Stock 2497 UNITED, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials UNITED, Inc.

Equities

2497

JP3758130003

Investment Management & Fund Operators

Delayed Japan Exchange
Other stock markets
 09:52:06 2024-04-30 pm EDT 		5-day change 1st Jan Change
833 JPY -0.24% Intraday chart for UNITED, Inc. -1.19% -7.44%
Apr. 19 Clepseadra Inc. announced that it has received ¥150 million in funding from TV TOKYO Holdings Corporation, Bascule, Inc., UNITED, Inc., MIXI, Inc., and another investor CI
Apr. 18 Kiwami Co., Ltd. announced that it has received funding from Nissay Capital Co., Ltd., Mitsubishi UFJ Capital Co., Ltd., UNITED, Inc. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 99,003 34,941 17,946 30,435 37,575 24,305
Enterprise Value (EV) 1 93,537 26,740 10,139 16,939 25,654 11,136
P/E ratio 117 x 5 x 12.9 x 8.29 x 10.3 x 6.12 x
Yield 0.16% 4.02% 1.62% 2.44% 1.99% 3.36%
Capitalization / Revenue 6.85 x 1.27 x 0.86 x 1.86 x 2.96 x 1.85 x
EV / Revenue 6.48 x 0.97 x 0.48 x 1.04 x 2.02 x 0.85 x
EV / EBITDA 45.6 x 2.24 x 1.65 x 2.87 x 4.32 x 1.81 x
EV / FCF 76.1 x -1 x 0.55 x -4.2 x 1.87 x 0.99 x
FCF Yield 1.31% -99.6% 181% -23.8% 53.4% 101%
Price to Book 9.74 x 0.87 x 0.68 x 0.84 x 1.24 x 0.94 x
Nbr of stocks (in thousands) 45,994 46,065 44,698 43,698 40,338 37,977
Reference price 2 2,152 758.5 401.5 696.5 931.5 640.0
Announcement Date 6/21/18 6/24/19 6/19/20 6/21/21 6/17/22 6/19/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 14,444 27,580 20,911 16,338 12,714 13,140
EBITDA 1 2,051 11,958 6,137 5,905 5,935 6,153
EBIT 1 1,648 11,084 5,101 5,607 5,738 5,824
Operating Margin 11.41% 40.19% 24.39% 34.32% 45.13% 44.32%
Earnings before Tax (EBT) 1 1,621 10,348 1,558 5,488 5,810 6,167
Net income 1 849 7,008 1,403 3,728 3,825 4,139
Net margin 5.88% 25.41% 6.71% 22.82% 30.08% 31.5%
EPS 2 18.37 151.6 31.21 84.03 90.52 104.6
Free Cash Flow 1 1,229 -26,622 18,384 -4,038 13,700 11,206
FCF margin 8.51% -96.53% 87.91% -24.71% 107.76% 85.28%
FCF Conversion (EBITDA) 59.94% - 299.55% - 230.83% 182.12%
FCF Conversion (Net income) 144.8% - 1,310.31% - 358.17% 270.74%
Dividend per Share 2 3.500 30.50 6.500 17.00 18.50 21.50
Announcement Date 6/21/18 6/24/19 6/19/20 6/21/21 6/17/22 6/19/23
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 11,305 11,008 8,100 2,686 4,776 6,637 3,538 7,224 9,170 1,616
EBITDA - - - - - - - - - -
EBIT 1 2,628 5,465 4,559 1,053 3,125 3,136 1,797 5,361 5,368 -405
Operating Margin 23.25% 49.65% 56.28% 39.2% 65.43% 47.25% 50.79% 74.21% 58.54% -25.06%
Earnings before Tax (EBT) 1 2,395 5,392 4,553 1,066 3,481 3,503 1,801 5,366 4,808 -423
Net income 1 1,273 3,723 3,146 729 2,399 2,374 1,217 3,685 3,080 -405
Net margin 11.26% 33.82% 38.84% 27.14% 50.23% 35.77% 34.4% 51.01% 33.59% -25.06%
EPS 2 28.16 83.30 72.94 17.78 59.62 59.44 31.02 94.31 78.77 -10.40
Dividend per Share 5.500 7.500 8.500 - - 10.00 - - 24.00 -
Announcement Date 10/31/19 11/9/20 11/9/21 2/8/22 8/4/22 11/9/22 2/8/23 8/8/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,466 8,201 7,807 13,496 11,921 13,169
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,229 -26,622 18,384 -4,038 13,700 11,206
ROE (net income / shareholders' equity) 8.87% 26.9% 4.19% 11.9% 11.5% 14.5%
ROA (Net income/ Total Assets) 8.27% 19.8% 7.02% 8.66% 8.33% 10.3%
Assets 1 10,266 35,418 19,984 43,057 45,894 40,378
Book Value Per Share 2 221.0 869.0 594.0 825.0 751.0 681.0
Cash Flow per Share 2 121.0 191.0 188.0 315.0 302.0 342.0
Capex 1 84 548 35 41 5 71
Capex / Sales 0.58% 1.99% 0.17% 0.25% 0.04% 0.54%
Announcement Date 6/21/18 6/24/19 6/19/20 6/21/21 6/17/22 6/19/23
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 Other Investment Management & Fund Operators

1st Jan change Capi.
UNITED, INC. Stock UNITED, Inc.
-7.44% 208M
BLACKROCK, INC. Stock BlackRock, Inc.
-7.04% 113B
UBS GROUP AG Stock UBS Group AG
-7.01% 88.42B
APOLLO GLOBAL MANAGEMENT, INC. Stock Apollo Global Management, Inc.
+16.30% 63.11B
BROOKFIELD CORPORATION Stock Brookfield Corporation
+3.89% 62.22B
BANK OF NEW YORK MELLON CORPORATION (THE) Stock Bank of New York Mellon Corporation (The)
+8.53% 42.87B
AMERIPRISE FINANCIAL, INC. Stock Ameriprise Financial, Inc.
+8.41% 41.47B
3I GROUP PLC Stock 3i Group plc
+18.79% 34.8B
T. ROWE PRICE GROUP INC. Stock T. Rowe Price Group Inc.
+1.75% 25.03B
PRINCIPAL FINANCIAL GROUP, INC. Stock Principal Financial Group, Inc.
+0.60% 18.91B
Other Investment Management & Fund Operators
  1. Stock Market
  2. Equities
  3. 2497 Stock
  4. Financials UNITED, Inc.