Financials Nihon M&A Center Holdings Inc.

Equities

2127

JP3689050007

Business Support Services

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-05-02 EDT			5-day change	1st Jan Change
763.1 ^JPY	-1.45%		-11.90%	-1.88%

04-30	Transcript : Nihon M&A Center Holdings Inc., Q4 2024 Earnings Call, Apr 30, 2024
02-23	Nihon M&A Center Holdings Competes 7 Billion Yen Buyback Program Early	MT

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	487,384	481,851	989,282	570,863	325,635	242,027	-	-
Enterprise Value (EV) ¹	474,689	460,372	946,918	523,560	280,060	275,600	200,591	195,957
P/E ratio	55 x	46.7 x	46.1 x	49.9 x	33.1 x	29.9 x	21.1 x	18.3 x
Yield	0.76%	0.88%	0.94%	1.04%	2.34%	2.33%	3.41%	3.51%
Capitalization / Revenue	17.1 x	15.1 x	28.4 x	14.1 x	7.88 x	7.09 x	5.02 x	4.47 x
EV / Revenue	16.7 x	14.4 x	27.2 x	13 x	6.78 x	6.24 x	4.16 x	3.62 x
EV / EBITDA	37.5 x	32.1 x	57.3 x	31.5 x	18 x	17 x	11.5 x	9.87 x
EV / FCF	69.3 x	45.4 x	83.3 x	48.3 x	67.4 x	-35.9 x	18 x	14.4 x
FCF Yield	1.44%	2.2%	1.2%	2.07%	1.48%	-2.79%	5.57%	6.94%
Price to Book	18 x	13.4 x	11.1 x	11.3 x	5.98 x	7.13 x	4.86 x	4.32 x
Nbr of stocks (in thousands)	321,706	326,126	330,532	330,552	330,930	317,163	-	-
Reference price ²	1,515	1,478	2,993	1,727	984.0	763.1	763.1	763.1
Announcement Date	19-04-26	20-05-15	21-04-30	22-04-28	23-04-28	24-04-30	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	28,463	32,009	34,795	40,401	41,315	44,136	48,238	54,160
EBITDA ¹	12,657	14,354	16,527	16,595	15,526	16,242	17,368	19,846
EBIT ¹	12,533	14,247	15,336	16,430	15,298	16,066	17,454	20,097
Operating Margin	44.03%	44.51%	44.08%	40.67%	37.03%	36.4%	36.18%	37.11%
Earnings before Tax (EBT) ¹	12,515	14,681	15,616	16,661	15,472	16,519	17,944	20,881
Net income ¹	8,867	10,273	10,678	11,437	9,842	10,727	11,648	13,400
Net margin	31.15%	32.09%	30.69%	28.31%	23.82%	24.3%	24.15%	24.74%
EPS ²	27.56	31.65	64.92	34.60	29.76	33.04	36.22	41.80
Free Cash Flow ¹	6,853	10,148	11,371	10,830	4,154	-7,677	11,174	13,608
FCF margin	24.08%	31.7%	32.68%	26.81%	10.05%	-17.39%	23.16%	25.13%
FCF Conversion (EBITDA)	54.15%	70.7%	68.8%	65.26%	26.76%	75.24%	64.34%	68.57%
FCF Conversion (Net income)	77.29%	98.78%	106.49%	94.69%	42.21%	114.7%	95.93%	101.56%
Dividend per Share ²	11.50	13.00	28.00	18.00	23.00	23.00	26.00	26.76
Announcement Date	19-04-26	20-05-15	21-04-30	22-04-28	23-04-28	24-04-30	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2021 S1	2021 S2	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4
Net sales ¹	17,696	18,781	17,349	12,021	23,420	10,639	6,128	9,068	11,031	20,099	9,777	11,439	8,246	10,925	19,171	11,976	12,989
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	9,186	9,775	6,633	5,946	11,548	3,741	889	3,616	4,382	7,998	3,117	4,183	1,716	4,388	6,104	5,130	4,832
Operating Margin	51.91%	52.05%	38.23%	49.46%	49.31%	35.16%	14.51%	39.88%	39.72%	39.79%	31.88%	36.57%	20.81%	40.16%	31.84%	42.84%	37.2%
Earnings before Tax (EBT) ¹	9,244	9,901	6,787	-	11,543	3,851	-	3,579	-	7,972	3,073	-	1,640	4,469	6,109	5,568	4,842
Net income ¹	6,337	6,763	-	-	7,821	2,506	-	2,270	-	5,067	2,030	-	925	2,778	3,703	3,603	3,421
Net margin	35.81%	36.01%	-	-	33.39%	23.55%	-	25.03%	-	25.21%	20.76%	-	11.22%	25.43%	19.32%	30.09%	26.34%
EPS ²	19.57	20.65	-	12.30	23.66	7.580	2.830	6.870	8.430	15.33	6.130	8.300	2.820	8.530	11.35	11.09	10.60
Dividend per Share	5.500	6.500	-	-	9.000	-	-	-	-	11.00	-	-	-	-	11.00	-	-
Announcement Date	19-10-30	20-10-30	21-04-30	21-10-29	21-10-29	22-02-14	22-04-28	22-07-29	22-10-28	22-10-28	23-01-27	23-04-28	23-07-28	23-10-27	23-10-27	24-01-30	24-04-30

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	12,695	21,479	42,364	47,303	45,575	37,440	41,436	46,070
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	6,853	10,148	11,371	10,830	4,154	-7,677	11,174	13,608
ROE (net income / shareholders' equity)	36.1%	32.6%	26.6%	24%	18.7%	21.8%	25.4%	20.8%
ROA (Net income/ Total Assets)	37.2%	36.2%	33.1%	20.2%	15.8%	17.2%	20%	15%
Assets ¹	23,834	28,381	32,232	56,512	62,336	62,198	58,145	89,206
Book Value Per Share ²	84.40	110.0	269.0	154.0	164.0	138.0	157.0	177.0
Cash Flow per Share ²	28.00	32.00	65.60	35.00	30.40	33.50	34.20	41.30
Capex ¹	60	166	87.8	255	319	131	109	181
Capex / Sales	0.21%	0.52%	0.25%	0.63%	0.77%	0.3%	0.23%	0.33%
Announcement Date	19-04-26	20-05-15	21-04-30	22-04-28	23-04-28	24-04-30	-	-

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 Nihon M&A Center Holdings Inc.

Trading Rating

Investor Rating

ESG Refinitiv

C+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

763.1 JPY

Average target price

926.2 JPY

Spread / Average Target

+21.38%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Management Consulting Services

	1st Jan change	Capi.
NIHON M&A CENTER HOLDINGS INC.	-1.88%	1.58B
FTI CONSULTING, INC.	+10.46%	7.55B
BAYCURRENT CONSULTING, INC.	-31.57%	3.39B
ICF INTERNATIONAL, INC.	+12.28%	2.78B
SHANGHAI RESEARCH INSTITUTE OF BUILDING SCIENCES GROUP CO., LTD.	-9.37%	1.08B
ANHUI TRANSPORT CONSULTING & DESIGN INSTITUTE CO.,LTD.	+22.25%	841M
FUNAI SOKEN HOLDINGS INCORPORATED	-7.02%	740M
THE HACKETT GROUP, INC.	-1.76%	611M
DARK HORSE TECHNOLOGY GROUP CO., LTD.	-20.62%	526M
STRIKE COMPANY,LIMITED	-16.08%	508M

Management Consulting Services