WEDS CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 656 JPY | -0.76% |
|
-0.91% | +6.15% |
| 01-13 | New Zealand ex-Prime Minster Jacinda Ardern weds longtime partner | RE |
| 2023 | Fresh Eurostar cancellations cause misery for New Year travellers | AN |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,071 | 9,847 | 7,121 | 8,516 | 7,618 | 10,505 |
| Enterprise Value (EV) 1 | 11,589 | 7,859 | 4,351 | 5,454 | 4,454 | 5,630 |
| P/E ratio | 9.5 x | 29.4 x | 8.45 x | 8.52 x | 8.83 x | 5.96 x |
| Yield | 3.19% | 4.56% | 5.63% | 3.77% | 4.21% | 4.58% |
| Capitalization / Revenue | 0.45 x | 0.3 x | 0.24 x | 0.28 x | 0.22 x | 0.29 x |
| EV / Revenue | 0.4 x | 0.24 x | 0.14 x | 0.18 x | 0.13 x | 0.15 x |
| EV / EBITDA | 5.81 x | 3.78 x | 2.71 x | 2.94 x | 2.41 x | 1.93 x |
| EV / FCF | 9.52 x | 27.8 x | 5.19 x | 9.26 x | 11.2 x | 2.68 x |
| FCF Yield | 10.5% | 3.59% | 19.3% | 10.8% | 8.94% | 37.4% |
| Price to Book | 1.09 x | 0.8 x | 0.56 x | 0.64 x | 0.55 x | 0.7 x |
| Nbr of stocks (in thousands) | 16,038 | 16,038 | 16,038 | 16,038 | 16,038 | 16,038 |
| Reference price 2 | 815.0 | 614.0 | 444.0 | 531.0 | 475.0 | 655.0 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/24/20 | 6/24/21 | 6/28/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 28,780 | 32,533 | 30,108 | 30,867 | 34,772 | 36,497 |
| EBITDA 1 | 1,995 | 2,079 | 1,607 | 1,855 | 1,852 | 2,921 |
| EBIT 1 | 1,743 | 1,700 | 1,311 | 1,550 | 1,459 | 2,585 |
| Operating Margin | 6.06% | 5.23% | 4.35% | 5.02% | 4.2% | 7.08% |
| Earnings before Tax (EBT) 1 | 2,012 | 832 | 1,449 | 1,602 | 1,501 | 2,738 |
| Net income 1 | 1,376 | 335 | 843 | 1,000 | 863 | 1,763 |
| Net margin | 4.78% | 1.03% | 2.8% | 3.24% | 2.48% | 4.83% |
| EPS 2 | 85.80 | 20.89 | 52.56 | 62.35 | 53.81 | 109.9 |
| Free Cash Flow 1 | 1,218 | 282.4 | 839.1 | 589 | 398.1 | 2,104 |
| FCF margin | 4.23% | 0.87% | 2.79% | 1.91% | 1.14% | 5.77% |
| FCF Conversion (EBITDA) | 61.05% | 13.58% | 52.22% | 31.75% | 21.5% | 72.05% |
| FCF Conversion (Net income) | 88.51% | 84.29% | 99.54% | 58.9% | 46.13% | 119.37% |
| Dividend per Share 2 | 26.00 | 28.00 | 25.00 | 20.00 | 20.00 | 30.00 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/24/20 | 6/24/21 | 6/28/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,660 | 12,502 | 13,998 | 13,160 | 6,899 | 15,646 | 13,524 | 6,729 | 14,612 | 13,093 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 451 | 188 | 373 | 884 | 154 | 670 | 1,493 | 147 | 396 | 1,357 |
| Operating Margin | 3.3% | 1.5% | 2.66% | 6.72% | 2.23% | 4.28% | 11.04% | 2.18% | 2.71% | 10.36% |
| Earnings before Tax (EBT) 1 | 558 | 228 | 376 | 887 | 210 | 741 | 1,639 | 168 | 587 | 1,546 |
| Net income 1 | 300 | 112 | 227 | 541 | 129 | 456 | 1,082 | 90 | 326 | 1,013 |
| Net margin | 2.2% | 0.9% | 1.62% | 4.11% | 1.87% | 2.91% | 8% | 1.34% | 2.23% | 7.74% |
| EPS 2 | 18.74 | 7.030 | 14.19 | 33.71 | 8.090 | 28.49 | 67.41 | 5.660 | 20.37 | 63.14 |
| Dividend per Share | 10.00 | 10.00 | 10.00 | - | - | 10.00 | - | - | 10.00 | - |
| Announcement Date | 10/28/19 | 10/27/20 | 10/28/21 | 1/28/22 | 7/28/22 | 10/27/22 | 1/30/23 | 7/28/23 | 10/27/23 | 1/30/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,482 | 1,988 | 2,770 | 3,062 | 3,164 | 4,875 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,218 | 282 | 839 | 589 | 398 | 2,105 |
| ROE (net income / shareholders' equity) | 11.3% | 3.49% | 6.97% | 7.42% | 6.43% | 11.9% |
| ROA (Net income/ Total Assets) | 5.99% | 5.45% | 4.12% | 4.59% | 4.14% | 6.96% |
| Assets 1 | 22,972 | 6,145 | 20,473 | 21,785 | 20,829 | 25,344 |
| Book Value Per Share 2 | 750.0 | 766.0 | 790.0 | 834.0 | 864.0 | 942.0 |
| Cash Flow per Share 2 | 161.0 | 155.0 | 306.0 | 315.0 | 312.0 | 411.0 |
| Capex 1 | 99 | 536 | 806 | 1,448 | 139 | 52 |
| Capex / Sales | 0.34% | 1.65% | 2.68% | 4.69% | 0.4% | 0.14% |
| Announcement Date | 6/27/18 | 6/26/19 | 6/24/20 | 6/24/21 | 6/28/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.15% | 67.67M | |
| +11.92% | 21.67B | |
| +12.30% | 4.2B | |
| -11.26% | 1.93B | |
| -.--% | 1.58B | |
| -16.06% | 1.05B | |
| -7.51% | 811M | |
| +30.61% | 619M | |
| +14.96% | 610M | |
| +30.59% | 585M |
- Stock Market
- Equities
- 7551 Stock
- Financials Weds Co., Ltd.