WINGARC1ST INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,733 JPY | -0.40% |
|
+7.09% | -11.06% |
| 04-12 | WingArc1st Increases Final Dividend to 45.20 Yen | MT |
| 04-11 | WingArc1st Inc. Provides Dividend Guidance for the Fiscal Year Ending February 28, 2025 | CI |
Valuation
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 42,454 | 60,156 | 94,375 | - | - |
| Enterprise Value (EV) 1 | 47,626 | 61,192 | 102,771 | 94,375 | 94,375 |
| P/E ratio | 9.48 x | 13.6 x | 18.9 x | 15.7 x | 14 x |
| Yield | 3.4% | 2.44% | 2.63% | 3.06% | 3.52% |
| Capitalization / Revenue | 2.14 x | 2.69 x | 3.99 x | 3.32 x | 2.94 x |
| EV / Revenue | 2.14 x | 2.69 x | 3.99 x | 3.32 x | 2.94 x |
| EV / EBITDA | 5.64 x | 8.09 x | 12 x | 9.44 x | 8.21 x |
| EV / FCF | - | - | 16.5 x | 13.2 x | 11.6 x |
| FCF Yield | - | - | 6.07% | 7.57% | 8.62% |
| Price to Book | 1.39 x | 1.74 x | 2.63 x | 2.24 x | 2.16 x |
| Nbr of stocks (in thousands) | 33,855 | 34,083 | 34,393 | - | - |
| Reference price 2 | 1,254 | 1,765 | 2,744 | 2,744 | 2,744 |
| Announcement Date | 22-04-13 | 23-04-13 | 24-04-11 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 18,285 | 19,833 | 22,349 | 25,753 | 28,450 | 32,150 |
| EBITDA 1 | - | 7,525 | 7,436 | 8,597 | 10,000 | 11,500 |
| EBIT 1 | 3,207 | 5,986 | 5,945 | 7,309 | 8,300 | 9,550 |
| Operating Margin | 17.54% | 30.18% | 26.6% | 28.38% | 29.17% | 29.7% |
| Earnings before Tax (EBT) 1 | 3,153 | 5,910 | 5,860 | 7,305 | 8,600 | 9,550 |
| Net income 1 | 2,452 | 4,352 | 4,401 | 5,411 | 6,000 | 6,750 |
| Net margin | 13.41% | 21.94% | 19.69% | 21.01% | 21.09% | 21% |
| EPS 2 | 79.45 | 132.3 | 129.5 | 158.0 | 174.5 | 196.4 |
| Free Cash Flow 1 | 4,481 | - | - | 6,239 | 7,144 | 8,139 |
| FCF margin | 24.51% | - | - | 24.23% | 25.11% | 25.32% |
| FCF Conversion (EBITDA) | - | - | - | 72.57% | 71.44% | 70.77% |
| FCF Conversion (Net income) | 182.75% | - | - | 115.3% | 119.07% | 120.58% |
| Dividend per Share 2 | 24.00 | 42.60 | 43.10 | 78.70 | 84.00 | 96.55 |
| Announcement Date | 21-04-13 | 22-04-13 | 23-04-13 | 24-04-11 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,652 | 5,184 | 5,723 | 11,377 | 5,642 | 6,921 | 13,498 | 6,186 | 6,068 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,923 | 1,735 | 1,935 | 3,728 | 1,505 | 2,578 | 4,720 | 1,535 | 1,054 |
| Operating Margin | 30.28% | 33.47% | 33.81% | 32.77% | 26.67% | 37.25% | 34.97% | 24.81% | 17.37% |
| Earnings before Tax (EBT) 1 | 2,881 | 1,704 | 1,908 | 3,698 | 1,462 | 2,551 | 4,713 | 1,537 | 1,055 |
| Net income 1 | 2,126 | 1,255 | 1,447 | 2,800 | 1,107 | 1,837 | 3,395 | 1,104 | 911.9 |
| Net margin | 22.03% | 24.21% | 25.28% | 24.61% | 19.62% | 26.54% | 25.15% | 17.85% | 15.03% |
| EPS | 66.47 | 37.31 | 42.68 | 82.56 | 32.58 | 53.85 | 99.40 | 32.20 | - |
| Dividend per Share | 20.60 | - | - | 21.30 | - | - | 33.50 | - | - |
| Announcement Date | 21-10-12 | 22-01-13 | 22-07-13 | 22-10-12 | 23-01-12 | 23-07-13 | 23-10-12 | 24-01-12 | 24-04-11 |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | 10,991 | 5,172 | 1,036 | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6873 x | 0.1393 x | - | - | - |
| Free Cash Flow 1 | 4,481 | - | - | 6,239 | 7,144 | 8,139 |
| ROE (net income / shareholders' equity) | 10% | 15.5% | 13.5% | 14.7% | 14.8% | 16.1% |
| ROA (Net income/ Total Assets) | - | 10.3% | 9.65% | 11.4% | - | - |
| Assets 1 | - | 42,278 | 45,613 | 47,602 | - | - |
| Book Value Per Share 2 | 836.0 | 902.0 | 1,012 | 1,136 | 1,227 | 1,272 |
| Cash Flow per Share | 180.0 | 179.0 | 173.0 | 205.0 | - | - |
| Capex 1 | 471 | 570 | 648 | 1,079 | 1,200 | 1,300 |
| Capex / Sales | 2.58% | 2.87% | 2.9% | 4.19% | 4.22% | 4.04% |
| Announcement Date | 21-04-13 | 22-04-13 | 23-04-13 | 24-04-11 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,744
JPY
Average target price
5,400
JPY
Spread / Average Target
+96.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.06% | 585M | |
| +8.73% | 313B | |
| +21.67% | 211B | |
| +10.09% | 54.65B | |
| +4.40% | 30.8B | |
| -2.00% | 28.01B | |
| +18.43% | 19.93B | |
| +62.80% | 18.79B | |
| +10.13% | 14.67B | |
| -0.98% | 14.58B |
- Stock Market
- Equities
- 4432 Stock
- Financials WingArc1st Inc.
