Stock 9324 YASUDA LOGISTICS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yasuda Logistics Corporation

Equities

9324

JP3932820008

Ground Freight & Logistics

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-10 EDT 		5-day change 1st Jan Change
1,377 JPY -2.27% Intraday chart for Yasuda Logistics Corporation +0.66% +17.39%
2023 Yasuda Logistics Corporation agreed to acquire HIROMI Company Co., Ltd. from Toshihiro Isaji and others. CI
2023 Yasuda Logistics Corporation signed a business acquisition agreement to acquire Worldgate Express Lines Pte Ltd and Worldgate Express Lines International Pvt Ltd CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 29,866 26,872 24,441 28,119 28,061 30,036
Enterprise Value (EV) 1 53,067 47,673 52,498 62,781 65,992 74,189
P/E ratio 15.5 x 9.68 x 8.32 x 10.1 x 9.77 x 13.4 x
Yield 1.38% 2.06% 2.25% 2.47% 2.58% 2.51%
Capitalization / Revenue 0.7 x 0.58 x 0.52 x 0.59 x 0.53 x 0.5 x
EV / Revenue 1.23 x 1.03 x 1.13 x 1.32 x 1.24 x 1.24 x
EV / EBITDA 11.3 x 7.78 x 8.43 x 9.71 x 10.4 x 12 x
EV / FCF -19.4 x 18.9 x -11.8 x -9.75 x -24.5 x -38.9 x
FCF Yield -5.16% 5.29% -8.44% -10.3% -4.08% -2.57%
Price to Book 0.45 x 0.41 x 0.36 x 0.37 x 0.38 x 0.39 x
Nbr of stocks (in thousands) 29,395 29,177 28,959 28,959 28,959 28,964
Reference price 2 1,016 921.0 844.0 971.0 969.0 1,037
Announcement Date 18-06-27 19-06-26 20-06-26 21-06-25 22-06-28 23-06-28
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 42,969 46,155 46,649 47,709 53,040 59,756
EBITDA 1 4,690 6,126 6,229 6,463 6,332 6,170
EBIT 1 2,296 3,557 3,471 3,289 2,911 2,535
Operating Margin 5.34% 7.71% 7.44% 6.89% 5.49% 4.24%
Earnings before Tax (EBT) 1 2,818 4,036 4,222 4,109 4,078 3,532
Net income 1 1,938 2,791 2,947 2,791 2,873 2,245
Net margin 4.51% 6.05% 6.32% 5.85% 5.42% 3.76%
EPS 2 65.70 95.18 101.4 96.38 99.21 77.51
Free Cash Flow 1 -2,740 2,524 -4,431 -6,439 -2,691 -1,905
FCF margin -6.38% 5.47% -9.5% -13.5% -5.07% -3.19%
FCF Conversion (EBITDA) - 41.2% - - - -
FCF Conversion (Net income) - 90.42% - - - -
Dividend per Share 2 14.00 19.00 19.00 24.00 25.00 26.00
Announcement Date 18-06-27 19-06-26 20-06-26 21-06-25 22-06-28 23-06-28
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 23,289 22,868 25,144 13,266 14,384 29,589 15,776 16,366 32,896 17,365
EBITDA - - - - - - - - - -
EBIT 1 1,840 1,611 1,392 807 491 1,229 924 524 1,141 960
Operating Margin 7.9% 7.04% 5.54% 6.08% 3.41% 4.15% 5.86% 3.2% 3.47% 5.53%
Earnings before Tax (EBT) 1 2,197 2,005 1,889 975 791 2,116 698 739 1,827 865
Net income 1 1,531 1,350 1,270 677 514 1,409 425 464 1,175 529
Net margin 6.57% 5.9% 5.05% 5.1% 3.57% 4.76% 2.69% 2.84% 3.57% 3.05%
EPS 2 52.49 46.65 43.87 23.39 17.76 48.65 14.71 16.02 40.59 18.26
Dividend per Share 8.500 9.500 12.00 - - 12.50 - - 13.50 -
Announcement Date 19-11-06 20-11-06 21-11-05 22-02-04 22-08-05 22-11-04 23-02-03 23-08-04 23-11-02 24-02-02
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 23,201 20,801 28,057 34,662 37,931 44,153
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.947 x 3.396 x 4.504 x 5.363 x 5.99 x 7.156 x
Free Cash Flow 1 -2,740 2,524 -4,431 -6,439 -2,691 -1,905
ROE (net income / shareholders' equity) 3.05% 4.21% 4.36% 3.89% 3.85% 3.01%
ROA (Net income/ Total Assets) 1.25% 1.84% 1.74% 1.49% 1.19% 0.97%
Assets 1 154,966 151,751 169,739 187,089 241,754 230,327
Book Value Per Share 2 2,246 2,270 2,355 2,622 2,575 2,658
Cash Flow per Share 2 166.0 267.0 271.0 300.0 629.0 523.0
Capex 1 6,065 3,004 8,101 9,218 5,929 5,787
Capex / Sales 14.11% 6.51% 17.37% 19.32% 11.18% 9.68%
Announcement Date 18-06-27 19-06-26 20-06-26 21-06-25 22-06-28 23-06-28
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 Ground Freight & Logistics

1st Jan change Capi.
YASUDA LOGISTICS CORPORATION Stock Yasuda Logistics Corporation
+17.39% 256M
CANADIAN NATIONAL RAILWAY COMPANY Stock Canadian National Railway Company
+4.60% 81.18B
CANADIAN PACIFIC KANSAS CITY LIMITED Stock Canadian Pacific Kansas City Limited
+8.11% 77.38B
XPO, INC. Stock XPO, Inc.
+30.63% 13.31B
U-HAUL HOLDING COMPANY Stock U-Haul Holding Company
-3.75% 13.09B
C.H. ROBINSON WORLDWIDE, INC. Stock C.H. Robinson Worldwide, Inc.
-4.25% 9.69B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. Stock Knight-Swift Transportation Holdings Inc.
-13.53% 8.06B
RUMO S.A. Stock Rumo S.A.
-8.58% 7.53B
ALD Stock ALD
+11.95% 6.34B
RYDER SYSTEM, INC. Stock Ryder System, Inc.
+10.06% 5.55B
Other Ground Freight & Logistics
  1. Stock Market
  2. Equities
  3. 9324 Stock
  4. Financials Yasuda Logistics Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW