Projected Income Statement: TRANSACTION CO.,Ltd.

Forecast Balance Sheet: TRANSACTION CO.,Ltd.

Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -4,648 -4,005 -6,102 -5,222 -6,176 - - -
Change - 13.83% -52.36% 14.42% -18.27% - - -
Announcement Date 10/14/21 10/13/22 10/12/23 10/15/24 10/15/25 - - -
Estimates

Cash Flow Forecast: TRANSACTION CO.,Ltd.

Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 68.32 78.96 242.2 798.6 302.2 700 700 700
Change - 15.58% 206.75% 229.7% -62.16% 131.63% 0% 0%
Free Cash Flow (FCF) 1 - - - - 3,945 - - -
Change - - - - - -100% - -
Announcement Date 10/14/21 10/13/22 10/12/23 10/15/24 10/15/25 - - -
1JPY in Million
Estimates

Forecast Financial Ratios: TRANSACTION CO.,Ltd.

Fiscal Period: August 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 16.45% 17.68% 20.29% 20.89% 20.79% 20.79% 20% 20.94%
EBT Margin (%) - 16.7% 18.09% 20.91% 22.47% 22.26% - - -
Net margin (%) - 12.01% 12.01% 14.4% 15.03% 14.86% 14.19% 13.71% 14.14%
FCF margin (%) - - - - - 14.37% - - -
FCF / Net Income (%) - - - - - 96.73% - - -

Profitability

         
ROA - 20.8% 21.27% 25.7% 26.21% 26.07% 24.5% 24.2% 24.7%
ROE - 19.5% 17.8% 22.34% 21.89% 21.6% 19.4% 19.1% 19.1%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 0.4% 0.43% 1.06% 3.19% 1.1% 2.31% 2% 1.83%
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - 7.66% - - -

Items per share

         
Cash flow per share 1 - 39.6 39.74 59.06 67.73 74.98 83.1 92.8 104.3
Change - - 0.35% 48.65% 14.67% 10.7% 10.83% 11.67% 12.39%
Dividend per Share 1 - 11 12.5 17.5 19.5 28.5 31 34 38
Change - - 13.64% 40% 11.43% 46.15% 8.77% 9.68% 11.76%
Book Value Per Share 1 - 194.6 229.4 278.7 314.6 348.2 - - -
Change - - 17.92% 21.48% 12.9% 10.65% - - -
EPS 1 - 35.36 37.72 56.75 64.7 70.87 76 84.9 95.5
Change - - 6.68% 50.47% 14.01% 9.54% 7.24% 11.71% 12.49%
Nbr of stocks (in thousands) - 58,209 58,209 58,257 58,118 56,479 56,543 56,543 56,543
Announcement Date - 10/14/21 10/13/22 10/12/23 10/15/24 10/15/25 - - -
1JPY
Estimates
2026 *2027 *
P/E ratio 15.1x 13.5x
PBR - -
EV / Sales 2.14x 1.85x
Yield 2.71% 2.97%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 7818 Stock
  4. Financials TRANSACTION CO.,Ltd.