Stock 9368 KIMURA UNITY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kimura Unity Co., Ltd.

Equities

9368

JP3242500001

Air Freight & Logistics

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-13 am EDT 		5-day change 1st Jan Change
1,843 JPY +0.38% Intraday chart for Kimura Unity Co., Ltd. +2.73% +37.64%
2023 Tranche Update on Kimura Unity Co., Ltd.'s Equity Buyback Plan announced on November 28, 2023. CI
2023 Kimura Unity Co., Ltd.'s Equity Buyback announced on November 28, 2023, has closed with 601,600 shares, representing 2.71% for ¥822.99 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 13,432 13,130 11,718 14,603 15,766 22,923
Enterprise Value (EV) 1 14,357 13,663 11,053 12,545 13,417 20,039
P/E ratio 16 x 9.05 x 7.07 x 9.11 x 7.33 x 9.49 x
Yield 2.43% 2.48% 3.3% 3.14% 3.87% 4.07%
Capitalization / Revenue 0.27 x 0.25 x 0.22 x 0.28 x 0.28 x 0.39 x
EV / Revenue 0.29 x 0.26 x 0.2 x 0.24 x 0.24 x 0.34 x
EV / EBITDA 4.94 x 3.75 x 2.68 x 3.14 x 2.79 x 3.76 x
EV / FCF 25.8 x 6.26 x 4.34 x 3.62 x 5.66 x 4.67 x
FCF Yield 3.87% 16% 23.1% 27.6% 17.7% 21.4%
Price to Book 0.5 x 0.48 x 0.43 x 0.5 x 0.49 x 0.69 x
Nbr of stocks (in thousands) 24,137 24,137 24,137 24,137 23,497 22,190
Reference price 2 556.5 544.0 485.5 605.0 671.0 1,033
Announcement Date 6/22/18 6/21/19 6/19/20 6/24/21 6/23/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 48,855 52,819 54,309 51,782 57,082 59,139
EBITDA 1 2,905 3,648 4,119 3,989 4,809 5,324
EBIT 1 1,530 2,227 2,555 2,435 2,939 3,270
Operating Margin 3.13% 4.22% 4.7% 4.7% 5.15% 5.53%
Earnings before Tax (EBT) 1 1,609 2,420 2,623 2,792 3,572 3,927
Net income 1 840 1,451 1,657 1,603 2,181 2,471
Net margin 1.72% 2.75% 3.05% 3.1% 3.82% 4.18%
EPS 2 34.80 60.12 68.65 66.41 91.48 108.9
Free Cash Flow 1 556 2,184 2,548 3,468 2,371 4,286
FCF margin 1.14% 4.13% 4.69% 6.7% 4.15% 7.25%
FCF Conversion (EBITDA) 19.14% 59.86% 61.87% 86.94% 49.3% 80.51%
FCF Conversion (Net income) 66.19% 150.49% 153.79% 216.34% 108.7% 173.47%
Dividend per Share 2 13.50 13.50 16.00 19.00 26.00 42.00
Announcement Date 6/22/18 6/21/19 6/19/20 6/24/21 6/23/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 26,552 23,837 13,280 26,948 14,823 14,066 28,317 15,718 14,625 29,303 16,031
EBITDA - - - - - - - - - - -
EBIT 1 1,145 568 551 1,232 1,003 617 1,354 1,195 839 1,847 1,384
Operating Margin 4.31% 2.38% 4.15% 4.57% 6.77% 4.39% 4.78% 7.6% 5.74% 6.3% 8.63%
Earnings before Tax (EBT) 1 1,181 587 - 1,625 1,180 1,011 1,970 1,119 1,157 2,339 1,483
Net income 1 694 286 - 1,011 694 692 1,243 706 792 1,531 970
Net margin 2.61% 1.2% - 3.75% 4.68% 4.92% 4.39% 4.49% 5.42% 5.22% 6.05%
EPS 2 28.76 11.88 - 41.90 29.32 29.45 53.75 31.55 35.71 68.96 44.30
Dividend per Share 8.000 9.500 - 10.00 - - 15.00 - - 25.00 -
Announcement Date 10/24/19 10/29/20 10/28/21 10/28/21 1/27/22 7/28/22 10/27/22 1/26/23 7/26/23 10/26/23 1/25/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 925 533 - - - -
Net Cash position 1 - - 665 2,058 2,349 2,884
Leverage (Debt/EBITDA) 0.3184 x 0.1461 x - - - -
Free Cash Flow 1 556 2,184 2,548 3,468 2,371 4,287
ROE (net income / shareholders' equity) 3.66% 5.68% 6.35% 6% 7.56% 7.98%
ROA (Net income/ Total Assets) 1.87% 2.7% 3.07% 2.85% 3.34% 3.59%
Assets 1 44,973 53,711 54,050 56,153 65,356 68,792
Book Value Per Share 2 1,102 1,128 1,139 1,219 1,361 1,508
Cash Flow per Share 2 209.0 214.0 270.0 349.0 370.0 438.0
Capex 1 974 1,296 1,396 493 749 921
Capex / Sales 1.99% 2.45% 2.57% 0.95% 1.31% 1.56%
Announcement Date 6/22/18 6/21/19 6/19/20 6/24/21 6/23/22 6/23/23
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 Freight Logistics

1st Jan change Capi.
KIMURA UNITY CO., LTD. Stock Kimura Unity Co., Ltd.
+37.64% 255M
JD LOGISTICS, INC. Stock JD Logistics, Inc.
-6.13% 7.03B
SAL SAUDI LOGISTICS SERVICES COMPANY Stock SAL Saudi Logistics Services Company
+37.04% 5.78B
DELHIVERY LIMITED Stock Delhivery Limited
+15.63% 4B
ID LOGISTICS GROUP Stock ID Logistics Group
+21.57% 2.44B
EXPOLANKA HOLDINGS PLC Stock Expolanka Holdings PLC
+5.06% 985M
CRYOPORT, INC. Stock Cryoport, Inc.
-13.98% 657M
SHENZHEN EASTTOP SUPPLY CHAIN MANAGEMENT CO., LTD. Stock Shenzhen Easttop Supply Chain Management Co., Ltd.
-17.55% 580M
SHANDONG XINNENG TAISHAN POWER GENERATION CO.,LTD. Stock Shandong Xinneng Taishan Power Generation Co.,Ltd.
-26.33% 546M
CHINA MASTER LOGISTICS CO., LTD. Stock China Master Logistics Co., Ltd.
+8.61% 538M
Freight Logistics
  1. Stock Market
  2. Equities
  3. 9368 Stock
  4. Financials Kimura Unity Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW