Financials RENOVA, Inc.

Equities

9519

JP3981200003

Electric Utilities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-05-10 am EDT			5-day change	1st Jan Change
1,142 ^JPY	-3.71%		-23.20%	-3.95%

May. 08	RENOVA, Inc. Announces Management Changes	CI
May. 08	Renova, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2025	CI

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	73,377	70,293	289,147	134,452	156,557	103,757	-	-
Enterprise Value (EV) ¹	113,843	155,370	409,196	295,896	313,002	98,081	388,448	370,213
P/E ratio	44 x	18.9 x	24.9 x	84.7 x	58.4 x	11.1 x	15.6 x	17.9 x
Yield	-	-	-	-	-	-	-	-
Capitalization / Revenue	5.2 x	3.61 x	14.1 x	4.6 x	4.66 x	2.19 x	1.27 x	1.1 x
EV / Revenue	8.08 x	7.99 x	19.9 x	10.1 x	9.32 x	2.19 x	4.75 x	3.94 x
EV / EBITDA	14.4 x	13.8 x	38.5 x	22.6 x	17.3 x	5.87 x	15.4 x	11.9 x
EV / FCF	46.9 x	-3.75 x	53.1 x	-46.5 x	392 x	16.2 x	24.9 x	25.1 x
FCF Yield	2.13%	-26.7%	1.88%	-2.15%	0.25%	6.16%	4.02%	3.98%
Price to Book	7.89 x	3.81 x	19 x	4.22 x	3.65 x	1.44 x	1.75 x	1.42 x
Nbr of stocks (in thousands)	74,874	76,406	77,623	78,397	78,672	90,856	-	-
Reference price ²	980.0	920.0	3,725	1,715	1,990	1,142	1,142	1,142
Announcement Date	5/10/19	5/7/20	5/10/21	5/10/22	5/9/23	5/8/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	14,098	19,449	20,553	29,207	33,581	44,748	81,741	94,004
EBITDA ¹	7,893	11,225	10,620	13,087	18,101	16,712	25,146	31,064
EBIT ¹	5,025	7,153	4,605	874	8,870	5,017	9,909	11,547
Operating Margin	35.64%	36.78%	22.41%	2.99%	26.41%	11.21%	12.12%	12.28%
Earnings before Tax (EBT) ¹	3,722	6,600	12,908	5,015	4,829	11,864	10,509	9,131
Net income ¹	1,659	3,674	11,507	1,581	2,678	8,857	6,020	5,159
Net margin	11.77%	18.89%	55.99%	5.41%	7.97%	19.79%	7.36%	5.49%
EPS ²	22.25	48.58	149.7	20.25	34.07	112.3	73.07	63.78
Free Cash Flow ¹	2,428	-41,457	7,709	-6,370	798	20,940	15,612	14,749
FCF margin	17.22%	-213.16%	37.51%	-21.81%	2.38%	47.39%	19.1%	15.69%
FCF Conversion (EBITDA)	30.76%	-	72.59%	-	4.41%	129.61%	62.08%	47.48%
FCF Conversion (Net income)	146.35%	-	66.99%	-	29.8%	201.8%	259.33%	285.88%
Dividend per Share ²	-	-	-	-	-	-	-	-
Announcement Date	5/10/19	5/7/20	5/10/21	5/10/22	5/9/23	5/8/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2020 S2	2021 S1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 S1	2025 Q3	2025 Q4
Net sales ¹	8,860	10,589	10,776	7,252	13,368	7,746	8,093	8,525	8,813	17,338	7,463	8,780	9,596	8,955	18,551	11,276	14,921	19,009	21,632	43,700	21,188	23,050
EBITDA ¹	-	-	-	3,479	-	3,656	1,959	-	7,637	-	3,233	2,788	5,311	5,646	-	3,085	2,670	6,175	6,918	15,500	6,618	6,864
EBIT ¹	3,258	3,895	3,291	1,533	4,016	-3,021	-121	6,109	1,317	7,426	901	543	2,988	3,245	6,233	143	-1,359	1,656	2,400	6,500	2,099	2,246
Operating Margin	36.77%	36.78%	30.54%	21.14%	30.04%	-39%	-1.5%	71.66%	14.94%	42.83%	12.07%	6.18%	31.14%	36.24%	33.6%	1.27%	-9.11%	8.71%	11.1%	14.87%	9.91%	9.74%
Earnings before Tax (EBT) ¹	2,991	-	1,803	6,918	9,059	-3,186	-858	5,669	825	6,494	226	-1,891	2,640	2,706	5,346	3,580	2,938	1,382	2,875	3,500	2,424	2,420
Net income ¹	1,475	-	524	5,927	7,237	-5,112	-544	4,637	183	4,820	-526	-1,616	1,354	1,464	2,818	3,166	2,873	1,395	2,573	-	-	-
Net margin	16.65%	-	4.86%	81.73%	54.14%	-66%	-6.72%	54.39%	2.08%	27.8%	-7.05%	-18.41%	14.11%	16.35%	15.19%	28.08%	19.25%	7.34%	11.89%	-	-	-
EPS ²	19.59	-	6.860	76.05	92.90	-65.40	-6.990	59.04	2.320	61.36	-6.690	-20.59	17.21	18.56	35.77	40.13	36.42	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	11/1/19	5/7/20	11/6/20	11/4/21	11/4/21	2/8/22	5/10/22	8/8/22	11/7/22	11/7/22	2/9/23	5/9/23	8/7/23	11/7/23	11/7/23	2/7/24	5/8/24	-	-	-	-	-

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	40,466	85,077	120,049	161,444	156,445	236,384	284,691	266,456
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	5.127 x	7.579 x	11.3 x	12.34 x	8.643 x	14.63 x	11.32 x	8.578 x
Free Cash Flow ¹	2,428	-41,457	7,709	-6,370	798	20,940	15,612	14,749
ROE (net income / shareholders' equity)	19.5%	26.4%	81.7%	6.7%	7.2%	16%	7.8%	8.67%
ROA (Net income/ Total Assets)	-	4.05%	7%	1.94%	1.61%	3.09%	1.1%	1.4%
Assets ¹	-	90,724	164,340	81,457	166,259	286,963	547,273	368,512
Book Value Per Share ²	124.0	242.0	196.0	406.0	546.0	861.0	652.0	806.0
Cash Flow per Share	63.60	112.0	228.0	126.0	152.0	255.0	-	-
Capex ¹	7,627	48,560	4,760	15,440	10,064	6,070	5,237	5,237
Capex / Sales	54.1%	249.68%	23.16%	52.86%	29.97%	13.74%	6.41%	5.57%
Announcement Date	5/10/19	5/7/20	5/10/21	5/10/22	5/9/23	5/8/24	-	-

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 RENOVA, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

D-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

1,142 JPY

Average target price

1,525 JPY

Spread / Average Target

+33.54%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electric Utilities

	1st Jan change	Capi.
RENOVA, INC.	-3.95%	666M
NEXTERA ENERGY	+21.49%	152B
SOUTHERN COMPANY	+11.44%	85.44B
IBERDROLA, S.A.	+2.86%	82.74B
DUKE ENERGY CORPORATION	+5.80%	79.24B
ENEL S.P.A.	+0.37%	73.89B
CONSTELLATION ENERGY CORPORATION	+83.87%	67.75B
AMERICAN ELECTRIC POWER COMPANY, INC.	+12.79%	48.29B
GE VERNOVA INC.	0.00%	45.85B
DOMINION ENERGY, INC.	+12.91%	44.48B

Other Electric Utilities