Financials Iyogin Holdings,Inc.

Equities

5830

JP3149700001

Banks

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-05-10 EDT			5-day change	1st Jan Change
1,244 ^JPY	+2.01%		+2.85%	+31.39%

05-10	Iyogin Holdings,Inc. announces an Equity Buyback for 6,000,000 shares, representing 1.91% for ¥5,000 million.	CI
05-10	Iyogin Holdings,Inc. authorizes a Buyback Plan.	CI

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	185,453	173,154	210,269	190,088	233,735	376,976	-	-
Enterprise Value (EV) ¹	185,453	173,154	210,269	190,088	233,735	355,318	376,976	376,976
P/E ratio	10 x	9.15 x	11.6 x	7.2 x	8.44 x	9.1 x	10.5 x	9.93 x
Yield	2.39%	2.56%	2.11%	2.67%	1.2%	2.56%	2.69%	3.01%
Capitalization / Revenue	1.47 x	1.37 x	1.68 x	1.42 x	1.35 x	1.84 x	2.06 x	1.97 x
EV / Revenue	1.47 x	1.37 x	1.68 x	1.42 x	1.35 x	1.84 x	2.06 x	1.97 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	0.3 x	0.27 x	0.29 x	0.26 x	0.31 x	0.42 x	0.46 x	0.44 x
Nbr of stocks (in thousands)	316,473	316,553	316,671	316,813	310,817	302,914	-	-
Reference price ²	586.0	547.0	664.0	600.0	752.0	1,244	1,244	1,244
Announcement Date	19-05-10	20-05-11	21-05-14	22-05-13	23-05-12	24-05-10	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	126,286	126,506	124,817	133,971	172,954	192,758	182,700	191,000
EBITDA	-	-	-	-	-	-	-	-
EBIT	29,801	33,243	-	42,498	-	-	-	-
Operating Margin	23.6%	26.28%	-	31.72%	-	-	-	-
Earnings before Tax (EBT)	28,129	28,392	25,799	37,776	40,497	58,069	43,800	49,000
Net income ¹	18,527	18,922	18,088	26,417	27,899	39,464	35,600	37,000
Net margin	14.67%	14.96%	14.49%	19.72%	16.13%	20.47%	19.49%	19.37%
EPS ²	58.54	59.77	57.12	83.39	89.13	128.9	118.4	125.3
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	14.00	14.00	14.00	16.00	9.000	30.00	33.50	37.50
Announcement Date	19-05-10	20-05-11	21-05-14	22-05-13	23-05-12	24-05-10	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2021 S1	2022 S1	2022 Q3	2023 Q1	2023 S1	2024 Q1	2024 S1	2024 Q3
Net sales ¹	64,203	63,705	70,625	34,819	51,173	86,212	50,359	99,762	45,663
EBITDA	-	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-	-
Operating Margin	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	16,271	19,924	21,105	15,432	23,450	28,793	19,259	37,277	11,679
Net income ¹	11,039	13,997	14,867	10,756	16,429	19,877	13,566	24,733	8,227
Net margin	17.19%	21.97%	21.05%	30.89%	32.1%	23.06%	26.94%	24.79%	18.02%
EPS ²	34.88	44.20	-	33.95	52.00	63.27	44.13	80.46	26.86
Dividend per Share	7.000	7.000	-	-	-	8.000	-	10.00	-
Announcement Date	19-11-08	20-11-06	21-11-12	22-02-09	22-08-12	22-11-11	23-08-10	23-11-10	24-02-08

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	3%	3%	2.6%	3.6%	3.8%	4.9%	4.2%	4.53%
ROA (Net income/ Total Assets)	0.4%	0.39%	0.32%	0.45%	0.33%	0.66%	0.5%	0.5%
Assets ¹	4,610,197	4,812,432	5,648,617	5,905,088	8,550,107	5,998,936	7,120,000	7,400,000
Book Value Per Share ²	1,976	2,052	2,313	2,287	2,462	2,782	2,679	2,806
Cash Flow per Share	-	-	-	-	-	150.0	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	19-05-10	20-05-11	21-05-14	22-05-13	23-05-12	24-05-10	-	-

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 Iyogin Holdings,Inc.

Trading Rating

Investor Rating

ESG Refinitiv

C-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

1,244 JPY

Average target price

1,165 JPY

Spread / Average Target

-6.39%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

	1st Jan change	Capi.
IYOGIN HOLDINGS,INC.	+31.39%	2.42B
JPMORGAN CHASE & CO.	+16.85%	571B
BANK OF AMERICA CORPORATION	+14.20%	301B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	+18.59%	252B
WELLS FARGO & COMPANY	+25.74%	216B
CHINA CONSTRUCTION BANK CORPORATION	+21.29%	183B
BANK OF CHINA LIMITED	+25.50%	170B
HSBC HOLDINGS PLC	+9.52%	162B
ROYAL BANK OF CANADA	+5.28%	146B
HDFC BANK LIMITED	-15.88%	131B

Other Banks