SHINTO HOLDINGS, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131 JPY | +3.97% |
|
+12.17% | +98.46% |
| 04-18 | SHINTO Holdings, Inc. agreed to acquire 50.1% stake in Kitayama Co.,Ltd. from Satoshi Kitayama. | CI |
| 2023 | Dogs don kimonos, receive blessings in place of children in aging Japan | RE |
Valuation
| Fiscal Period: Januari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,943 | 2,574 | 1,893 | 1,477 | 2,744 | 2,297 |
| Enterprise Value (EV) 1 | 2,004 | 2,335 | 2,134 | 1,419 | 2,589 | 2,360 |
| P/E ratio | -4.66 x | -6.65 x | -9.03 x | 22.7 x | -11.4 x | -5.83 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.23 x | 2.91 x | 2.66 x | 0.31 x | 0.68 x | 0.37 x |
| EV / Revenue | 1.27 x | 2.64 x | 3 x | 0.3 x | 0.64 x | 0.38 x |
| EV / EBITDA | -6.22 x | -8.05 x | -16 x | 15.4 x | -14.8 x | -9.75 x |
| EV / FCF | -2.54 x | -191 x | -4.04 x | 89.4 x | -7.21 x | -15.1 x |
| FCF Yield | -39.4% | -0.52% | -24.7% | 1.12% | -13.9% | -6.6% |
| Price to Book | 8.91 x | 7.75 x | 3.11 x | 1.65 x | 2.26 x | 2.8 x |
| Nbr of stocks (in thousands) | 13,779 | 17,389 | 22,812 | 25,920 | 31,908 | 31,908 |
| Reference price 2 | 141.0 | 148.0 | 83.00 | 57.00 | 86.00 | 72.00 |
| Announcement Date | 19-05-07 | 20-04-28 | 21-04-28 | 22-04-28 | 23-04-28 | 24-04-26 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Januari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,575 | 885 | 711 | 4,769 | 4,019 | 6,293 |
| EBITDA 1 | -322 | -290 | -133 | 92 | -175 | -242 |
| EBIT 1 | -324 | -296 | -136 | 46 | -218 | -291 |
| Operating Margin | -20.57% | -33.45% | -19.13% | 0.96% | -5.42% | -4.62% |
| Earnings before Tax (EBT) 1 | -384 | -326 | -164 | 79 | -205 | -396 |
| Net income 1 | -385 | -327 | -164 | 64 | -212 | -394 |
| Net margin | -24.44% | -36.95% | -23.07% | 1.34% | -5.27% | -6.26% |
| EPS 2 | -30.25 | -22.24 | -9.191 | 2.513 | -7.553 | -12.35 |
| Free Cash Flow 1 | -790.1 | -12.25 | -527.8 | 15.88 | -359.1 | -155.9 |
| FCF margin | -50.17% | -1.38% | -74.23% | 0.33% | -8.94% | -2.48% |
| FCF Conversion (EBITDA) | - | - | - | 17.26% | - | - |
| FCF Conversion (Net income) | - | - | - | 24.8% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-05-07 | 20-04-28 | 21-04-28 | 22-04-28 | 23-04-28 | 24-04-26 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period: Januari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 61 | - | 241 | - | - | 63 |
| Net Cash position 1 | - | 239 | - | 58 | 155 | - |
| Leverage (Debt/EBITDA) | -0.1894 x | - | -1.812 x | - | - | -0.2603 x |
| Free Cash Flow 1 | -790 | -12.3 | -528 | 15.9 | -359 | -156 |
| ROE (net income / shareholders' equity) | -231% | -119% | -34.9% | 8.57% | -19.4% | -37.7% |
| ROA (Net income/ Total Assets) | -27% | -19.6% | -7.28% | 2.04% | -7.97% | -10.7% |
| Assets 1 | 1,428 | 1,665 | 2,254 | 3,130 | 2,661 | 3,690 |
| Book Value Per Share 2 | 15.80 | 19.10 | 26.70 | 34.60 | 38.10 | 25.70 |
| Cash Flow per Share 2 | 12.20 | 17.70 | 5.520 | 10.90 | 13.30 | 5.640 |
| Capex 1 | 5 | 5 | - | 13 | 28 | 27 |
| Capex / Sales | 0.32% | 0.56% | - | 0.27% | 0.7% | 0.43% |
| Announcement Date | 19-05-07 | 20-04-28 | 21-04-28 | 22-04-28 | 23-04-28 | 24-04-26 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +98.46% | 25.89M | |
| -11.32% | 757M | |
| +21.10% | 408M | |
| +165.40% | 263M | |
| -26.78% | 281M | |
| 0.00% | 153M | |
| +16.26% | 139M | |
| -36.26% | 114M | |
| +28.70% | 107M | |
| +23.40% | 79.96M |
- Stock Market
- Equities
- 2776 Stock
- Financials SHINTO Holdings, Inc.
