Stock 7520 ECO'S CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eco's Co.,Ltd.

Equities

7520

JP3161180009

Food Retail & Distribution

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
2,324 JPY -0.47% Intraday chart for Eco's Co.,Ltd. +1.57% -3.65%
2022 Tranche Update on Eco's Co.,Ltd.'s Equity Buyback Plan announced on April 19, 2022. CI
2022 Eco's Co.,Ltd.'s Equity Buyback announced on April 19, 2022, has expired with 286,500 shares, representing 2.52% for ¥599.99 million. CI

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 12,537 17,764 14,633 19,855 21,081 20,385
Enterprise Value (EV) 1 21,089 24,986 20,979 22,659 21,684 22,985
P/E ratio 6.84 x 10.4 x 6.67 x 13.5 x 5.83 x 12.8 x
Yield 2.44% 2.11% 2.82% - - 3%
Capitalization / Revenue 0.11 x 0.15 x 0.12 x 0.15 x 0.15 x 0.17 x
EV / Revenue 0.18 x 0.21 x 0.17 x 0.17 x 0.16 x 0.19 x
EV / EBITDA 3.77 x 4.45 x 3.51 x 3.09 x 2.9 x 3.8 x
EV / FCF 11.1 x 11.4 x 6.94 x 3.76 x 10.4 x -21.3 x
FCF Yield 8.98% 8.8% 14.4% 26.6% 9.6% -4.7%
Price to Book 1.02 x 1.33 x 0.99 x 1.21 x 1.17 x 1.02 x
Nbr of stocks (in thousands) 10,201 10,721 10,313 10,927 10,446 11,121
Reference price 2 1,229 1,657 1,419 1,817 2,018 1,833
Announcement Date 5/25/18 5/24/19 5/28/20 5/27/21 5/27/22 5/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 117,330 121,142 126,557 136,013 137,651 122,748
EBITDA 1 5,593 5,613 5,973 7,332 7,485 6,046
EBIT 1 3,664 3,862 4,288 5,755 5,902 4,375
Operating Margin 3.12% 3.19% 3.39% 4.23% 4.29% 3.56%
Earnings before Tax (EBT) 1 3,318 3,089 3,860 3,351 5,817 2,443
Net income 1 2,083 1,930 2,411 1,554 3,898 1,610
Net margin 1.78% 1.59% 1.91% 1.14% 2.83% 1.31%
EPS 2 179.6 159.4 212.8 134.9 345.9 143.5
Free Cash Flow 1 1,894 2,198 3,024 6,032 2,081 -1,081
FCF margin 1.61% 1.81% 2.39% 4.43% 1.51% -0.88%
FCF Conversion (EBITDA) 33.86% 39.15% 50.63% 82.27% 27.8% -
FCF Conversion (Net income) 90.93% 113.87% 125.44% 388.15% 53.38% -
Dividend per Share 2 30.00 35.00 40.00 - - 55.00
Announcement Date 5/25/18 5/24/19 5/28/20 5/27/21 5/27/22 5/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 63,028 67,417 70,010 33,643 31,618 63,747 28,287 31,186 64,218 32,910
EBITDA - - - - - - - - - -
EBIT 1 2,046 3,196 3,144 1,093 1,091 2,290 782 1,247 2,810 1,270
Operating Margin 3.25% 4.74% 4.49% 3.25% 3.45% 3.59% 2.76% 4% 4.38% 3.86%
Earnings before Tax (EBT) 1 2,038 3,250 3,219 1,098 607 1,840 811 1,285 2,869 1,304
Net income 1 1,306 2,122 2,244 705 468 1,288 535 878 1,979 875
Net margin 2.07% 3.15% 3.21% 2.1% 1.48% 2.02% 1.89% 2.82% 3.08% 2.66%
EPS 2 124.8 198.8 212.0 63.40 41.28 114.4 48.19 78.83 177.4 78.31
Dividend per Share - - - - - - - - - -
Announcement Date 10/11/19 10/14/20 10/12/21 1/11/22 7/12/22 10/11/22 1/10/23 7/10/23 10/10/23 1/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 8,552 7,222 6,346 2,804 603 2,600
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.529 x 1.287 x 1.062 x 0.3824 x 0.0806 x 0.43 x
Free Cash Flow 1 1,894 2,198 3,024 6,032 2,081 -1,081
ROE (net income / shareholders' equity) 18.2% 15% 17.1% 10% 21.8% 8.13%
ROA (Net income/ Total Assets) 5.81% 5.84% 6.42% 8.11% 7.69% 5.69%
Assets 1 35,839 33,057 37,533 19,168 50,667 28,271
Book Value Per Share 2 1,199 1,250 1,435 1,497 1,719 1,801
Cash Flow per Share 2 677.0 773.0 555.0 978.0 1,019 811.0
Capex 1 2,347 1,570 1,495 2,016 3,155 3,891
Capex / Sales 2% 1.3% 1.18% 1.48% 2.29% 3.17%
Announcement Date 5/25/18 5/24/19 5/28/20 5/27/21 5/27/22 5/26/23
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.
ECO'S CO.,LTD. Stock Eco's Co.,Ltd.
-3.65% 165M
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. 7520 Stock
  4. Financials Eco's Co.,Ltd.