SEVEN & I HOLDINGS CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,040 JPY | -0.51% |
|
+2.20% | +9.36% |
| 23/04 | Japan's 7-Eleven convenience chain targets aggressive global growth | RE |
| 18/04 | Seven & i Holdings Unit Completes Acquisition of Part of Sunoco LP's Business | MT |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 43,29,085 | 32,62,988 | 35,64,522 | 49,37,509 | 53,78,844 | 53,30,282 | - | - |
| Enterprise Value (EV) 1 | 41,19,708 | 28,88,214 | 31,36,579 | 64,15,587 | 76,40,151 | 58,51,321 | 68,44,783 | 64,63,985 |
| P/E ratio | 21.3 x | 15 x | 19.9 x | 23.4 x | 19.1 x | 26.3 x | 17.5 x | 15.4 x |
| Yield | 1.94% | 2.67% | 2.44% | 1.79% | 1.86% | 1.69% | 1.98% | 2.34% |
| Capitalization / Revenue | 0.64 x | 0.49 x | 0.62 x | 0.56 x | 0.46 x | 0.51 x | 0.47 x | 0.46 x |
| EV / Revenue | 0.61 x | 0.43 x | 0.54 x | 0.73 x | 0.65 x | 0.51 x | 0.6 x | 0.56 x |
| EV / EBITDA | 6.24 x | 4.28 x | 5 x | 8.54 x | 7.68 x | 5.55 x | 6.37 x | 5.85 x |
| EV / FCF | 298 x | 12.5 x | 21.5 x | -3.63 x | 14.8 x | 16.9 x | 17.9 x | 12.7 x |
| FCF Yield | 0.34% | 7.97% | 4.65% | -27.6% | 6.74% | 5.92% | 5.6% | 7.84% |
| Price to Book | 1.72 x | 1.25 x | 1.34 x | 1.66 x | 1.55 x | 1.57 x | 1.38 x | 1.33 x |
| Nbr of stocks (in thousands) | 26,53,709 | 26,48,529 | 26,48,889 | 26,49,352 | 26,49,677 | 26,13,524 | - | - |
| Reference price 2 | 1,631 | 1,232 | 1,346 | 1,864 | 2,030 | 2,040 | 2,040 | 2,040 |
| Announcement Date | 04/04/19 | 09/04/20 | 08/04/21 | 07/04/22 | 06/04/23 | 10/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 67,91,215 | 66,44,359 | 57,66,718 | 87,49,752 | 1,18,11,300 | 1,14,71,700 | 1,14,39,074 | 1,15,20,972 |
| EBITDA 1 | 6,59,808 | 6,74,315 | 6,26,873 | 7,51,491 | 9,95,300 | 10,54,900 | 10,75,301 | 11,05,068 |
| EBIT 1 | 4,11,596 | 4,24,266 | 3,66,329 | 3,87,653 | 5,06,500 | 5,34,200 | 5,49,740 | 5,81,437 |
| Operating Margin | 6.06% | 6.39% | 6.35% | 4.43% | 4.29% | 4.66% | 4.81% | 5.05% |
| Earnings before Tax (EBT) 1 | 3,17,411 | 3,46,469 | 2,58,776 | 3,11,854 | 4,02,761 | 2,77,007 | 4,49,133 | 5,03,271 |
| Net income 1 | 2,03,004 | 2,18,185 | 1,79,262 | 2,10,774 | 2,80,900 | 2,24,600 | 3,09,596 | 3,43,552 |
| Net margin | 2.99% | 3.28% | 3.11% | 2.41% | 2.38% | 1.96% | 2.71% | 2.98% |
| EPS 2 | 76.50 | 82.32 | 67.68 | 79.56 | 106.0 | 84.88 | 116.6 | 132.1 |
| Free Cash Flow 1 | 13,819 | 2,30,279 | 1,45,868 | -17,69,090 | 5,15,247 | 4,03,544 | 3,83,046 | 5,07,030 |
| FCF margin | 0.2% | 3.47% | 2.53% | -20.22% | 4.36% | 3.53% | 3.35% | 4.4% |
| FCF Conversion (EBITDA) | 2.09% | 34.15% | 23.27% | - | 51.77% | 39.86% | 35.62% | 45.88% |
| FCF Conversion (Net income) | 6.81% | 105.54% | 81.37% | - | 183.43% | 172.24% | 123.72% | 147.58% |
| Dividend per Share 2 | 31.67 | 32.83 | 32.83 | 33.33 | 37.67 | 37.67 | 40.39 | 47.68 |
| Announcement Date | 04/04/19 | 09/04/20 | 08/04/21 | 07/04/22 | 06/04/23 | 10/04/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2020 S1 | 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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 33,13,224 | 27,88,408 | - | 20,91,078 | 36,46,449 | 25,03,023 | 26,00,280 | 51,03,303 | 24,47,300 | 32,04,188 | 56,51,505 | 31,72,276 | 29,87,520 | 61,59,700 | 26,50,666 | 28,96,300 | 55,47,000 | 30,33,100 | 28,91,634 | 59,24,700 | 27,04,333 | 29,82,333 | - | 29,47,333 | 28,25,461 | - | - | - |
| EBITDA | - | - | - | 1,95,625 | - | 2,17,246 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,05,127 | 1,79,738 | - | 1,08,658 | 1,86,170 | 1,16,757 | 84,726 | 2,01,483 | 1,02,300 | 1,32,400 | 2,34,767 | 1,60,106 | 1,11,627 | 2,71,700 | 81,992 | 1,59,100 | 2,41,100 | 1,68,900 | 1,24,208 | 2,93,100 | 96,818 | 1,46,358 | 2,49,003 | 1,77,805 | 1,30,220 | - | - | - |
| Operating Margin | 6.19% | 6.45% | - | 5.2% | 5.11% | 4.66% | 3.26% | 3.95% | 4.18% | 4.13% | 4.15% | 5.05% | 3.74% | 4.41% | 3.09% | 5.49% | 4.35% | 5.57% | 4.3% | 4.95% | 3.58% | 4.91% | - | 6.03% | 4.61% | - | - | - |
| Earnings before Tax (EBT) 1 | 1,75,663 | 1,17,496 | - | - | 1,59,828 | 99,626 | - | - | 94,203 | 1,04,244 | 1,98,447 | 1,39,341 | 64,973 | 2,04,314 | 64,583 | - | 75,795 | 1,46,110 | 55,102 | 2,01,212 | - | - | - | - | - | - | - | - |
| Net income 1 | 1,10,647 | 72,519 | - | 63,482 | 1,06,500 | 68,377 | 35,897 | - | 65,000 | 71,050 | 1,36,089 | 98,619 | 46,192 | 1,44,800 | 42,180 | 38,000 | 80,200 | 1,01,900 | 42,520 | 1,44,400 | 46,550 | 70,700 | - | 1,12,900 | 64,350 | - | - | - |
| Net margin | 3.34% | 2.6% | - | 3.04% | 2.92% | 2.73% | 1.38% | - | 2.66% | 2.22% | 2.41% | 3.11% | 1.55% | 2.35% | 1.59% | 1.31% | 1.45% | 3.36% | 1.47% | 2.44% | 1.72% | 2.37% | - | 3.83% | 2.28% | - | - | - |
| EPS 2 | 41.71 | 27.38 | - | 23.96 | 40.20 | 25.81 | 13.55 | - | 24.55 | 26.81 | 51.36 | 37.22 | 17.46 | - | 15.92 | 14.36 | 30.28 | 38.47 | 16.15 | - | 22.18 | 24.48 | - | 42.07 | 23.33 | - | - | - |
| Dividend per Share 2 | 15.83 | 15.83 | 17.00 | 16.00 | 16.00 | - | 17.33 | 17.33 | - | 16.50 | 16.50 | - | 21.17 | - | - | - | 18.83 | - | 18.83 | 18.83 | - | - | 20.00 | - | - | 20.00 | 22.00 | 22.00 |
| Announcement Date | 10/10/19 | 08/10/20 | 08/04/21 | 07/10/21 | 07/10/21 | 13/01/22 | 07/04/22 | 07/04/22 | 07/07/22 | 06/10/22 | 06/10/22 | 12/01/23 | 06/04/23 | 06/04/23 | 13/07/23 | 12/10/23 | 12/10/23 | 11/01/24 | 10/04/24 | 10/04/24 | - | - | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 14,78,078 | 22,61,307 | 14,91,057 | 15,14,501 | 11,33,703 |
| Net Cash position 1 | 2,09,377 | 3,74,774 | 4,27,943 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.967 x | 2.272 x | 1.473 x | 1.408 x | 1.026 x |
| Free Cash Flow 1 | 13,819 | 2,30,279 | 1,45,868 | -17,69,090 | 5,15,247 | 4,03,544 | 3,83,046 | 5,07,030 |
| ROE (net income / shareholders' equity) | 8.2% | 8.5% | 6.8% | 7.5% | 8.7% | 6.2% | 8% | 8.94% |
| ROA (Net income/ Total Assets) | 3.6% | 7.09% | 2.77% | 4.57% | 4.93% | 4.8% | 3.86% | 4.14% |
| Assets 1 | 56,45,116 | 30,78,548 | 64,71,786 | 46,10,276 | 56,93,184 | 46,82,376 | 80,15,275 | 82,95,772 |
| Book Value Per Share 2 | 950.0 | 982.0 | 1,008 | 1,125 | 1,311 | 1,417 | 1,479 | 1,532 |
| Cash Flow per Share 2 | 160.0 | 168.0 | 157.0 | 190.0 | 248.0 | 236.0 | 346.0 | 360.0 |
| Capex 1 | 5,15,074 | 3,46,391 | 3,63,897 | 4,25,621 | 4,16,366 | 4,57,100 | 5,49,745 | 4,61,879 |
| Capex / Sales | 7.58% | 5.21% | 6.31% | 4.86% | 3.53% | 3.98% | 4.81% | 4.01% |
| Announcement Date | 04/04/19 | 09/04/20 | 08/04/21 | 07/04/22 | 06/04/23 | 10/04/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
A
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
2,040
JPY
Average target price
2,398
JPY
Spread / Average Target
+17.58%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +9.36% | 33.86B | |
| -7.21% | 38.45B | |
| +11.52% | 35.53B | |
| +9.52% | 20.2B | |
| +1.92% | 14.29B | |
| -17.40% | 12.77B | |
| +16.48% | 11.85B | |
| -.--% | 11.82B | |
| -3.89% | 11.75B | |
| -16.41% | 9.33B |
- Stock Market
- Equities
- 3382 Stock
- Financials Seven & i Holdings Co., Ltd.
