Stock 7183 ANSHIN GUARANTOR SERVICE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Anshin Guarantor Service Co., Ltd.

Equities

7183

JP3127650004

Consumer Lending

Market Closed - Japan Exchange
Other stock markets
 11:30:00 14/06/2024 am IST 		5-day change 1st Jan Change
221 JPY 0.00% Intraday chart for Anshin Guarantor Service Co., Ltd. 0.00% -7.92%
2023 Tranche Update on Anshin Guarantor Service Co., Ltd.'s Equity Buyback Plan announced on May 11, 2023. CI
2023 Anshin Guarantor Service Co., Ltd.'s Equity Buyback announced on May 11, 2023, has closed with 605,100 shares, representing 3.37% for ¥160.96 million. CI

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 5,896 4,836 4,386 7,137 5,321 4,674
Enterprise Value (EV) 1 5,771 5,181 3,792 6,217 4,390 3,662
P/E ratio 61.4 x 23.1 x 14.7 x 13.2 x 13.3 x 9.92 x
Yield - - - - - -
Capitalization / Revenue 2.15 x 1.52 x 1.24 x 1.81 x 1.29 x 1.04 x
EV / Revenue 2.11 x 1.63 x 1.07 x 1.58 x 1.06 x 0.81 x
EV / EBITDA 49.8 x 14.8 x 8.21 x 8.17 x 8 x 5.51 x
EV / FCF -8.73 x -16.3 x 4.13 x 26.1 x 1.99 x 136 x
FCF Yield -11.5% -6.13% 24.2% 3.83% 50.2% 0.73%
Price to Book 2.95 x 2.23 x 1.8 x 2.43 x 3.04 x 2.16 x
Nbr of stocks (in thousands) 17,977 17,977 17,976 17,976 17,976 17,976
Reference price 2 328.0 269.0 244.0 397.0 296.0 260.0
Announcement Date 21/06/18 20/06/19 23/06/20 22/06/21 21/06/22 19/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 2,741 3,182 3,542 3,946 4,130 4,497
EBITDA 1 116 349 462 761 549 664
EBIT 1 89 275 384 672 458 571
Operating Margin 3.25% 8.64% 10.84% 17.03% 11.09% 12.7%
Earnings before Tax (EBT) 1 159 324 453 799 583 676
Net income 1 96 209 299 541 400 471
Net margin 3.5% 6.57% 8.44% 13.71% 9.69% 10.47%
EPS 2 5.340 11.63 16.63 30.09 22.25 26.20
Free Cash Flow 1 -661.4 -317.6 918.2 238.4 2,205 26.88
FCF margin -24.13% -9.98% 25.92% 6.04% 53.38% 0.6%
FCF Conversion (EBITDA) - - 198.76% 31.32% 401.59% 4.05%
FCF Conversion (Net income) - - 307.11% 44.06% 551.19% 5.71%
Dividend per Share - - - - - -
Announcement Date 21/06/18 20/06/19 23/06/20 22/06/21 21/06/22 19/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 1,624 1,890 2,032 1,036 1,096 2,217 1,113 1,181 2,380 1,215
EBITDA - - - - - - - - - -
EBIT 1 137 321 245 230 68 274 206 43 215 180
Operating Margin 8.44% 16.98% 12.06% 22.2% 6.2% 12.36% 18.51% 3.64% 9.03% 14.81%
Earnings before Tax (EBT) 1 169 384 303 267 95 325 233 71 276 205
Net income 1 110 260 203 181 62 217 156 45 182 138
Net margin 6.77% 13.76% 9.99% 17.47% 5.66% 9.79% 14.02% 3.81% 7.65% 11.36%
EPS 2 6.130 14.51 11.31 10.06 3.460 12.12 8.680 2.600 10.44 7.900
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 11/11/20 10/11/21 09/02/22 10/08/22 10/11/22 10/02/23 10/08/23 09/11/23 09/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net Debt 1 - 345 - - - -
Net Cash position 1 125 - 594 920 931 1,012
Leverage (Debt/EBITDA) - 0.9885 x - - - -
Free Cash Flow 1 -661 -318 918 238 2,205 26.9
ROE (net income / shareholders' equity) 4.88% 10% 13% 20.1% 17.1% 24.1%
ROA (Net income/ Total Assets) 2.04% 4.97% 5.34% 7.42% 3.99% 4.07%
Assets 1 4,710 4,202 5,598 7,294 10,017 11,575
Book Value Per Share 2 111.0 121.0 135.0 164.0 97.20 120.0
Cash Flow per Share 2 23.60 36.40 49.70 67.90 71.30 75.80
Capex 1 3 - 24 2 33 3
Capex / Sales 0.11% - 0.68% 0.05% 0.8% 0.07%
Announcement Date 21/06/18 20/06/19 23/06/20 22/06/21 21/06/22 19/06/23
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 Consumer Leasing

1st Jan change Capi.
ANSHIN GUARANTOR SERVICE CO., LTD. Stock Anshin Guarantor Service Co., Ltd.
-7.92% 24.4M
ALLY FINANCIAL INC. Stock Ally Financial Inc.
+11.05% 11.79B
CREDIT ACCEPTANCE CORPORATION Stock Credit Acceptance Corporation
-11.58% 5.7B
JIANGSU FINANCIAL LEASING CO., LTD. Stock Jiangsu Financial Leasing Co., Ltd.
+3.72% 3.02B
FIVE-STAR BUSINESS FINANCE LIMITED Stock Five-Star Business Finance Limited
+10.21% 2.84B
UPSTART HOLDINGS, INC. Stock Upstart Holdings, Inc.
-45.20% 1.97B
AEON THANA SINSAP (THAILAND) Stock AEON Thana Sinsap (Thailand)
-18.75% 886M
LATITUDE GROUP HOLDINGS LIMITED Stock Latitude Group Holdings Limited
-1.29% 791M
HAITONG UNITRUST INTERNATIONAL FINANCIAL LEASING CO.,LTD. Stock Haitong Unitrust International Financial Leasing Co.,Ltd.
-9.76% 780M
ESCAR FILO KIRALAMA HIZMETLERI Stock Escar Filo Kiralama Hizmetleri
+107.63% 551M
Consumer Leasing
  1. Stock Market
  2. Equities
  3. 7183 Stock
  4. Financials Anshin Guarantor Service Co., Ltd.