Stock 9699 NISHIO HOLDINGS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nishio Holdings Co., Ltd.

Equities

9699

JP3657500009

Business Support Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
4,030 JPY +3.60% Intraday chart for Nishio Holdings Co., Ltd. +10.41% -1.71%
2023 Social media inspires Japanese women to dash into rickshaw pulling RE
2023 Nishio Holdings Co., Ltd. Reports Earnings Results for the Half Year Ended March 31, 2023 CI

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 76,970 61,962 81,808 79,211 97,997 111,877 - -
Enterprise Value (EV) 1 108,435 101,985 121,980 125,233 147,303 111,877 111,877 111,877
P/E ratio 7.99 x 9.63 x 9.27 x 8.64 x 9.53 x 10.5 x 9.28 x 9.36 x
Yield 2.52% 3.45% 2.88% 3.5% 3.17% 2.8% 2.92% 2.83%
Capitalization / Revenue 0.5 x 0.41 x 0.51 x 0.46 x 0.53 x 0.57 x 0.54 x 0.54 x
EV / Revenue 0.5 x 0.41 x 0.51 x 0.46 x 0.53 x 0.57 x 0.54 x 0.54 x
EV / EBITDA 1.9 x 1.59 x 1.9 x - - 2.27 x 2.23 x -
EV / FCF 11,244,758 x -3,119,492 x 4,537,586 x -4,576,320 x -4,481,294 x - - -
FCF Yield 0% -0% 0% -0% -0% - - -
Price to Book 0.8 x 0.62 x 0.76 x 0.69 x 0.8 x 0.92 x 0.86 x -
Nbr of stocks (in thousands) 27,747 27,749 27,750 27,755 27,761 27,761 - -
Reference price 2 2,774 2,233 2,948 2,854 3,530 4,030 4,030 4,030
Announcement Date 11/8/19 11/10/20 11/10/21 11/10/22 11/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 153,939 151,231 161,756 170,634 185,660 196,500 207,500 206,000
EBITDA 1 40,424 39,019 43,068 - - 49,200 50,200 -
EBIT 1 15,659 11,371 13,714 14,884 16,337 17,100 19,100 18,850
Operating Margin 10.17% 7.52% 8.48% 8.72% 8.8% 8.7% 9.2% 9.15%
Earnings before Tax (EBT) 1 15,114 10,712 13,436 14,271 15,715 16,300 19,300 20,300
Net income 1 9,704 6,433 8,829 9,167 10,286 10,700 12,050 11,950
Net margin 6.3% 4.25% 5.46% 5.37% 5.54% 5.45% 5.81% 5.8%
EPS 2 347.0 231.9 318.2 330.3 370.6 385.4 434.0 430.4
Free Cash Flow 6,845 -19,863 18,029 -17,309 -21,868 - - -
FCF margin 4.45% -13.13% 11.15% -10.14% -11.78% - - -
FCF Conversion (EBITDA) 16.93% - 41.86% - - - - -
FCF Conversion (Net income) 70.54% - 204.2% - - - - -
Dividend per Share 2 70.00 77.00 85.00 100.0 112.0 113.0 117.5 114.0
Announcement Date 11/8/19 11/10/20 11/10/21 11/10/22 11/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 75,059 83,587 67,644 80,180 42,929 81,576 43,398 43,146 86,544 40,486 43,604 84,090 49,062 45,475 94,537 43,536 47,587 91,123 52,540 47,960 100,500 45,300 50,200 95,500
EBITDA - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 5,968 9,971 1,400 7,388 4,360 6,326 4,331 4,402 8,733 1,910 4,241 6,151 4,874 4,543 9,417 2,281 4,639 6,920 5,350 4,650 10,000 2,000 5,000 7,000
Operating Margin 7.95% 11.93% 2.07% 9.21% 10.16% 7.75% 9.98% 10.2% 10.09% 4.72% 9.73% 7.31% 9.93% 9.99% 9.96% 5.24% 9.75% 7.59% 10.18% 9.7% 9.95% 4.42% 9.96% 7.33%
Earnings before Tax (EBT) 1 - 9,582 1,130 7,429 4,209 6,007 4,301 4,419 8,720 1,755 3,796 5,551 4,737 4,347 9,084 2,267 4,364 6,631 5,193 4,507 9,700 1,800 4,800 6,600
Net income 1 3,758 6,065 368 4,701 2,978 4,128 2,733 2,935 5,668 1,128 2,371 3,499 3,101 2,844 5,945 1,406 2,935 4,341 3,366 2,834 6,200 1,300 3,300 4,600
Net margin 5.01% 7.26% 0.54% 5.86% 6.94% 5.06% 6.3% 6.8% 6.55% 2.79% 5.44% 4.16% 6.32% 6.25% 6.29% 3.23% 6.17% 4.76% 6.41% 5.91% 6.17% 2.87% 6.57% 4.82%
EPS - 218.6 - 169.4 - - 98.48 - 204.2 40.65 - - 111.7 - 214.2 50.63 - - 121.3 - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 11/8/19 5/8/20 11/10/20 5/10/21 11/10/21 11/10/21 2/4/22 5/10/22 5/10/22 8/3/22 11/10/22 11/10/22 2/6/23 5/9/23 5/9/23 8/3/23 11/10/23 11/10/23 2/6/24 - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 31,465 40,023 40,172 46,022 49,306 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 0.7784 x 1.026 x 0.9328 x - - - - -
Free Cash Flow 6,845 -19,863 18,029 -17,309 -21,868 - - -
ROE (net income / shareholders' equity) 10.5% 6.6% 8.5% 8.3% 8.7% 8.3% 9% -
ROA (Net income/ Total Assets) 7.45% 5.01% 5.68% 5.6% 5.87% 3.9% 4.1% -
Assets 1 130,301 128,344 155,465 163,659 175,250 274,359 293,902 -
Book Value Per Share 2 3,452 3,593 3,862 4,128 4,403 4,395 4,679 -
Cash Flow per Share 1,214 1,204 1,351 1,424 1,508 - - -
Capex 1 44,748 41,057 5,588 38,630 46,274 10,000 9,000 9,000
Capex / Sales 29.07% 27.15% 3.45% 22.64% 24.92% 5.09% 4.34% 4.37%
Announcement Date 11/8/19 11/10/20 11/10/21 11/10/22 11/10/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nishio Holdings Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Equipment Rental

1st Jan change Capi.
NISHIO HOLDINGS CO., LTD. Stock Nishio Holdings Co., Ltd.
-1.71% 711M
UNITED RENTALS, INC. Stock United Rentals, Inc.
+20.47% 46B
ASHTEAD GROUP PLC Stock Ashtead Group plc
+11.75% 33.18B
AERCAP HOLDINGS N.V. Stock AerCap Holdings N.V.
+15.03% 16.73B
WILLSCOT MOBILE MINI HOLDINGS CORP. Stock WillScot Mobile Mini Holdings Corp.
-12.99% 7.38B
AIR LEASE CORPORATION Stock Air Lease Corporation
+23.18% 5.75B
HERC HOLDINGS INC. Stock Herc Holdings Inc.
+2.27% 4.32B
AVIC INDUSTRY-FINANCE HOLDINGS CO., LTD. Stock AVIC Industry-Finance Holdings Co., Ltd.
-1.61% 3.73B
MCGRATH RENTCORP Stock McGrath RentCorp
-6.61% 2.74B
H&E EQUIPMENT SERVICES, INC. Stock H&E Equipment Services, Inc.
+12.10% 2.14B
Commercial Equipment Rental
  1. Stock Market
  2. Equities
  3. 9699 Stock
  4. Financials Nishio Holdings Co., Ltd.