Stock 9793 DAISEKI CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daiseki Co.,Ltd.

Equities

9793

JP3485600005

Environmental Services & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-04 EDT 		5-day change 1st Jan Change
3,765 JPY +1.07% Intraday chart for Daiseki Co.,Ltd. -0.53% -3.83%
05-07 Tranche Update on Daiseki Co.,Ltd.'s Equity Buyback Plan announced on April 22, 2024. CI
05-02 Daiseki Co.,Ltd.'s Equity Buyback announced on April 22, 2024, has closed with 300,000 shares, representing 0.61% for ¥900.03 million. CI

Valuation

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 110,540 142,762 236,157 202,205 193,427 178,739 - -
Enterprise Value (EV) 1 84,881 112,614 204,862 177,648 169,980 156,313 155,144 153,451
P/E ratio 15.7 x 21.9 x 28.5 x 23.5 x 20.5 x 19.5 x 18.1 x 16.9 x
Yield 2.17% 1.68% 1.28% 1.47% 1.66% 1.83% 2.04% 2.24%
Capitalization / Revenue 2.04 x 2.77 x 4.15 x 3.45 x 2.79 x 2.66 x 2.49 x 2.36 x
EV / Revenue 1.57 x 2.19 x 3.6 x 3.03 x 2.46 x 2.33 x 2.17 x 2.03 x
EV / EBITDA 6.59 x 8.87 x 13.3 x 11.7 x 9.55 x 8.65 x 7.94 x 7.43 x
EV / FCF -36.4 x 10.5 x 26 x 110 x 30.7 x 40.1 x 20.8 x 17.6 x
FCF Yield -2.75% 9.56% 3.84% 0.91% 3.26% 2.49% 4.82% 5.68%
Price to Book 1.58 x 1.93 x 3.11 x 2.64 x 2.4 x 2.12 x 2 x 1.91 x
Nbr of stocks (in thousands) 51,334 51,369 50,569 49,378 48,784 47,984 - -
Reference price 2 2,153 2,779 4,670 4,095 3,965 3,725 3,725 3,725
Announcement Date 4/3/20 4/5/21 4/5/22 4/5/23 4/4/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 54,088 51,530 56,867 58,572 69,216 67,207 71,650 75,579
EBITDA 1 12,888 12,692 15,400 15,177 17,800 18,071 19,527 20,646
EBIT 1 10,865 10,242 12,940 12,711 14,814 14,505 15,816 16,694
Operating Margin 20.09% 19.88% 22.75% 21.7% 21.4% 21.58% 22.07% 22.09%
Earnings before Tax (EBT) 1 10,850 10,066 13,037 13,011 15,201 14,661 16,007 16,886
Net income 1 7,044 6,521 8,376 8,666 9,465 9,133 9,969 10,510
Net margin 13.02% 12.65% 14.73% 14.8% 13.67% 13.59% 13.91% 13.91%
EPS 2 137.2 127.0 164.0 174.2 193.1 190.9 205.6 221.0
Free Cash Flow 1 -2,331 10,765 7,872 1,619 5,540 3,900 7,475 8,712
FCF margin -4.31% 20.89% 13.84% 2.76% 8% 5.8% 10.43% 11.53%
FCF Conversion (EBITDA) - 84.82% 51.12% 10.67% 31.12% 21.58% 38.28% 42.2%
FCF Conversion (Net income) - 165.08% 93.98% 18.68% 58.53% 42.7% 74.98% 82.9%
Dividend per Share 2 46.67 46.67 60.00 60.00 66.00 68.33 75.83 83.40
Announcement Date 4/3/20 4/5/21 4/5/22 4/5/23 4/4/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S2 2021 S1 2021 S2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 S1 2025 Q3 2025 Q4 2025 S2 2026 Q1
Net sales 1 27,196 25,873 25,657 29,041 14,379 13,447 27,826 13,750 14,619 28,369 15,654 14,549 30,203 17,874 17,892 35,766 17,849 15,601 33,450 16,703 16,493 32,851 17,333 16,916 34,400 18,000
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 5,394 4,990 5,252 6,829 3,274 2,837 6,111 3,144 3,101 6,245 3,580 2,886 6,466 3,935 3,817 7,752 4,192 2,870 7,062 3,906 3,518 7,100 3,905 3,488 7,700 4,000
Operating Margin 19.83% 19.29% 20.47% 23.52% 22.77% 21.1% 21.96% 22.87% 21.21% 22.01% 22.87% 19.84% 21.41% 22.02% 21.33% 21.67% 23.49% 18.4% 21.11% 23.39% 21.33% 21.61% 22.53% 20.62% 22.38% 22.22%
Earnings before Tax (EBT) 1 5,314 4,791 5,275 6,888 3,286 2,863 6,149 3,280 3,205 6,485 3,612 2,914 6,526 4,052 3,871 7,923 4,225 3,053 7,278 4,194 3,440 7,400 4,271 3,229 7,700 3,900
Net income 1 3,480 3,134 3,387 4,318 2,091 1,967 4,058 2,213 2,118 4,331 2,316 2,019 4,335 2,431 2,349 4,780 2,618 2,067 4,685 2,687 2,056 4,500 2,649 2,001 4,700 2,500
Net margin 12.8% 12.11% 13.2% 14.87% 14.54% 14.63% 14.58% 16.09% 14.49% 15.27% 14.79% 13.88% 14.35% 13.6% 13.13% 13.36% 14.67% 13.25% 14.01% 16.09% 12.47% 13.7% 15.28% 11.83% 13.66% 13.89%
EPS - 61.05 - 84.06 41.03 - - 43.98 - 86.53 46.77 - - 49.30 - 97.15 53.51 - - 55.55 - - - - - -
Dividend per Share - 23.33 - 28.00 - - - - - 30.00 - - - - - 30.00 - - - - - - - - - -
Announcement Date 4/3/20 10/1/20 4/5/21 10/1/21 1/5/22 4/5/22 4/5/22 6/30/22 10/3/22 10/3/22 1/5/23 4/5/23 4/5/23 6/30/23 10/2/23 10/2/23 1/5/24 4/4/24 4/4/24 7/1/24 - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 25,659 30,148 31,295 24,557 23,447 22,426 23,595 25,288
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -2,331 10,765 7,872 1,619 5,540 3,900 7,475 8,712
ROE (net income / shareholders' equity) 10.4% 9% 11.1% 11.3% 12% 11.3% 11.9% 12.7%
ROA (Net income/ Total Assets) 12.4% 11.1% 13.5% 13.1% 14.8% 9.97% 10.6% 11.9%
Assets 1 56,727 58,748 62,261 66,159 63,945 91,640 94,050 88,319
Book Value Per Share 2 1,364 1,440 1,502 1,549 1,652 1,756 1,863 1,951
Cash Flow per Share 175.0 173.0 211.0 222.0 253.0 - - -
Capex 1 10,819 2,655 3,337 6,130 8,252 7,448 6,000 6,000
Capex / Sales 20% 5.15% 5.87% 10.47% 11.92% 11.08% 8.37% 7.94%
Announcement Date 4/3/20 4/5/21 4/5/22 4/5/23 4/4/24 - - -
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

Ratings for Daiseki Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
3,725 JPY
Average target price
4,340 JPY
Spread / Average Target
+16.51%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Waste Management, Disposal & Recycling Services

1st Jan change Capi.
DAISEKI CO.,LTD. Stock Daiseki Co.,Ltd.
-3.83% 1.11B
WASTE CONNECTIONS, INC. Stock Waste Connections, Inc.
+18.93% 45.79B
GFL ENVIRONMENTAL INC. Stock GFL Environmental Inc.
+17.02% 14.85B
CASELLA WASTE SYSTEMS, INC. Stock Casella Waste Systems, Inc.
+14.66% 5.69B
STERICYCLE, INC. Stock Stericycle, Inc.
+17.88% 5.42B
CLEANAWAY WASTE MANAGEMENT LIMITED Stock Cleanaway Waste Management Limited
+1.86% 4.07B
GRANDBLUE ENVIRONMENT CO., LTD. Stock Grandblue Environment Co., Ltd.
+25.22% 2.43B
ZHEFU HOLDING GROUP CO., LTD. Stock Zhefu Holding Group Co., Ltd.
-17.06% 2B
CHINA CONCH VENTURE HOLDINGS LIMITED Stock China Conch Venture Holdings Limited
+26.08% 1.92B
CHINA TIANYING INC. Stock China Tianying Inc.
-6.88% 1.51B
Waste Management, Disposal & Recycling Services
  1. Stock Market
  2. Equities
  3. 9793 Stock
  4. Financials Daiseki Co.,Ltd.