Stock 6630 YA-MAN LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ya-Man Ltd.

Equities

6630

JP3930050004

Personal Products

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-07 am EDT 		5-day change 1st Jan Change
908 JPY -0.87% Intraday chart for Ya-Man Ltd. -4.52% -9.74%
Mar. 15 Ya-Man Cuts Earnings Projections But Raises Dividend Forecasts for Fiscal 2024 MT
Mar. 14 Ya-Man Profit Down 68% in Fiscal Nine Months On Boycott of Japanese Products Following ALPS Treated Water Issue MT

Valuation

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 59,581 37,831 82,202 68,281 64,430 49,959 - -
Enterprise Value (EV) 1 52,030 30,730 71,851 53,601 49,635 49,959 49,959 49,959
P/E ratio 17 x 28.9 x 22.1 x 12.2 x 16.5 x 51.8 x 29.8 x 24.9 x
Yield 0.76% 0.53% 0.54% 0.68% 1.11% 0.98% 0.85% 0.77%
Capitalization / Revenue 2.19 x 1.65 x 2.24 x 1.67 x 1.5 x 1.56 x 1.48 x 1.34 x
EV / Revenue 2.19 x 1.65 x 2.24 x 1.67 x 1.5 x 1.56 x 1.48 x 1.34 x
EV / EBITDA 10.1 x 13.3 x 11.7 x 9.35 x 9.9 x 14 x 12.8 x 13.6 x
EV / FCF 82.7 x 28.1 x 27.9 x 16.9 x 182 x 12.8 x 16.1 x -
FCF Yield 1.21% 3.56% 3.58% 5.9% 0.55% 7.81% 6.21% -
Price to Book 4.56 x 2.82 x 4.87 x 3.09 x 2.53 x 1.84 x 1.7 x 1.58 x
Nbr of stocks (in thousands) 55,944 55,309 55,021 55,021 55,021 55,021 - -
Reference price 2 1,065 684.0 1,494 1,241 1,171 916.0 916.0 916.0
Announcement Date 6/13/19 6/12/20 6/11/21 6/14/22 6/13/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 27,252 22,975 36,631 40,943 42,996 32,000 33,859 37,219
EBITDA 1 5,920 2,834 7,037 7,303 6,509 3,572 3,907 3,679
EBIT 1 5,705 2,504 6,116 6,880 6,135 1,700 2,513 2,879
Operating Margin 20.93% 10.9% 16.7% 16.8% 14.27% 5.31% 7.42% 7.74%
Earnings before Tax (EBT) 1 5,698 2,306 5,597 8,019 5,837 1,870 2,956 2,975
Net income 1 3,539 1,322 3,727 5,586 3,913 975 1,693 2,022
Net margin 12.99% 5.75% 10.17% 13.64% 9.1% 3.05% 5% 5.43%
EPS 2 62.65 23.66 67.75 101.5 71.12 17.70 30.78 36.78
Free Cash Flow 1 720.1 1,348 2,943 4,028 354.1 3,900 3,100 -
FCF margin 2.64% 5.87% 8.03% 9.84% 0.82% 12.19% 9.16% -
FCF Conversion (EBITDA) 12.16% 47.58% 41.82% 55.17% 5.44% 109.18% 79.34% -
FCF Conversion (Net income) 20.35% 101.99% 78.96% 72.12% 9.05% 400% 183.11% -
Dividend per Share 2 8.100 3.600 8.100 8.500 13.00 9.000 7.803 7.085
Announcement Date 6/13/19 6/12/20 6/11/21 6/14/22 6/13/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2020 S1 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
Net sales 1 11,516 18,727 10,268 20,907 10,776 9,260 11,688 14,880 26,568 8,821 7,607 9,627 9,176 18,802 6,802 6,896
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 1,721 4,026 996 3,925 2,082 873 1,784 3,583 5,367 344.8 422.9 1,674 572.1 2,246 -397.8 -148
Operating Margin 14.94% 21.5% 9.7% 18.77% 19.32% 9.43% 15.26% 24.08% 20.2% 3.91% 5.56% 17.39% 6.23% 11.95% -5.85% -2.15%
Earnings before Tax (EBT) 1,631 3,469 - 4,099 2,155 - 2,104 - 6,726 -1,347 - 1,800 - 2,604 -559 -
Net income 952 2,354 - 2,796 1,468 - 1,381 - 4,542 -968 - 1,142 - 1,608 -449 -
Net margin 8.27% 12.57% - 13.37% 13.62% - 11.82% - 17.1% -10.97% - 11.86% - 8.55% -6.6% -
EPS 17.03 42.80 - 50.82 26.69 - 25.11 - 82.56 -17.60 - 20.77 - 29.24 -8.170 -
Dividend per Share 1.800 1.800 - 2.000 - - - - 4.250 - - - - 4.250 - -
Announcement Date 12/13/19 12/11/20 12/14/21 12/14/21 3/11/22 6/14/22 9/13/22 12/13/22 12/13/22 3/14/23 6/13/23 9/13/23 12/13/23 12/13/23 3/14/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 7,551 7,101 10,351 14,680 14,795 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 720 1,348 2,943 4,028 354 3,900 3,100 -
ROE (net income / shareholders' equity) 28.4% 10% 24.6% 28.7% 16.5% 10.3% 9.1% 8.1%
ROA (Net income/ Total Assets) 33.1% 13.1% 28.3% 28.6% 19.2% 8.5% 7.6% 6.8%
Assets 1 10,677 10,087 13,172 19,539 20,346 11,471 22,276 29,743
Book Value Per Share 2 234.0 243.0 307.0 402.0 462.0 499.0 540.0 580.0
Cash Flow per Share 2 66.40 29.50 74.10 109.0 77.90 113.0 59.70 41.90
Capex 1 396 308 451 430 354 1,000 610 613
Capex / Sales 1.45% 1.34% 1.23% 1.05% 0.82% 3.12% 1.8% 1.65%
Announcement Date 6/13/19 6/12/20 6/11/21 6/14/22 6/13/23 - - -
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 Ya-Man Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
916 JPY
Average target price
919.4 JPY
Spread / Average Target
+0.37%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cosmetics & Perfumes

1st Jan change Capi.
YA-MAN LTD. Stock Ya-Man Ltd.
-9.74% 327M
L'ORÉAL Stock L'Oréal
-1.28% 255B
KAO CORPORATION Stock Kao Corporation
+13.36% 19.75B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 18.37B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+1.60% 11.08B
COTY INC. Stock Coty Inc.
-10.59% 10.29B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+15.29% 6.33B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
+3.55% 4.7B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-14.98% 3.84B
YUNNAN BOTANEE BIO-TECHNOLOGY GROUP CO.LTD Stock Yunnan Botanee Bio-Technology Group Co.LTD
-10.43% 3.56B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. 6630 Stock
  4. Financials Ya-Man Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW