AUTOBACS SEVEN CO., LTD. Financials Autobacs Seven Co., Ltd.
Equities
9832
JP3172500005
Auto Vehicles, Parts & Service Retailers
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,572 JPY | -1.07% |
|
-1.38% | +0.77% |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 151,816 | 99,495 | 119,795 | 104,821 | 112,635 | 122,554 | - | - |
| Enterprise Value (EV) 1 | 126,128 | 78,564 | 93,520 | 90,783 | 100,258 | 122,554 | 122,554 | 122,554 |
| P/E ratio | 27.6 x | 26.5 x | 17 x | 15.1 x | 15.6 x | 14.3 x | 18.6 x | 17.3 x |
| Yield | 3.26% | 4.82% | 4% | 4.46% | 4.15% | 3.82% | 3.82% | 3.82% |
| Capitalization / Revenue | 0.71 x | 0.45 x | 0.54 x | 0.46 x | 0.48 x | 0.54 x | 0.53 x | 0.52 x |
| EV / Revenue | 0.71 x | 0.45 x | 0.54 x | 0.46 x | 0.48 x | 0.54 x | 0.53 x | 0.52 x |
| EV / EBITDA | 12,873,400 x | 8,122,013 x | 8,132,189 x | - | - | - | - | - |
| EV / FCF | -887,812,870 x | 13,868,784 x | 9,098,145 x | -178,267,015 x | 32,135,646 x | - | - | - |
| FCF Yield | -0% | 0% | 0% | -0% | 0% | - | - | - |
| Price to Book | 1.21 x | 0.83 x | 0.97 x | 0.86 x | 0.89 x | - | - | - |
| Nbr of stocks (in thousands) | 82,509 | 79,851 | 79,864 | 77,934 | 77,948 | 77,960 | - | - |
| Reference price 2 | 1,840 | 1,246 | 1,500 | 1,345 | 1,445 | 1,572 | 1,572 | 1,572 |
| Announcement Date | 19-05-08 | 20-05-20 | 21-05-10 | 22-05-10 | 23-05-09 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 213,840 | 221,400 | 220,449 | 228,586 | 236,235 | 229,000 | 231,400 | 234,200 |
| EBITDA | 11,793 | 12,250 | 14,731 | - | - | - | - | - |
| EBIT 1 | 7,478 | 7,585 | 10,577 | 11,552 | 11,722 | 10,000 | 11,000 | 11,800 |
| Operating Margin | 3.5% | 3.43% | 4.8% | 5.05% | 4.96% | 4.37% | 4.75% | 5.04% |
| Earnings before Tax (EBT) | 7,754 | 5,905 | 10,801 | 11,008 | 11,854 | - | - | - |
| Net income 1 | 5,485 | 3,764 | 7,050 | 7,010 | 7,239 | 8,600 | 6,600 | 7,100 |
| Net margin | 2.57% | 1.7% | 3.2% | 3.07% | 3.06% | 3.76% | 2.85% | 3.03% |
| EPS 2 | 66.58 | 47.10 | 88.28 | 89.17 | 92.87 | 110.3 | 84.70 | 91.10 |
| Free Cash Flow | -171 | 7,174 | 13,167 | -588 | 3,505 | - | - | - |
| FCF margin | -0.08% | 3.24% | 5.97% | -0.26% | 1.48% | - | - | - |
| FCF Conversion (EBITDA) | - | 58.56% | 89.38% | - | - | - | - | - |
| FCF Conversion (Net income) | - | 190.6% | 186.77% | - | 48.42% | - | - | - |
| Dividend per Share 2 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Announcement Date | 19-05-08 | 20-05-20 | 21-05-10 | 22-05-10 | 23-05-09 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 111,029 | 99,714 | 103,551 | 68,386 | 52,853 | 107,096 | 71,045 | 57,668 | 111,880 | 67,757 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 4,447 | 3,583 | 2,914 | 5,890 | 1,564 | 3,504 | 6,307 | 2,031 | 3,452 | 5,539 |
| Operating Margin | 4.01% | 3.59% | 2.81% | 8.61% | 2.96% | 3.27% | 8.88% | 3.52% | 3.09% | 8.17% |
| Earnings before Tax (EBT) 1 | 4,315 | 3,809 | 3,083 | 6,360 | 2,712 | 4,892 | 6,154 | 2,050 | 7,280 | 5,912 |
| Net income 1 | 2,831 | 2,363 | 1,888 | 4,270 | 1,755 | 3,149 | 3,889 | 1,345 | 5,139 | 3,967 |
| Net margin | 2.55% | 2.37% | 1.82% | 6.24% | 3.32% | 2.94% | 5.47% | 2.33% | 4.59% | 5.85% |
| EPS 2 | 35.40 | 29.60 | 23.82 | 54.29 | 22.52 | 40.41 | 49.89 | 17.26 | 65.93 | 50.89 |
| Dividend per Share | 30.00 | 30.00 | 30.00 | - | - | 30.00 | - | - | 30.00 | - |
| Announcement Date | 19-10-30 | 20-10-30 | 21-10-29 | 22-01-31 | 22-07-29 | 22-10-31 | 23-01-31 | 23-07-31 | 23-10-31 | 24-01-31 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 25,688 | 20,931 | 26,275 | 14,038 | 12,377 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -171 | 7,174 | 13,167 | -588 | 3,505 | - | - | - |
| ROE (net income / shareholders' equity) | 4.4% | 3.1% | 5.8% | 5.7% | 5.8% | 6.7% | 5% | - |
| ROA (Net income/ Total Assets) | 4.45% | 4.55% | 6.22% | 5.95% | 6.02% | - | - | - |
| Assets 1 | 123,299 | 82,713 | 113,336 | 117,755 | 120,161 | - | - | - |
| Book Value Per Share | 1,527 | 1,493 | 1,542 | 1,572 | 1,624 | - | - | - |
| Cash Flow per Share | 112.0 | 102.0 | 137.0 | 142.0 | 148.0 | - | - | - |
| Capex | 4,618 | 3,429 | 3,996 | 6,300 | 7,182 | - | - | - |
| Capex / Sales | 2.16% | 1.55% | 1.81% | 2.76% | 3.04% | - | - | - |
| Announcement Date | 19-05-08 | 20-05-20 | 21-05-10 | 22-05-10 | 23-05-09 | - | - | - |
1JPY in Million
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
B-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.77% | 802M | |
| +6.62% | 59.75B | |
| +25.04% | 4.55B | |
| +5.85% | 600M | |
| +11.72% | 411M | |
| -59.49% | 72.51M |
- Stock Market
- Equities
- 9832 Stock
- Financials Autobacs Seven Co., Ltd.