Stock 8127 YAMATO INTERNATIONAL INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yamato International Inc.

Equities

8127

JP3939600007

Apparel & Accessories

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-28 EDT 		5-day change 1st Jan Change
361 JPY +1.12% Intraday chart for Yamato International Inc. +3.14% +17.97%
2020 Nenix Limited cancelled the acquisition of Greatbo Industrial Limited from Yamato International Inc.. CI
2020 Greatbo Industrial Limited cancelled the acquisition of Shanghai Yamato Fashion Co., Ltd. from Yamato International Inc.. CI

Valuation

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Capitalization 1 11,096 8,404 7,315 6,698 5,568 5,794
Enterprise Value (EV) 1 4,829 1,859 2,796 1,492 -329.9 -451
P/E ratio 23.6 x 15.9 x -5.65 x 223 x 12.3 x 10.3 x
Yield 3.52% 4.16% 3.37% 1.53% 2.21% 4.26%
Capitalization / Revenue 0.67 x 0.5 x 0.51 x 0.49 x 0.29 x 0.28 x
EV / Revenue 0.29 x 0.11 x 0.2 x 0.11 x -0.02 x -0.02 x
EV / EBITDA 5.39 x 2.35 x -3.98 x -7.98 x -1.04 x -0.99 x
EV / FCF 18.1 x 2.32 x -1.75 x 3.17 x -0.53 x 75.2 x
FCF Yield 5.53% 43.1% -57% 31.6% -187% 1.33%
Price to Book 0.63 x 0.48 x 0.46 x 0.42 x 0.35 x 0.34 x
Nbr of stocks (in thousands) 20,549 20,548 20,548 20,547 20,547 20,546
Reference price 2 540.0 409.0 356.0 326.0 271.0 282.0
Announcement Date 18-11-26 19-11-25 20-11-24 21-11-22 22-11-24 23-11-24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net sales 1 16,540 16,818 14,252 13,691 19,398 20,801
EBITDA 1 896 792 -702 -187 316 456
EBIT 1 648 579 -924 -364 145 302
Operating Margin 3.92% 3.44% -6.48% -2.66% 0.75% 1.45%
Earnings before Tax (EBT) 1 741 688 -1,028 87 573 569
Net income 1 474 529 -1,295 30 452 563
Net margin 2.87% 3.15% -9.09% 0.22% 2.33% 2.71%
EPS 2 22.90 25.74 -63.03 1.460 22.00 27.40
Free Cash Flow 1 267.2 801.5 -1,593 471.4 617.5 -6
FCF margin 1.62% 4.77% -11.18% 3.44% 3.18% -0.03%
FCF Conversion (EBITDA) 29.83% 101.2% - - 195.41% -
FCF Conversion (Net income) 56.38% 151.51% - 1,571.25% 136.62% -
Dividend per Share 2 19.00 17.00 12.00 5.000 6.000 12.00
Announcement Date 18-11-26 19-11-25 20-11-24 21-11-22 22-11-24 23-11-24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 8,702 7,408 4,794 9,984 4,747 5,121 10,764 5,288 5,344 11,175
EBITDA - - - - - - - - - -
EBIT 1 75 -66 196 76 165 308 219 254 269 193
Operating Margin 0.86% -0.89% 4.09% 0.76% 3.48% 6.01% 2.03% 4.8% 5.03% 1.73%
Earnings before Tax (EBT) 1 119 78 322 330 276 406 418 298 282 235
Net income 1 68 51 254 263 217 327 344 234 222 189
Net margin 0.78% 0.69% 5.3% 2.63% 4.57% 6.39% 3.2% 4.43% 4.15% 1.69%
EPS 2 3.310 2.510 12.39 12.85 10.52 15.92 16.79 11.37 10.83 9.210
Dividend per Share 6.000 - - - - - - - - 6.000
Announcement Date 20-04-10 21-04-09 22-01-14 22-04-08 22-07-08 23-01-13 23-04-14 23-07-07 24-01-12 24-04-12
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 6,267 6,545 4,519 5,206 5,898 6,245
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 267 802 -1,593 471 618 -6
ROE (net income / shareholders' equity) 2.7% 3.03% -7.81% 0.19% 2.83% 3.43%
ROA (Net income/ Total Assets) 1.71% 1.54% -2.61% -1.09% 0.43% 0.86%
Assets 1 27,664 34,279 49,683 -2,765 105,756 65,419
Book Value Per Share 2 857.0 844.0 769.0 776.0 778.0 818.0
Cash Flow per Share 2 217.0 232.0 211.0 236.0 273.0 234.0
Capex 1 84 147 326 39 87 140
Capex / Sales 0.51% 0.87% 2.29% 0.28% 0.45% 0.67%
Announcement Date 18-11-26 19-11-25 20-11-24 21-11-22 22-11-24 23-11-24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
YAMATO INTERNATIONAL INC. Stock Yamato International Inc.
+17.97% 46.11M
LVMH Stock LVMH
-2.73% 380B
CHRISTIAN DIOR SE Stock Christian Dior SE
-5.09% 130B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-41.58% 37.34B
MONCLER S.P.A. Stock Moncler S.p.A.
+2.44% 16.53B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+21.40% 10.97B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+16.57% 7.66B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+38.75% 6.82B
GILDAN ACTIVEWEAR INC. Stock Gildan Activewear Inc.
+18.42% 6.39B
PVH CORP. Stock PVH Corp.
-13.31% 5.91B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. 8127 Stock
  4. Financials Yamato International Inc.