SENKO GROUP HOLDINGS CO., LTD. Financials SENKO Group Holdings Co., Ltd. BOERSE MUENCHEN
Equities
7WE
JP3423800006
Air Freight & Logistics
|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.65 EUR | 0.00% |
|
0.00% | -6.34% |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,39,539 | 1,27,346 | 1,55,301 | 1,30,146 | 1,41,011 | 1,68,100 | - | - |
| Enterprise Value (EV) 1 | 2,41,461 | 2,28,634 | 2,88,087 | 2,90,841 | 3,41,231 | 3,93,832 | 4,08,564 | 4,02,176 |
| P/E ratio | 12 x | 10.5 x | 11.2 x | 8.63 x | 9.18 x | 10.8 x | 9.32 x | 8.32 x |
| Yield | 2.83% | 3.1% | 2.67% | 3.79% | 3.6% | 3.31% | 3.77% | 4.3% |
| Capitalization / Revenue | 0.26 x | 0.22 x | 0.27 x | 0.21 x | 0.2 x | 0.22 x | 0.2 x | 0.19 x |
| EV / Revenue | 0.46 x | 0.4 x | 0.5 x | 0.47 x | 0.49 x | 0.51 x | 0.48 x | 0.45 x |
| EV / EBITDA | 7.11 x | 6.31 x | 7.4 x | 6.52 x | 7.11 x | 6.99 x | 6.24 x | 5.85 x |
| EV / FCF | 21.5 x | 57.4 x | -19.9 x | -20.4 x | -73.8 x | -109 x | -70.8 x | -392 x |
| FCF Yield | 4.66% | 1.74% | -5.02% | -4.9% | -1.36% | -0.92% | -1.41% | -0.25% |
| Price to Book | 1.17 x | 1.02 x | 1.15 x | 0.91 x | 0.88 x | 0.96 x | 0.89 x | 0.82 x |
| Nbr of stocks (in thousands) | 1,51,837 | 1,51,964 | 1,48,188 | 1,44,929 | 1,49,218 | 1,49,422 | - | - |
| Reference price 2 | 919.0 | 838.0 | 1,048 | 898.0 | 945.0 | 1,125 | 1,125 | 1,125 |
| Announcement Date | 10/05/19 | 13/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 13/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,29,609 | 5,70,030 | 5,72,405 | 6,23,139 | 6,96,288 | 7,78,370 | 8,51,600 | 8,86,543 |
| EBITDA 1 | 33,965 | 36,221 | 38,939 | 44,588 | 47,964 | 56,346 | 65,431 | 68,781 |
| EBIT 1 | 19,631 | 20,656 | 21,520 | 24,771 | 25,535 | 29,906 | 33,573 | 36,797 |
| Operating Margin | 3.71% | 3.62% | 3.76% | 3.98% | 3.67% | 3.84% | 3.94% | 4.15% |
| Earnings before Tax (EBT) 1 | 18,901 | 19,648 | 22,602 | 24,778 | 25,736 | 28,796 | 32,400 | 35,594 |
| Net income 1 | 11,681 | 12,081 | 14,240 | 15,233 | 15,341 | 15,944 | 18,527 | 20,583 |
| Net margin | 2.21% | 2.12% | 2.49% | 2.44% | 2.2% | 2.05% | 2.18% | 2.32% |
| EPS 2 | 76.90 | 79.51 | 93.81 | 104.1 | 102.9 | 106.2 | 120.7 | 135.3 |
| Free Cash Flow 1 | 11,252 | 3,986 | -14,451 | -14,256 | -4,625 | -3,614 | -5,774 | -1,025 |
| FCF margin | 2.12% | 0.7% | -2.52% | -2.29% | -0.66% | -0.46% | -0.68% | -0.12% |
| FCF Conversion (EBITDA) | 33.13% | 11% | - | - | - | - | - | - |
| FCF Conversion (Net income) | 96.33% | 32.99% | - | - | - | - | - | - |
| Dividend per Share 2 | 26.00 | 26.00 | 28.00 | 34.00 | 34.00 | 38.00 | 42.40 | 48.43 |
| Announcement Date | 10/05/19 | 13/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 13/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,82,070 | 2,87,960 | 2,73,449 | 2,98,956 | 1,52,660 | 3,00,762 | 1,64,687 | 1,57,690 | 1,65,345 | 1,69,459 | 3,34,804 | 1,80,494 | 1,80,990 | 1,88,340 | 1,91,338 | 3,79,678 | 2,03,108 | 1,95,584 | 3,98,692 | 2,03,050 | 2,10,050 | 2,24,250 | 2,13,650 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 10,343 | 10,313 | 9,641 | 11,879 | 5,610 | 11,705 | 8,651 | 4,415 | 6,973 | 6,073 | 13,046 | 8,740 | 3,749 | 7,659 | 7,112 | 14,771 | 10,611 | 4,524 | 15,135 | 7,960 | 7,780 | 12,320 | 5,990 |
| Operating Margin | 3.67% | 3.58% | 3.53% | 3.97% | 3.67% | 3.89% | 5.25% | 2.8% | 4.22% | 3.58% | 3.9% | 4.84% | 2.07% | 4.07% | 3.72% | 3.89% | 5.22% | 2.31% | 3.8% | 3.92% | 3.7% | 5.49% | 2.8% |
| Earnings before Tax (EBT) 1 | 10,181 | - | 9,457 | - | 5,485 | 11,685 | 9,098 | 3,995 | 7,438 | - | 13,418 | 10,537 | 1,781 | 8,222 | - | 15,036 | 10,438 | 3,322 | - | - | - | - | - |
| Net income 1 | 6,431 | 5,650 | 5,726 | - | 3,347 | 6,955 | 5,701 | 2,577 | 4,363 | 3,620 | 7,983 | 6,964 | 394 | 4,571 | 4,286 | 8,857 | 6,295 | 792 | - | 4,700 | 4,700 | 7,400 | 1,000 |
| Net margin | 2.28% | 1.96% | 2.09% | - | 2.19% | 2.31% | 3.46% | 1.63% | 2.64% | 2.14% | 2.38% | 3.86% | 0.22% | 2.43% | 2.24% | 2.33% | 3.1% | 0.4% | - | 2.31% | 2.24% | 3.3% | 0.47% |
| EPS | 42.34 | - | 37.67 | - | 22.86 | 47.20 | 39.16 | 17.73 | 29.29 | 24.28 | 53.57 | 46.71 | 2.620 | 30.62 | 28.58 | 59.20 | 41.89 | - | - | - | - | - | - |
| Dividend per Share | 13.00 | - | 13.00 | - | - | 17.00 | - | - | - | - | 17.00 | - | - | - | - | 19.00 | - | - | - | - | - | - | - |
| Announcement Date | 08/11/19 | 13/05/20 | 06/11/20 | 14/05/21 | 12/11/21 | 12/11/21 | 09/02/22 | 13/05/22 | 12/08/22 | 14/11/22 | 14/11/22 | 10/02/23 | 12/05/23 | 10/08/23 | 13/11/23 | 13/11/23 | 09/02/24 | 13/05/24 | 13/05/24 | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,01,922 | 1,01,288 | 1,32,786 | 1,60,695 | 2,00,220 | 2,20,924 | 2,40,464 | 2,34,076 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.001 x | 2.796 x | 3.41 x | 3.604 x | 4.174 x | 3.921 x | 3.675 x | 3.403 x |
| Free Cash Flow 1 | 11,252 | 3,986 | -14,451 | -14,256 | -4,625 | -3,614 | -5,774 | -1,025 |
| ROE (net income / shareholders' equity) | 10.1% | 9.9% | 11% | 10.8% | 10% | 9.4% | 10% | 10.3% |
| ROA (Net income/ Total Assets) | 5.89% | 5.95% | 5.61% | 5.7% | 4.92% | 4.82% | 3.35% | 3.53% |
| Assets 1 | 1,98,320 | 2,02,903 | 2,53,860 | 2,67,202 | 3,11,600 | 3,31,124 | 5,52,466 | 5,82,468 |
| Book Value Per Share 2 | 785.0 | 824.0 | 909.0 | 986.0 | 1,076 | 1,197 | 1,268 | 1,368 |
| Cash Flow per Share 2 | 171.0 | 182.0 | 212.0 | 240.0 | 253.0 | 282.0 | 259.0 | 301.0 |
| Capex 1 | 45,199 | 27,112 | 40,174 | 40,792 | 55,040 | 54,828 | 50,267 | 44,460 |
| Capex / Sales | 8.53% | 4.76% | 7.02% | 6.55% | 7.9% | 7.04% | 5.9% | 5.01% |
| Announcement Date | 10/05/19 | 13/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 13/05/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
1,125
JPY
Average target price
1,347
JPY
Spread / Average Target
+19.75%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.32% | 34.33B | |
| -9.49% | 32.55B | |
| -1.52% | 6.34B | |
| +19.84% | 6.16B | |
| +7.69% | 4.07B | |
| -7.54% | 4.04B | |
| 0.00% | 3.18B | |
| +52.89% | 2.31B | |
| +1.96% | 2.25B |
- Stock Market
- Equities
- 9069 Stock
- 7WE Stock
- Financials SENKO Group Holdings Co., Ltd.
