Stock 3041 BEAUTY KADAN HOLDINGS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beauty Kadan Holdings Co., Ltd.

Equities

3041

JP3800470001

Personal Services

Delayed Japan Exchange
Other stock markets
 09:23:31 2024-04-29 pm EDT 		5-day change 1st Jan Change
741 JPY +0.68% Intraday chart for Beauty Kadan Holdings Co., Ltd. -0.67% -27.50%
2023 Beauty Kadan Co., Ltd. Reports Earnings Results for the Nine Months Ended March 31, 2023 CI
2019 Beauty Kadan Co., Ltd. cancelled the acquisition of Kamon Flowergate Inc. from Takashi Hirano, Sadashi Hirano and others. CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,365 1,219 1,089 1,073 1,118 5,552
Enterprise Value (EV) 1 1,692 1,662 1,627 1,567 1,475 5,904
P/E ratio 17.7 x -244 x -4.91 x 13.2 x 13 x 63.1 x
Yield 2.11% 1% - - 3.09% 0.66%
Capitalization / Revenue 0.24 x 0.21 x 0.2 x 0.2 x 0.19 x 0.87 x
EV / Revenue 0.3 x 0.28 x 0.3 x 0.29 x 0.25 x 0.92 x
EV / EBITDA 7.52 x 18.7 x -16.6 x 62.7 x 10.1 x 36.4 x
EV / FCF 8.64 x -32.6 x -97.2 x -17.5 x 14.4 x 110 x
FCF Yield 11.6% -3.07% -1.03% -5.73% 6.97% 0.91%
Price to Book 2.31 x 2.2 x 3.4 x 2.67 x 2.29 x 10.2 x
Nbr of stocks (in thousands) 4,049 4,049 4,049 4,049 4,049 4,049
Reference price 2 337.0 301.0 269.0 265.0 276.0 1,371
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 9/29/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 5,620 5,874 5,344 5,348 5,857 6,413
EBITDA 1 225 89 -98 25 146 162
EBIT 1 157 19 -158 -27 103 125
Operating Margin 2.79% 0.32% -2.96% -0.5% 1.76% 1.95%
Earnings before Tax (EBT) 1 142 15 -192 96 122 130
Net income 1 77 -5 -222 81 86 88
Net margin 1.37% -0.09% -4.15% 1.51% 1.47% 1.37%
EPS 2 19.01 -1.235 -54.82 20.00 21.24 21.73
Free Cash Flow 1 195.8 -51 -16.75 -89.75 102.8 53.5
FCF margin 3.48% -0.87% -0.31% -1.68% 1.75% 0.83%
FCF Conversion (EBITDA) 87% - - - 70.38% 33.02%
FCF Conversion (Net income) 254.22% - - - 119.48% 60.8%
Dividend per Share 2 7.110 3.000 - - 8.530 9.000
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 9/29/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 - 2,634 1,297 2,880 1,532 1,522 3,217 1,712 1,707 3,556
EBITDA - - - - - - - - - -
EBIT 1 - -96 -48 14 44 -38 12 56 -31 11
Operating Margin - -3.64% -3.7% 0.49% 2.87% -2.5% 0.37% 3.27% -1.82% 0.31%
Earnings before Tax (EBT) 1 - -19 -39 34 45 -37 28 49 -27 17
Net income 1 - -17 -43 16 31 -39 17 31 -31 3
Net margin - -0.65% -3.32% 0.56% 2.02% -2.56% 0.53% 1.81% -1.82% 0.08%
EPS 2 - -4.350 -10.69 4.150 7.570 -9.660 4.360 7.520 -7.660 0.8900
Dividend per Share - - - - - - - - - -
Announcement Date - 2/15/21 11/15/21 2/14/22 5/16/22 11/14/22 2/14/23 5/15/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 327 443 538 494 357 352
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.453 x 4.978 x -5.49 x 19.76 x 2.445 x 2.173 x
Free Cash Flow 1 196 -51 -16.8 -89.8 103 53.5
ROE (net income / shareholders' equity) 13.9% -0.87% -49.4% 22.3% 19.1% 16.7%
ROA (Net income/ Total Assets) 4.11% 0.53% -4.52% -0.73% 2.64% 3.19%
Assets 1 1,873 -938.6 4,916 -11,139 3,259 2,758
Book Value Per Share 2 146.0 137.0 79.00 99.30 121.0 135.0
Cash Flow per Share 2 191.0 154.0 192.0 241.0 235.0 236.0
Capex 1 17 136 84 12 13 14
Capex / Sales 0.3% 2.32% 1.57% 0.22% 0.22% 0.22%
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 9/29/22 9/28/23
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 Funeral Services

1st Jan change Capi.
BEAUTY KADAN HOLDINGS CO., LTD. Stock Beauty Kadan Holdings Co., Ltd.
-27.50% 18.97M
FU SHOU YUAN INTERNATIONAL GROUP LIMITED Stock Fu Shou Yuan International Group Limited
+0.75% 1.52B
LUNGYEN LIFE SERVICE CORPORATION Stock Lungyen Life Service Corporation
+9.08% 549M
PROPEL FUNERAL PARTNERS LIMITED Stock Propel Funeral Partners Limited
+4.26% 478M
CARRIAGE SERVICES, INC. Stock Carriage Services, Inc.
+4.36% 378M
DIGNITY GROUP HOLDINGS LIMITED Stock DIGNITY GROUP HOLDINGS LIMITED
-.--% 344M
SAN HOLDINGS, INC. Stock SAN Holdings, Inc.
-2.07% 141M
HEIAN CEREMONY SERVICE CO.,LTD. Stock Heian Ceremony Service Co.,Ltd.
+11.05% 67.24M
KIZUNA HOLDINGS CORP. Stock KIZUNA HOLDINGS Corp.
-0.70% 66.7M
TEAR CORPORATION Stock Tear Corporation
-0.87% 64.35M
Funeral Services
  1. Stock Market
  2. Equities
  3. 3041 Stock
  4. Financials Beauty Kadan Holdings Co., Ltd.