Stock 9110 NS UNITED KAIUN KAISHA, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NS United Kaiun Kaisha, Ltd.

Equities

9110

JP3385000009

Marine Freight & Logistics

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
4,510 JPY +1.12% Intraday chart for NS United Kaiun Kaisha, Ltd. -1.53% -5.94%
2019 NS United Kaiun Kaisha, Ltd. Announces Consolidated Earnings Results for the First Quarter Ended June 30, 2019; Provides Earnings Guidance for the First Half and Full Year of Fiscal 2020; Provides Dividend Guidance for the First Half of the Fiscal Year Ending March 31, 2020 CI
2019 NS United Kaiun Kaisha, Ltd. Reports Consolidated Earnings Results for the Year Ended March 31, 2019; Provides Earning Guidance for the Half Year Fiscal 2019 and Fiscal Year Ending March 31, 2020 CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 51,141 55,830 32,687 44,423 99,215 96,975
Enterprise Value (EV) 1 149,469 142,823 150,378 165,967 191,644 157,448
P/E ratio 7.73 x 5.98 x 5.5 x 7.25 x 4.21 x 3.51 x
Yield 3.92% 4.85% 5.77% 4.24% 6.77% 8.87%
Capitalization / Revenue 0.37 x 0.37 x 0.22 x 0.32 x 0.51 x 0.39 x
EV / Revenue 1.08 x 0.95 x 1.01 x 1.2 x 0.98 x 0.63 x
EV / EBITDA 6.52 x 6.07 x 6.81 x 6.74 x 4.32 x 3.13 x
EV / FCF -21 x -52.8 x -3.91 x -9.29 x 9.13 x 5.62 x
FCF Yield -4.77% -1.89% -25.6% -10.8% 11% 17.8%
Price to Book 0.63 x 0.63 x 0.36 x 0.46 x 0.84 x 0.71 x
Nbr of stocks (in thousands) 23,567 23,567 23,567 23,567 23,566 23,566
Reference price 2 2,170 2,369 1,387 1,885 4,210 4,115
Announcement Date 6/27/18 6/26/19 6/25/20 6/28/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 139,000 151,068 148,415 138,454 195,941 250,825
EBITDA 1 22,922 23,541 22,086 24,611 44,380 50,314
EBIT 1 7,360 8,910 7,040 6,736 26,712 32,486
Operating Margin 5.29% 5.9% 4.74% 4.87% 13.63% 12.95%
Earnings before Tax (EBT) 1 6,419 10,503 7,198 7,351 29,068 32,860
Net income 1 6,613 9,343 5,947 6,131 23,582 27,603
Net margin 4.76% 6.18% 4.01% 4.43% 12.04% 11%
EPS 2 280.6 396.4 252.3 260.2 1,001 1,171
Free Cash Flow 1 -7,131 -2,706 -38,469 -17,860 20,994 28,020
FCF margin -5.13% -1.79% -25.92% -12.9% 10.71% 11.17%
FCF Conversion (EBITDA) - - - - 47.31% 55.69%
FCF Conversion (Net income) - - - - 89.03% 101.51%
Dividend per Share 2 85.00 115.0 80.00 80.00 285.0 365.0
Announcement Date 6/27/18 6/26/19 6/25/20 6/28/21 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 71,943 65,722 89,698 54,718 62,312 130,836 66,027 55,404 112,354 60,166
EBITDA - - - - - - - - - -
EBIT 1 2,904 1,785 11,301 8,788 11,195 20,673 9,284 5,831 12,194 5,034
Operating Margin 4.04% 2.72% 12.6% 16.06% 17.97% 15.8% 14.06% 10.52% 10.85% 8.37%
Earnings before Tax (EBT) 1 4,641 3,776 10,827 9,144 13,188 24,206 6,604 7,927 13,898 3,646
Net income 1 3,731 2,927 8,719 7,105 10,498 19,426 5,932 6,234 10,989 3,141
Net margin 5.19% 4.45% 9.72% 12.98% 16.85% 14.85% 8.98% 11.25% 9.78% 5.22%
EPS 2 158.3 124.2 370.0 301.5 445.4 824.3 251.7 264.6 466.3 133.3
Dividend per Share 45.00 30.00 95.00 - - 170.0 - - 80.00 -
Announcement Date 10/31/19 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 98,328 86,993 117,691 121,544 92,429 60,473
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.29 x 3.695 x 5.329 x 4.939 x 2.083 x 1.202 x
Free Cash Flow 1 -7,131 -2,706 -38,469 -17,860 20,994 28,020
ROE (net income / shareholders' equity) 8.39% 11% 6.6% 6.54% 22% 21.6%
ROA (Net income/ Total Assets) 1.99% 2.46% 1.86% 1.62% 6.12% 7.37%
Assets 1 331,995 379,442 319,011 378,130 385,358 374,313
Book Value Per Share 2 3,423 3,778 3,866 4,091 5,015 5,831
Cash Flow per Share 2 906.0 947.0 840.0 1,174 945.0 1,286
Capex 1 23,656 18,602 55,628 41,331 5,564 6,153
Capex / Sales 17.02% 12.31% 37.48% 29.85% 2.84% 2.45%
Announcement Date 6/27/18 6/26/19 6/25/20 6/28/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Deep Sea Freight

1st Jan change Capi.
NS UNITED KAIUN KAISHA, LTD. Stock NS United Kaiun Kaisha, Ltd.
-5.94% 675M
EVERGREEN MARINE CORPORATION (TAIWAN) LTD. Stock Evergreen Marine Corporation (Taiwan) Ltd.
+30.31% 12.25B
WALLENIUS WILHELMSEN ASA Stock Wallenius Wilhelmsen ASA
+21.24% 4.13B
COMPAÑÍA SUD AMERICANA DE VAPORES S.A. Stock Compañía Sud Americana de Vapores S.A.
+36.60% 4B
STAR BULK CARRIERS CORP. Stock Star Bulk Carriers Corp.
+16.23% 2.8B
SHANGHAI JINJIANG SHIPPING (GROUP) CO., LTD. Stock Shanghai Jinjiang Shipping (Group) Co., Ltd.
-15.05% 1.89B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD. Stock COSCO SHIPPING Specialized Carriers Co.,Ltd.
+18.10% 1.88B
HÖEGH AUTOLINERS ASA Stock Höegh Autoliners ASA
+16.21% 1.85B
GULF NAVIGATION HOLDING Stock Gulf Navigation Holding
+0.95% 1.66B
ZIM INTEGRATED SHIPPING SERVICES LTD. Stock ZIM Integrated Shipping Services Ltd.
+33.94% 1.59B
Deep Sea Freight
  1. Stock Market
  2. Equities
  3. 9110 Stock
  4. Financials NS United Kaiun Kaisha, Ltd.