x | 6.86 x |
| EV / FCF | - | - | 16.5 x | 12.9 x | 11.3 x | 9.86 x |
| FCF Yield | - | - | 6.07% | 7.77% | 8.85% | 10.1% |
| Price to Book | 1.39 x | 1.74 x | 2.63 x | 2.25 x | 2.07 x | 1.9 x |
| Nbr of stocks (in thousands) | 33,855 | 34,083 | 34,383 | 34,406 | - | - |
| Reference price 2 | 1,254 | 1,765 | 2,989 | 2,673 | 2,673 | 2,673 |
| Announcement Date | 4/13/22 | 4/13/23 | 4/11/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,285 | 19,833 | 22,349 | 25,753 | 28,350 | 31,550 | 35,300 |
| EBITDA 1 | - | 7,525 | 7,436 | 8,597 | 10,000 | 11,500 | 13,400 |
| EBIT 1 | 3,207 | 5,986 | 5,945 | 7,309 | 8,300 | 9,500 | 11,000 |
| Operating Margin | 17.54% | 30.18% | 26.6% | 28.38% | 29.28% | 30.11% | 31.16% |
| Earnings before Tax (EBT) 1 | 3,153 | 5,910 | 5,860 | 7,305 | 8,300 | 9,500 | 11,000 |
| Net income 1 | 2,452 | 4,352 | 4,401 | 5,411 | 5,900 | 6,750 | 7,800 |
| Net margin | 13.41% | 21.94% | 19.69% | 21.01% | 20.81% | 21.39% | 22.1% |
| EPS 2 | 79.45 | 132.3 | 129.5 | 158.0 | 171.6 | 196.3 | 226.8 |
| Free Cash Flow 1 | 4,481 | - | - | 6,239 | 7,144 | 8,139 | 9,327 |
| FCF margin | 24.51% | - | - | 24.23% | 25.2% | 25.8% | 26.42% |
| FCF Conversion (EBITDA) | - | - | - | 72.57% | 71.44% | 70.77% | 69.6% |
| FCF Conversion (Net income) | 182.75% | - | - | 115.3% | 121.08% | 120.58% | 119.58% |
| Dividend per Share 2 | 24.00 | 42.60 | 43.10 | 78.70 | 84.00 | 96.50 | 112.0 |
| Announcement Date | 4/13/21 | 4/13/22 | 4/13/23 | 4/11/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,652 | 5,184 | 5,723 | 11,377 | 5,642 | 6,921 | 13,498 | 6,186 | 6,068 | 7,120 | 6,870 | 6,990 | 6,740 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,923 | 1,735 | 1,935 | 3,728 | 1,505 | 2,578 | 4,720 | 1,535 | 1,054 | 2,414 | 2,210 | 1,890 | 1,270 |
| Operating Margin | 30.28% | 33.47% | 33.81% | 32.77% | 26.67% | 37.25% | 34.97% | 24.81% | 17.37% | 33.9% | 32.17% | 27.04% | 18.84% |
| Earnings before Tax (EBT) 1 | 2,881 | 1,704 | 1,908 | 3,698 | 1,462 | 2,551 | 4,713 | 1,537 | 1,055 | 2,406 | 2,210 | 1,890 | 1,270 |
| Net income 1 | 2,126 | 1,255 | 1,447 | 2,800 | 1,107 | 1,837 | 3,395 | 1,104 | 911.9 | 1,749 | 1,590 | 1,370 | 950 |
| Net margin | 22.03% | 24.21% | 25.28% | 24.61% | 19.62% | 26.54% | 25.15% | 17.85% | 15.03% | 24.56% | 23.14% | 19.6% | 14.09% |
| EPS | 66.47 | 37.31 | 42.68 | 82.56 | 32.58 | 53.85 | 99.40 | 32.20 | - | 50.80 | - | - | - |
| Dividend per Share | 20.60 | - | - | 21.30 | - | - | 33.50 | - | - | - | - | - | - |
| Announcement Date | 10/12/21 | 1/13/22 | 7/13/22 | 10/12/22 | 1/12/23 | 7/13/23 | 10/12/23 | 1/12/24 | 4/11/24 | 7/11/24 | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | 10,991 | 5,172 | 1,036 | - | - | - | - |
| Net Cash position | - | - | - | 3,045 | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6873 x | 0.1393 x | - | - | - | - |
| Free Cash Flow 1 | 4,481 | - | - | 6,239 | 7,144 | 8,139 | 9,327 |
| ROE (net income / shareholders' equity) | 10% | 15.5% | 13.5% | 14.7% | 14.8% | 16.1% | 17.5% |
| ROA (Net income/ Total Assets) | - | 10.3% | 9.65% | 11.4% | - | - | - |
| Assets 1 | - | 42,278 | 45,613 | 47,602 | - | - | - |
| Book Value Per Share 2 | 836.0 | 902.0 | 1,012 | 1,136 | 1,188 | 1,288 | 1,403 |
| Cash Flow per Share | 180.0 | 179.0 | 173.0 | 205.0 | - | - | - |
| Capex 1 | 471 | 570 | 648 | 1,079 | 1,200 | 1,300 | 1,400 |
| Capex / Sales | 2.58% | 2.87% | 2.9% | 4.19% | 4.23% | 4.12% | 3.97% |
| Announcement Date | 4/13/21 | 4/13/22 | 4/13/23 | 4/11/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,673
JPY
Average target price
5,400
JPY
Spread / Average Target
+102.02%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.46% | 583M | |
| +35.70% | 394B | |
| +34.61% | 237B | |
| +8.69% | 158B | |
| +27.54% | 64.98B | |
| +36.60% | 39.29B | |
| +155.10% | 28.58B | |
| -18.72% | 24.05B | |
| +28.01% | 21.89B | |
| +7.69% | 13.99B |
- Stock Market
- Equities
- 4432 Stock
- Financials WingArc1st Inc.
