Stock 8190 YAMANAKA CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yamanaka Co.,Ltd.

Equities

8190

JP3941200002

Food Retail & Distribution

End-of-day quote NAGOYA STOCK EXCHANGE
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
674 JPY 0.00% Intraday chart for Yamanaka Co.,Ltd. +0.15% -3.02%
2023 Tranche Update on Yamanaka Co.,Ltd.'s Equity Buyback Plan announced on December 11, 2023. CI
2023 Yamanaka Co.,Ltd.'s Equity Buyback announced on December 11, 2023, has closed with 200,000 shares, representing 1.04% for ¥139.8 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 19,623 17,622 10,976 14,174 13,565 13,380
Enterprise Value (EV) 1 26,924 23,542 17,144 22,160 21,531 21,607
P/E ratio 228 x 35.9 x 31.1 x 15.8 x 18.8 x -20.3 x
Yield 0.98% 1.09% 1.75% 1.35% 1.41% 1.15%
Capitalization / Revenue 0.2 x 0.18 x 0.11 x 0.14 x 0.14 x 0.15 x
EV / Revenue 0.27 x 0.24 x 0.18 x 0.22 x 0.22 x 0.25 x
EV / EBITDA 17.9 x 12 x 8.66 x 6.7 x 8.93 x 16.1 x
EV / FCF -46.4 x 13.6 x -669 x -20.9 x -171 x -76.5 x
FCF Yield -2.16% 7.36% -0.15% -4.78% -0.58% -1.31%
Price to Book 1.27 x 1.14 x 0.73 x 0.86 x 0.8 x 0.83 x
Nbr of stocks (in thousands) 19,144 19,155 19,155 19,155 19,160 19,252
Reference price 2 1,025 920.0 573.0 740.0 708.0 695.0
Announcement Date 6/14/18 6/13/19 6/18/20 6/17/21 6/16/22 6/15/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 100,106 97,050 97,156 99,804 96,382 86,657
EBITDA 1 1,505 1,970 1,979 3,308 2,412 1,339
EBIT 1 112 752 694 2,047 1,073 33
Operating Margin 0.11% 0.77% 0.71% 2.05% 1.11% 0.04%
Earnings before Tax (EBT) 1 386 830 552 1,649 1,177 -654
Net income 1 86 491 353 897 721 -656
Net margin 0.09% 0.51% 0.36% 0.9% 0.75% -0.76%
EPS 2 4.493 25.64 18.43 46.83 37.63 -34.15
Free Cash Flow 1 -580.9 1,733 -25.62 -1,058 -125.8 -282.4
FCF margin -0.58% 1.79% -0.03% -1.06% -0.13% -0.33%
FCF Conversion (EBITDA) - 87.98% - - - -
FCF Conversion (Net income) - 352.98% - - - -
Dividend per Share 2 10.00 10.00 10.00 10.00 10.00 8.000
Announcement Date 6/14/18 6/13/19 6/18/20 6/17/21 6/16/22 6/15/23
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 48,059 51,261 49,234 22,970 21,338 43,091 21,135 21,350 43,207 20,897
EBITDA - - - - - - - - - -
EBIT 1 223 1,476 760 -59 78 -137 -282 101 334 25
Operating Margin 0.46% 2.88% 1.54% -0.26% 0.37% -0.32% -1.33% 0.47% 0.77% 0.12%
Earnings before Tax (EBT) 1 165 1,490 835 -6 118 -86 -266 122 416 35
Net income 1 145 920 523 -30 63 -76 -215 59 242 -5
Net margin 0.3% 1.79% 1.06% -0.13% 0.3% -0.18% -1.02% 0.28% 0.56% -0.02%
EPS 2 7.610 48.06 27.33 -1.570 3.320 -4.000 -11.16 3.100 12.62 -0.2600
Dividend per Share 5.000 5.000 5.000 - - 4.000 - - 4.000 -
Announcement Date 10/25/19 10/26/20 10/25/21 1/24/22 7/25/22 10/24/22 1/23/23 7/24/23 10/23/23 1/22/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 7,301 5,920 6,168 7,986 7,966 8,227
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.851 x 3.005 x 3.117 x 2.414 x 3.303 x 6.144 x
Free Cash Flow 1 -581 1,733 -25.6 -1,059 -126 -282
ROE (net income / shareholders' equity) 0.55% 3.17% 2.31% 5.67% 4.3% -3.97%
ROA (Net income/ Total Assets) 0.18% 1.26% 1.19% 3.25% 1.63% 0.05%
Assets 1 47,831 39,033 29,779 27,564 44,367 -1,271,318
Book Value Per Share 2 809.0 806.0 787.0 865.0 884.0 837.0
Cash Flow per Share 2 170.0 178.0 184.0 240.0 182.0 179.0
Capex 1 1,251 1,049 1,370 4,648 1,155 813
Capex / Sales 1.25% 1.08% 1.41% 4.66% 1.2% 0.94%
Announcement Date 6/14/18 6/13/19 6/18/20 6/17/21 6/16/22 6/15/23
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 Supermarkets & Convenience Stores

1st Jan change Capi.
YAMANAKA CO.,LTD. Stock Yamanaka Co.,Ltd.
-3.02% 81.31M
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-7.21% 38.45B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+11.52% 35.53B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+9.36% 33.86B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
+9.52% 20.2B
COLES GROUP LIMITED Stock Coles Group Limited
+1.92% 14.29B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-17.40% 12.77B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+16.48% 11.85B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-3.89% 11.75B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 8190 Stock
  4. Financials Yamanaka Co.,Ltd.