Nitori Holdings Co., Ltd.

OTC
NCLTF
paper.types.company
Rentabilité sur six mois: -12%
Rendement en dividendes: 1.69%
Secteur: Consumer Cyclical

Rapports Nitori Holdings Co., Ltd.

Capitalisation

IFRS
Rapports Annuel Trimestriel
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM moyenne sur 5 ans CAGR 5
Капитализация, млрд ¥
8.16 10.74 16.47 14.94 16.37 23.21 21.05 12.57 13.5 12.94 17.34 -3.78
Выручка, млрд ¥
458.14 512.96 572.06 608.13 642.27 716.9 98 736.93 875.17 895.8 895.8 20373.41 6.88
Чистая прибыль, млрд ¥
46.97 60 64.22 68.18 71.4 92.11 11 767.44 87.81 86.52 86.52 2421.06 3.92
EV, млрд ¥
-11.54 -29.27 -38.21 -77.12 -127.64 -85.24 -2 846.17 1 790.54 2 634.43 2 634.43 273.18 -283.21
EBIT, млрд ¥
75.08 87.62 94.67 102.78 109.63 138.64 16 821.93 118.16 124.43 124.43 3462.56 2.56
EBITDA, млрд ¥
85.88 99.93 107.7 117 126.19 156.47 20 026.94 144.89 154.1 154.1 4121.72 4.08
OIBDA, млрд ¥
17 220.33 22 263.79 25 081.42 186.38 195.3 195.3 12989.44 -59.17
Баланс стоимость, млрд ¥
330.87 394.63 441.67 500.19 560.86 642.1 89 153.89 818.1 896.3 896.3 18414.25 9.83
FCF, млрд ¥
27.67 38.81 12.87 53.51 72.31 -17.6 -2 140.85 -3 422.12 21.63 21.63 -1097.3260 -21.45
Операционный денежный поток, млрд ¥
57.34 77.93 76.84 81.66 99.34 85.57 10 409.84 12 138.11 143.59 143.59 4575.29 7.65
Операционная прибыль, млрд ¥
73.04 85.78 93.38 100.78 107.48 137.69 16 821.93 129.3 127.73 127.73 3464.83 3.51
Операционные расходы, млрд ¥
170.5 192.5 221.4 230.64 246.89 274.1 34 992.69 291.47 328.22 328.22 7226.67 5.86
CAPEX, млрд ¥
29.68 39.12 63.97 28.15 27.03 103.16 12 550.69 15 560.22 121.96 121.96 5672.61 35.17


Bilan

IFRS
Rapports Annuel Trimestriel
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM moyenne sur 5 ans CAGR 5
Наличность, млрд ¥
42.33 70.56 63.34 102.35 159.19 158.58 15 868.72 125.12 137.94 137.94 3289.91 -2.82
Short Term Investments ¥
-15.62 2.29 18.4 7.79 2 373.34 6.81 37.33 37.33 488.73 15.20
Long term investments ¥
42.46 57.72 45.12 48.43 2.05
Total Receivables ¥
26.02 34.49 27.77 24.82 27.88 37.81 4 768.83 57.41 79.25 79.25 994.24 23.24
Total Current Assets ¥
129.99 170.18 164.03 211.04 263.59 302.75 33 866.12 330.35 347.74 347.74 7022.11 5.70
Чистые активы, млрд ¥
177.37 210.94 224.86 248.09 291.32 302.04 307.39 460.03 68 188.11 560.48 13909.78 197.76
Активы, млрд ¥
414.54 487.81 550.51 619.29 683.25 930.88 119 693.95 1 133.77 1 238.68 1 238.68 24736.11 12.64
Short Term Debt ¥
1.69 0.812 2.19 2.83 4.34 50.29 4 468.69 84.67 109.45 109.45 943.49 90.70
Long Term Debt ¥
3.56 2.13 0.625 8 6.03 4 2 6 131.42 30 30 1234.69 37.84
Задолженность, млрд ¥
83.57 93.04 108.84 119.09 122.39 245.49 30 539.94 315.67 342.37 342.37 6313.17 22.84
Чистый долг, млрд ¥
-37.49 -67.42 -51.01 -91.54 -144.14 -100.42 -4 586.7 21.48 6.03 6.03 -960.7500 -153.00
Долг, млрд ¥
6.71 2.32 10.19 8.85 8.34 52.29 11 282.02 146.6 143.97 143.97 2326.64 76.78
Interest income ¥
0.433 0.451 0.481 0.522 0.501 0.459 0.527 0.4980 1.84
Расходы на обслуживание долга ¥
0.076 0.059 0.069 0.101 0.283 0.294 47.08 0.3702 0.521 0.521 9.71 12.98
Чист. проц. доходы, млрд ¥
0.374 0.382 0.38 0.239 0.207 0.072 0.15 0.0092 0.0036 0.1354 -47.87
Goodwill ¥
31.67 19.79 22.39 19.62 23.37 -11.28
Амортизация, млрд ¥
10.8 12.31 13.03 14.22 16.56 17.83 3 205.01 26.73 29.67 29.67 659.16 12.37
Себестоимость, млрд ¥
214.6 234.68 257.28 276.71 287.91 305.11 46 922.31 454.4 439.85 439.85 9681.92 8.85
Товарно материальные запасы ¥
45.42 48.97 52.73 62.91 65.51 80.74 10 455.22 120.38 108.53 108.53 2166.08 10.62


Promotion

IFRS
Rapports Annuel Trimestriel
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM moyenne sur 5 ans CAGR 5
EPS 318.66 544.56 578.12 611.92 639.64 822.65 104227.95 777.14 765.62 765.62 21446.60 3.66
Цена акции ао 152.75 122 159 214.31 145.25 129.5 132.1 114.11 107.57 107.57 125.71 -5.83
Число акций ао, млн 111.4 111.95 112.21 112.47 112.82 112.94 112.9 112.99 113.01 113.01 112.93 0.03
FCF/акцию 248.36 346.66 114.68 475.81 640.86 -155.81 -18962.19 -30285.84 191.41 191.41 -9714.3140 -21.47


Efficacité

IFRS
Rapports Annuel Trimestriel
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Moyenne du secteur moyenne sur 5 ans CAGR 5
ROE, % 14.2 15.2 14.54 13.63 12.73 14.35 14.69 0.1952 10.09 10.09 14.39 10.41 -4.54
ROA, % 11.33 12.3 11.67 11.01 10.45 9.9 10.57 0.1454 7.29 7.29 6.47 7.67 -6.95
ROIC, % 16.96 14.92 16.05 16.49 15.46 14.59 15.48 13.84 10.84 10.84 8.07 14.04 -6.85
ROS, % 11.7 11.23 11.21 11.12 12.85 11.92 10.03 9.66 9.66 9.66 11.45 10.82 -5.55
ROCE, % 22.2 21.43 20.55 19.55 20.23 16.85 12.96 12.93 13.88 13.88 21.11 15.37 -7.26
Ebit margin, % 17.07 19.21 17.04 13.5 13.89 13.89 13.89 15.51 -6.28
Рентаб EBITDA, % 19.48 18.83 19.24 19.65 21.83 20.28 16.56 17.2 17.2 17.2 25.30 18.61 -4.66
Чистая рентаб, % 10.25 11.7 11.23 11.21 11.12 12.85 11.92 10.03 9.66 9.66 11.45 11.12 -2.78
Operation Margin, % 16.72 16.32 16.57 16.73 19.21 17.04 14.77 14.26 14.26 14.26 17.79 15.91 -5.79
Доходность FCF, % 225.3 155.55 257.55 235.62 86.12 326.83 311.5 -83.58 -140 -190.9 44.77 -189.80


Chances

IFRS
Rapports Annuel Trimestriel
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Moyenne du secteur moyenne sur 5 ans CAGR 5
P/E
0.2287 0.2745 0.2327 0.2402 0.3251 0.2286 0.1479 20.15 30.38 30.38 30.96 10.25 147.81
P/BV
0.0325 0.0417 0.0338 0.0327 0.0414 0.0328 0.0195 2.16 2.93 2.93 4.40 1.04 134.41
P/S
0.0234 0.0321 0.0261 0.0269 0.0361 0.0294 0.0176 2.02 2.93 2.93 4.44 1.01 140.92
P/FCF
0.4244 1.16 0.306 0.321 -1.2 -0.7143 -0.5238 0.5982 0.5982 0.5982 14.78 -0.2483 -187.00
E/P
3.64 4.3 4.16 3.08 4.38 7.7 6.51 6.69 6.69 6.69 1.57 6.39 8.84
EV/EBIT
-1.18 -0.578 -0.1692 15.15 21.17 21.17 21.17 11.35 -305.47
EV/EBITDA
-0.1475 -0.3408 -0.3548 -0.6591 -1.01 -0.5448 -0.1421 12.36 17.1 17.1 17.26 5.55 -276.09
EV/S
-0.0639 -0.0668 -0.1268 -0.1987 -0.1189 -0.0288 2.05 2.94 2.94 2.94 4.68 1.56 -289.95
EV/FCF
-1.06 -2.97 -1.44 -1.77 4.84 1.33 -0.5232 121.78 121.78 121.78 14.07 49.84 90.61
Debt/EBITDA
0.027 0.0946 0.0757 0.0661 0.3342 0.5633 1.01 0.9343 0.9343 0.9343 2.59 0.7552 22.83
Netdebt/Ebitda
-0.6746 -0.4736 -0.7823 -1.14 -0.6418 -0.229 0.1483 0.0391 0.0391 0.0391 1.49 -0.1289 -157.14
Debt/Ratio
0.0056 0.0185 0.0143 0.0122 0.0562 0.0943 0.1293 0.1162 0.1162 0.1162 0.28 0.1024 15.64
Debt/Equity
0.007 0.0231 0.0177 0.0149 0.0814 0.1265 0.1792 0.1606 0.382 0.382 1.26 0.1859 36.23
Debt/Net Income
0.0493 0.1586 0.1299 0.1168 0.5676 0.9587 1.67 1.66 1.66 1.66 7.14 1.30 23.94
PEG
0.6994 0.6994 0.6994 0.00
Бета
1.32 -2.68 0.6173 0.6173 0.97 -0.2476 -22.38
Индекс Альтмана
-0.2677 -1.55 -0.1885 0.457 -1.26 -7.38 9447.27 56.96 92.16 92.16 299.50 1917.55 -335.96


Dividendes

IFRS
Rapports Annuel Trimestriel
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Moyenne du secteur moyenne sur 5 ans CAGR 5
Див.выплата, млрд
5.88 6.51 7.75 10.27 10.53 11.66 15.36 2133.38 16.71 16.71 437.53 9.68
Дивиденд
0.7131 47.87 0.9591 1.03 1.81 1.77 1.61 1.51 1.53 2.54 1.65 -3.31
Див доход, ао, %
0.4847 35.95 0.6588 0.4987 0.9712 85.45 1.44 1.77 1.39 1.69 6.11 18.20 7.43
Дивиденды / прибыль, %
13.86 12.92 16 15.44 16.34 16.67 15.88 2429.49 19.32 19.32 56.76 499.54 3.41
Dividend Coverage Ratio
5.18 5.18 5.18 0.00


Payez votre abonnement

Plus de fonctionnalités et de données pour l'analyse des entreprises et des portefeuilles sont disponibles sur abonnement

S'abonner

Repos

IFRS
Rapports Annuel
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
4.21 14.39 12.71 1 777.97 13.61 13.61 26.45
Персонал, чел
18 909 18 909 0.00