Stock 6036 KEEPER TECHNICAL LABORATORY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials KeePer Technical Laboratory Co., Ltd.

Equities

6036

JP3236320002

Personal Services

Market Closed - Japan Exchange
Other stock markets
 11:30:00 10/05/2024 am IST 		5-day change 1st Jan Change
3,885 JPY -3.48% Intraday chart for KeePer Technical Laboratory Co., Ltd. -1.02% -44.26%
11/04 Keeper Technical Laboratory Co., Ltd. Announces Opening of New Keeper LABO Nara Daianji Store in Nara City, Nara on April 24, 2024 CI
11/04 Keeper Technical Laboratory Co., Ltd. to Open New Keeper Labo Kobe Tamatsu Store in Nishi-Ku, Kobe City, Hyogo on April 21, 2024 CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,348 20,942 79,113 96,300 1,33,128 1,06,029 - -
Enterprise Value (EV) 1 18,032 20,043 78,259 94,118 1,29,715 1,00,916 98,922 96,242
P/E ratio 22.9 x 22.9 x 38.3 x 31.1 x 33.6 x 24 x 19.5 x 16.6 x
Yield 0.87% 1.01% 0.69% 0.88% 0.88% 1.29% 1.62% 1.83%
Capitalization / Revenue 2.33 x 2.41 x 6.7 x 6.71 x 7.81 x 5.02 x 4.23 x 3.79 x
EV / Revenue 2.17 x 2.3 x 6.63 x 6.56 x 7.61 x 4.78 x 3.95 x 3.44 x
EV / EBITDA - 12.4 x 23.7 x 20.4 x - 15.3 x 12.5 x 11.7 x
EV / FCF 18.3 x -80.8 x 33.2 x 50.3 x 59.7 x 34 x 26.8 x 19.2 x
FCF Yield 5.45% -1.24% 3.01% 1.99% 1.67% 2.94% 3.73% 5.2%
Price to Book 3.8 x 3.59 x 14.2 x 12 x 11.9 x 7.49 x 5.95 x 4.92 x
Nbr of stocks (in thousands) 28,204 28,281 27,280 27,280 27,280 27,292 - -
Reference price 2 686.0 740.5 2,900 3,530 4,880 3,885 3,885 3,885
Announcement Date 09/08/19 11/08/20 10/08/21 10/08/22 10/08/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,321 8,699 11,801 14,358 17,042 21,120 25,050 27,960
EBITDA 1 - 1,612 3,302 4,615 - 6,600 7,930 8,230
EBIT 1 1,286 1,366 3,021 4,326 5,475 6,375 7,880 9,175
Operating Margin 15.45% 15.7% 25.6% 30.13% 32.13% 30.18% 31.46% 32.81%
Earnings before Tax (EBT) 1 1,243 1,345 2,993 4,323 5,460 6,350 7,855 9,150
Net income 1 845 913 2,133 3,093 3,957 4,412 5,446 6,372
Net margin 10.16% 10.5% 18.07% 21.54% 23.22% 20.89% 21.74% 22.79%
EPS 2 29.98 32.30 75.65 113.4 145.1 161.7 199.6 233.4
Free Cash Flow 1 983 -248 2,354 1,872 2,172 2,966 3,686 5,002
FCF margin 11.81% -2.85% 19.94% 13.04% 12.74% 14.05% 14.71% 17.89%
FCF Conversion (EBITDA) - - 71.28% 40.56% - 44.95% 46.48% 60.78%
FCF Conversion (Net income) 116.33% - 110.35% 60.52% 54.89% 67.23% 67.68% 78.5%
Dividend per Share 2 6.000 7.500 20.00 31.00 43.00 50.00 63.00 71.00
Announcement Date 09/08/19 11/08/20 10/08/21 10/08/22 10/08/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 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 4,830 6,224 3,261 4,041 7,302 3,118 3,938 3,788 4,778 8,566 3,796 4,680 4,762 5,940 10,702 4,407 6,338
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 849 1,817 798 1,518 2,316 778 1,232 1,170 1,846 3,016 1,019 1,440 1,176 2,143 3,320 1,072 1,980
Operating Margin 17.58% 29.19% 24.47% 37.56% 31.72% 24.95% 31.28% 30.89% 38.64% 35.21% 26.84% 30.77% 24.7% 36.08% 31.02% 24.32% 31.24%
Earnings before Tax (EBT) 892 1,793 807 - 2,326 772 - 1,178 - 3,037 1,008 - 1,180 - 3,319 1,062 -
Net income 586 1,221 555 - 1,611 520 - 807 - 2,087 687 - 798 - 2,263 713 -
Net margin 12.13% 19.62% 17.02% - 22.06% 16.68% - 21.3% - 24.36% 18.1% - 16.76% - 21.15% 16.18% -
EPS 20.74 43.20 20.37 - 59.08 19.06 - 29.58 - 76.52 25.20 - 29.28 - 82.95 26.13 -
Dividend per Share - - - - - - - - - - - - - - - - -
Announcement Date 10/02/20 10/02/21 10/11/21 10/02/22 10/02/22 10/05/22 10/08/22 10/11/22 10/02/23 10/02/23 10/05/23 10/08/23 10/11/23 13/02/24 13/02/24 10/05/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,316 899 854 2,182 3,413 5,113 7,107 9,787
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 983 -248 2,354 1,872 2,172 2,967 3,686 5,003
ROE (net income / shareholders' equity) 17.9% 16.7% 37.4% 45.5% 41.2% 34.6% 33.1% 27.9%
ROA (Net income/ Total Assets) 17.6% 16.8% 34.1% 41.1% 40.6% 37.6% 37.8% 33.1%
Assets 1 4,803 5,450 6,261 7,525 9,743 11,735 14,407 19,252
Book Value Per Share 2 180.0 206.0 204.0 295.0 409.0 519.0 653.0 789.0
Cash Flow per Share 2 38.40 41.00 85.60 124.0 157.0 173.0 208.0 215.0
Capex 1 388 1,413 783 1,401 1,491 1,492 1,777 1,807
Capex / Sales 4.66% 16.24% 6.64% 9.76% 8.75% 7.06% 7.09% 6.46%
Announcement Date 09/08/19 11/08/20 10/08/21 10/08/22 10/08/23 - - -
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 KeePer Technical Laboratory Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D-
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Services

1st Jan change Capi.
KEEPER TECHNICAL LABORATORY CO., LTD. Stock KeePer Technical Laboratory Co., Ltd.
-44.26% 706M
SERVICE CORPORATION INTERNATIONAL Stock Service Corporation International
+1.40% 10.31B
FRONTDOOR, INC. Stock Frontdoor, Inc.
+2.87% 2.85B
PINELAWN CEMETERY Stock Pinelawn Cemetery
+6.46% 1.98B
VESTIS CORPORATION Stock Vestis Corporation
-45.29% 1.52B
DUSKIN CO., LTD. Stock Duskin Co., Ltd.
-2.15% 1.01B
CATARC AUTOMOTIVE PROVING GROUND CO.,LTD. Stock CATARC Automotive Proving Ground Co.,Ltd.
-11.67% 1.01B
SUNCAR TECHNOLOGY GROUP INC. Stock SunCar Technology Group Inc.
-8.48% 684M
M2I GLOBAL, INC. Stock M2i Global, Inc.
-33.33% 367M
AA PLC Stock AA plc
+3.71% 303M
Other Personal Services
  1. Stock Market
  2. Equities
  3. 6036 Stock
  4. Financials KeePer Technical Laboratory Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW