Financials Pola Orbis Holdings Inc.

Equities

4927

JP3855900001

Personal Products

Market Closed - Japan Exchange Other stock markets 11:30:00 28/06/2024 am IST			5-day change	1st Jan Change
1,308 ^JPY	-2.46%		-2.10%	-17.46%

27/06	Arsaga Partners, Inc. announced that it has received ¥380 million in funding from a group of investors	CI
23/05	NEXT NEW WORLD announced that it has received ¥150 million in funding from Nishikawa Communications Co.,Ltd., Pola Orbis Holdings Inc., 15th Rock Ventures LLP	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,78,267	4,63,236	4,24,095	4,11,491	3,50,441	2,89,285	-	-
Enterprise Value (EV) ¹	4,90,192	3,80,576	3,33,801	3,32,057	2,86,991	2,34,036	2,36,523	2,37,753
P/E ratio	29.4 x	100 x	36.1 x	35.9 x	36.3 x	25.9 x	22.2 x	20.3 x
Yield	4.44%	2.39%	2.66%	2.8%	3.28%	4%	4.03%	4.05%
Capitalization / Revenue	2.63 x	2.63 x	2.37 x	2.47 x	2.02 x	1.64 x	1.58 x	1.53 x
EV / Revenue	2.23 x	2.16 x	1.87 x	2 x	1.66 x	1.33 x	1.29 x	1.26 x
EV / EBITDA	12.7 x	18.1 x	13.7 x	15.5 x	11.2 x	9.33 x	8.23 x	7.78 x
EV / FCF	44.4 x	25.5 x	15.4 x	110 x	-93.9 x	37.2 x	24.5 x	21.6 x
FCF Yield	2.25%	3.92%	6.49%	0.91%	-1.06%	2.69%	4.08%	4.63%
Price to Book	3.03 x	2.73 x	2.45 x	2.41 x	2.09 x	1.74 x	1.73 x	1.71 x
Nbr of stocks (in thousands)	2,21,219	2,21,221	2,21,229	2,21,232	2,21,238	2,21,251	-	-
Reference price ²	2,614	2,094	1,917	1,860	1,584	1,308	1,308	1,308
Announcement Date	14/02/20	12/02/21	14/02/22	14/02/23	14/02/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,19,920	1,76,311	1,78,642	1,66,307	1,73,304	1,76,050	1,82,668	1,89,305
EBITDA ¹	38,514	21,007	24,281	21,441	25,605	25,073	28,722	30,563
EBIT ¹	31,137	13,752	16,888	12,581	16,080	16,524	19,511	21,316
Operating Margin	14.16%	7.8%	9.45%	7.56%	9.28%	9.39%	10.68%	11.26%
Earnings before Tax (EBT) ¹	29,813	9,169	17,612	12,311	15,360	16,691	19,462	21,318
Net income ¹	19,694	4,632	11,734	11,446	9,665	11,167	13,048	14,268
Net margin	8.96%	2.63%	6.57%	6.88%	5.58%	6.34%	7.14%	7.54%
EPS ²	89.04	20.94	53.04	51.74	43.69	50.49	58.95	64.47
Free Cash Flow ¹	11,036	14,930	21,656	3,016	-3,055	6,299	9,638	10,998
FCF margin	5.02%	8.47%	12.12%	1.81%	-1.76%	3.58%	5.28%	5.81%
FCF Conversion (EBITDA)	28.65%	71.07%	89.19%	14.07%	-	25.12%	33.56%	35.98%
FCF Conversion (Net income)	56.04%	322.32%	184.56%	26.35%	-	56.4%	73.87%	77.08%
Dividend per Share ²	116.0	50.00	51.00	52.00	52.00	52.33	52.67	53.00
Announcement Date	14/02/20	12/02/21	14/02/22	14/02/23	14/02/24	-	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q4	2021 S2	2022 Q1	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	2024 S2
Net sales ¹	1,09,673	83,802	92,509	89,055	47,478	89,587	37,662	41,086	78,748	40,906	46,653	87,559	42,136	43,700	85,836	40,903	46,565	87,468	40,886	44,124	85,400	42,867	47,318	90,100
EBITDA	-	-	-	-	-	-	-	4,854	-	4,599	-	-	6,354	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	14,901	5,881	7,871	9,095	4,647	7,793	1,912	3,005	4,917	2,751	4,913	7,664	4,549	4,417	8,966	2,947	4,167	7,114	3,357	4,150	8,100	3,975	5,175	9,000
Operating Margin	13.59%	7.02%	8.51%	10.21%	9.79%	8.7%	5.08%	7.31%	6.24%	6.73%	10.53%	8.75%	10.8%	10.11%	10.45%	7.2%	8.95%	8.13%	8.21%	9.41%	9.48%	9.27%	10.94%	9.99%
Earnings before Tax (EBT) ¹	-	2,509	-	10,365	-	-	3,908	4,346	8,254	3,087	970	-	4,211	6,509	10,720	3,097	4,640	-	4,562	3,952	-	3,330	3,169	-
Net income ¹	9,756	916	3,716	7,086	3,073	4,648	7,180	3,724	10,904	2,131	-1,589	-	2,743	4,661	7,404	1,880	2,261	-	3,126	2,690	-	2,273	1,676	-
Net margin	8.9%	1.09%	4.02%	7.96%	6.47%	5.19%	19.06%	9.06%	13.85%	5.21%	-3.41%	-	6.51%	10.67%	8.63%	4.6%	4.86%	-	7.65%	6.1%	-	5.3%	3.54%	-
EPS ²	44.11	4.140	16.80	32.00	13.89	21.04	32.46	16.83	49.29	9.630	-7.180	-	12.40	21.07	33.47	8.500	-	-	14.13	13.92	-	12.97	10.50	-
Dividend per Share	-	35.00	-	20.00	31.00	-	-	21.00	21.00	-	31.00	-	-	21.00	21.00	-	-	-	-	-	-	-	-	-
Announcement Date	14/02/20	30/07/20	12/02/21	30/07/21	14/02/22	14/02/22	28/04/22	29/07/22	29/07/22	31/10/22	14/02/23	14/02/23	28/04/23	31/07/23	31/07/23	30/10/23	14/02/24	14/02/24	09/05/24	-	-	-	-	-

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	88,075	82,660	90,294	79,434	63,450	55,249	52,762	51,532
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	11,036	14,930	21,656	3,016	-3,055	6,299	9,638	10,998
ROE (net income / shareholders' equity)	10.4%	2.6%	6.9%	6.7%	5.7%	6.67%	7.78%	8.44%
ROA (Net income/ Total Assets)	13%	5.84%	9.21%	7.21%	9.07%	5.99%	6.46%	7%
Assets ¹	1,51,692	79,354	1,27,368	1,58,707	1,06,531	1,86,444	2,01,938	2,03,735
Book Value Per Share ²	862.0	766.0	781.0	773.0	758.0	750.0	754.0	764.0
Cash Flow per Share ²	122.0	53.70	85.20	90.10	78.50	105.0	113.0	120.0
Capex ¹	10,091	8,464	8,945	12,532	17,478	13,246	11,417	11,417
Capex / Sales	4.59%	4.8%	5.01%	7.54%	10.09%	7.52%	6.25%	6.03%
Announcement Date	14/02/20	12/02/21	14/02/22	14/02/23	14/02/24	-	-	-

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 Pola Orbis Holdings Inc.

Trading Rating

Investor Rating

ESG Refinitiv

A-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

UNDERPERFORM

Number of Analysts

Last Close Price

1,308 JPY

Average target price

1,351 JPY

Spread / Average Target

+3.34%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

	1st Jan change	Capi.
POLA ORBIS HOLDINGS INC.	-17.46%	1.8B
PROCTER & GAMBLE COMPANY	+12.54%	389B
UNILEVER PLC	+14.34%	137B
COLGATE-PALMOLIVE COMPANY	+21.74%	79.62B
HINDUSTAN UNILEVER LIMITED	-7.06%	69.77B
ESTEE LAUDER	-27.25%	38.15B
KENVUE INC.	-15.56%	34.81B
BEIERSDORF	+0.63%	32.75B
ESSITY AB	+8.56%	17.97B
GODREJ CONSUMER PRODUCTS LIMITED	+21.63%	16.88B

Other Personal Products