Financials IDOM Inc.

Equities

7599

JP3235700006

Auto Vehicles, Parts & Service Retailers

Delayed Japan Exchange Other stock markets 05:50:14 07/05/2024 am IST			5-day change	1st Jan Change
1,346 ^JPY	-1.10%		-3.58%	+38.76%

2022	Swift Holdings Investments Pty Ltd completed the acquisition of IDOM Automotive Group Pty Ltd. and Gulliver Australia Pty Ltd for AUD 150 million.	CI
2022	Swift Holdings Investments Pty Ltd entered into an agreement to acquire IDOM Automotive Group Pty Ltd. and Gulliver Australia Pty Ltd.	CI

Valuation

Fiscal Period: February	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	38,129	51,921	62,152	65,968	85,045	1,36,654	-	-
Enterprise Value (EV) ¹	1,04,134	1,06,464	99,601	98,922	1,14,717	90,969	1,67,654	1,64,854
P/E ratio	93.1 x	14.6 x	41.9 x	6.11 x	5.99 x	7.95 x	10.8 x	9.51 x
Yield	2.93%	0.23%	1.71%	0.7%	5.02%	3.77%	2.95%	3.16%
Capitalization / Revenue	0.12 x	0.14 x	0.16 x	0.14 x	0.2 x	0.22 x	0.3 x	0.29 x
EV / Revenue	0.34 x	0.29 x	0.26 x	0.22 x	0.28 x	0.22 x	0.37 x	0.34 x
EV / EBITDA	16 x	8.7 x	7.37 x	4.55 x	5.37 x	9.73 x	7.35 x	6.57 x
EV / FCF	12.1 x	7.97 x	5.49 x	26.2 x	54.4 x	42.4 x	33.3 x	27.2 x
FCF Yield	8.24%	12.5%	18.2%	3.82%	1.84%	2.36%	3%	3.68%
Price to Book	0.96 x	1.23 x	1.41 x	1.22 x	1.37 x	1.32 x	1.73 x	1.59 x
Nbr of stocks (in thousands)	1,01,408	1,01,407	1,00,407	1,00,407	1,00,407	1,00,407	-	-
Reference price ²	376.0	512.0	619.0	657.0	847.0	1,361	1,361	1,361
Announcement Date	12/04/19	14/04/20	14/04/21	14/04/22	14/04/23	12/04/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	3,09,410	3,61,684	3,80,564	4,59,532	4,16,514	4,19,852	4,49,950	4,79,075
EBITDA ¹	6,491	12,231	13,522	21,736	21,375	17,000	22,800	25,100
EBIT ¹	3,400	9,091	10,571	18,485	18,684	16,117	18,925	21,400
Operating Margin	1.1%	2.51%	2.78%	4.02%	4.49%	3.84%	4.21%	4.47%
Earnings before Tax (EBT) ¹	1,478	3,917	4,524	15,750	18,752	15,664	17,100	19,850
Net income ¹	409	3,545	1,484	10,794	14,205	11,442	12,625	14,375
Net margin	0.13%	0.98%	0.39%	2.35%	3.41%	2.73%	2.81%	3%
EPS ²	4.040	34.97	14.77	107.5	141.5	114.0	125.8	143.1
Free Cash Flow ¹	8,578	13,351	18,135	3,776	2,109	3,900	5,030	6,067
FCF margin	2.77%	3.69%	4.77%	0.82%	0.51%	0.95%	1.12%	1.27%
FCF Conversion (EBITDA)	132.15%	109.16%	134.11%	17.37%	9.87%	22.94%	22.06%	24.17%
FCF Conversion (Net income)	2,097.31%	376.61%	1,222.04%	34.98%	14.85%	39.9%	39.84%	42.2%
Dividend per Share ²	11.00	1.200	10.60	4.600	42.50	34.19	40.21	42.95
Announcement Date	12/04/19	14/04/20	14/04/21	14/04/22	14/04/23	12/04/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February	2020 S1	2020 S2	2021 S1	2021 S2	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	1,79,276	1,82,408	1,78,109	2,02,455	1,10,762	2,27,775	1,16,845	1,14,912	2,31,757	1,35,601	89,877	2,25,478	98,770	92,266	1,91,036	1,05,258	98,438	2,03,696	1,04,014	1,12,142	1,15,300	1,03,000	1,12,800	1,17,900
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	4,624	4,467	4,053	6,518	4,356	9,440	5,320	3,725	9,045	5,256	3,360	8,616	5,499	4,569	10,068	2,771	4,327	7,098	3,731	5,288	4,400	4,430	4,920	5,850
Operating Margin	2.58%	2.45%	2.28%	3.22%	3.93%	4.14%	4.55%	3.24%	3.9%	3.88%	3.74%	3.82%	5.57%	4.95%	5.27%	2.63%	4.4%	3.48%	3.59%	4.72%	3.82%	4.3%	4.36%	4.96%
Earnings before Tax (EBT)	3,292	625	2,717	1,807	3,882	7,951	4,670	3,129	7,799	5,117	4,064	9,181	5,369	4,202	9,571	2,738	4,115	6,853	3,689	-	-	-	-	-
Net income	2,124	1,421	1,375	109	2,559	5,311	3,427	2,056	5,483	5,377	2,139	7,516	3,703	2,986	6,689	1,868	2,955	4,823	2,414	-	-	-	-	-
Net margin	1.18%	0.78%	0.77%	0.05%	2.31%	2.33%	2.93%	1.79%	2.37%	3.97%	2.38%	3.33%	3.75%	3.24%	3.5%	1.77%	3%	2.37%	2.32%	-	-	-	-	-
EPS	20.95	-	13.67	-	-	52.90	34.13	-	-	53.55	-	74.86	36.88	-	-	18.61	-	48.04	24.04	-	-	-	-	-
Dividend per Share	0.6000	-	5.300	-	-	2.300	-	-	-	-	-	16.20	-	-	-	-	-	14.41	-	-	-	-	-	-
Announcement Date	11/10/19	14/04/20	14/10/20	14/04/21	14/10/21	14/10/21	14/01/22	14/04/22	14/04/22	14/07/22	14/10/22	14/10/22	13/01/23	14/04/23	14/04/23	14/07/23	13/10/23	13/10/23	12/01/24	12/04/24	-	-	-	-

¹JPY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: February	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	66,005	54,543	37,449	32,954	29,672	28,750	31,000	28,200
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	10.17 x	4.459 x	2.769 x	1.516 x	1.388 x	1.691 x	1.36 x	1.124 x
Free Cash Flow ¹	8,578	13,351	18,135	3,776	2,109	3,900	5,030	6,067
ROE (net income / shareholders' equity)	0.9%	8.6%	3.4%	22%	24.5%	17.5%	17.4%	17.4%
ROA (Net income/ Total Assets)	1.39%	3.84%	0.82%	9.57%	10%	8.86%	7.3%	9.1%
Assets ¹	29,461	92,375	1,80,513	1,12,786	1,42,104	1,29,170	1,72,945	1,57,967
Book Value Per Share ²	393.0	415.0	438.0	538.0	618.0	687.0	787.0	855.0
Cash Flow per Share	33.20	65.90	44.10	135.0	167.0	143.0	-	-
Capex ¹	3,836	3,117	1,844	4,961	5,441	6,000	7,000	6,500
Capex / Sales	1.24%	0.86%	0.48%	1.08%	1.31%	1.46%	1.56%	1.36%
Announcement Date	12/04/19	14/04/20	14/04/21	14/04/22	14/04/23	12/04/24	-	-

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 IDOM Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

1,361 JPY

Average target price

1,545 JPY

Spread / Average Target

+13.52%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Used Car Dealers

	1st Jan change	Capi.
IDOM INC.	+38.76%	894M
CARMAX, INC.	-9.32%	10.81B
BCA MARKETPLACE PLC	0.00%	2.38B
OPENLANE, INC.	+23.90%	1.92B
WE BUY CARS HOLDINGS LIMITED	0.00%	464M
K CAR CO., LTD.	+11.35%	464M
UXIN LIMITED	-71.18%	380M
AMERICA'S CAR-MART, INC.	-18.85%	377M
OPTIMUS GROUP COMPANY LIMITED	+30.02%	300M
KAMUX OYJ	-2.67%	230M

Used Car Dealers