Stock 4678 SHUEI YOBIKO CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials SHUEI YOBIKO Co., Ltd.

Equities

4678

JP3359850009

Miscellaneous Educational Service Providers

Market Closed - Japan Exchange
Other stock markets
 11:30:00 17/05/2024 am IST 		5-day change 1st Jan Change
308 JPY +0.65% Intraday chart for SHUEI YOBIKO Co., Ltd. +1.99% +1.99%
2023 SHUEI YOBIKO Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2012 Shuei Yobiko Co. Ltd. acquired an unknown minority stake in Higashinihongakuin Co., Ltd. CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 3,221 3,261 2,684 2,845 2,865 2,852
Enterprise Value (EV) 1 5,737 6,228 3,990 3,826 2,840 2,093
P/E ratio 78.6 x -8.23 x 5.01 x 19.1 x 69.9 x 16.9 x
Yield 2.5% - - 1.89% 1.41% 2.35%
Capitalization / Revenue 0.29 x 0.29 x 0.23 x 0.26 x 0.26 x 0.27 x
EV / Revenue 0.52 x 0.56 x 0.35 x 0.35 x 0.26 x 0.2 x
EV / EBITDA 13.3 x 16.4 x 4.16 x 5.42 x 3.82 x 3.04 x
EV / FCF 10.7 x -27.4 x 6.5 x 14.4 x 3.29 x 3.97 x
FCF Yield 9.37% -3.65% 15.4% 6.96% 30.4% 25.2%
Price to Book 0.7 x 0.81 x 0.6 x 0.61 x 0.62 x 0.6 x
Nbr of stocks (in thousands) 6,710 6,710 6,710 6,710 6,710 6,710
Reference price 2 480.0 486.0 400.0 424.0 427.0 425.0
Announcement Date 28/06/18 27/06/19 26/06/20 25/06/21 24/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 11,010 11,168 11,479 10,816 10,906 10,724
EBITDA 1 432 379 960 706 743 688
EBIT 1 120 6 581 379 440 404
Operating Margin 1.09% 0.05% 5.06% 3.5% 4.03% 3.77%
Earnings before Tax (EBT) 1 97 -342 623 208 168 251
Net income 1 41 -396 536 149 41 169
Net margin 0.37% -3.55% 4.67% 1.38% 0.38% 1.58%
EPS 2 6.111 -59.02 79.89 22.21 6.111 25.19
Free Cash Flow 1 537.4 -227.1 613.5 266.1 862.1 527.5
FCF margin 4.88% -2.03% 5.34% 2.46% 7.91% 4.92%
FCF Conversion (EBITDA) 124.39% - 63.91% 37.69% 116.03% 76.67%
FCF Conversion (Net income) 1,310.67% - 114.46% 178.61% 2,102.74% 312.13%
Dividend per Share 2 12.00 - - 8.000 6.000 10.00
Announcement Date 28/06/18 27/06/19 26/06/20 25/06/21 24/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 5,120 4,831 4,945 3,017 2,074 4,896 2,958 2,007 4,713 2,816
EBITDA - - - - - - - - - -
EBIT 1 -433 -336 -281 445 -451 -230 387 -463 -310 253
Operating Margin -8.46% -6.96% -5.68% 14.75% -21.75% -4.7% 13.08% -23.07% -6.58% 8.98%
Earnings before Tax (EBT) 1 -724 -350 -530 438 -448 -264 357 -462 -803 278
Net income 1 -753 -376 -559 423 -460 -290 341 -474 -827 266
Net margin -14.71% -7.78% -11.3% 14.02% -22.18% -5.92% 11.53% -23.62% -17.55% 9.45%
EPS 2 -112.2 -56.16 -83.39 63.04 -68.68 -43.27 50.91 -70.73 -123.3 39.57
Dividend per Share - - - - - - - - - -
Announcement Date 07/11/19 11/11/20 11/11/21 03/02/22 04/08/22 09/11/22 08/02/23 10/08/23 09/11/23 08/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 2,516 2,967 1,306 981 - -
Net Cash position 1 - - - - 25 759
Leverage (Debt/EBITDA) 5.824 x 7.828 x 1.36 x 1.39 x - -
Free Cash Flow 1 537 -227 614 266 862 528
ROE (net income / shareholders' equity) 0.89% -9.22% 12.6% 3.27% 0.89% 3.62%
ROA (Net income/ Total Assets) 0.55% 0.03% 3.14% 2.12% 2.53% 2.42%
Assets 1 7,498 -13,42,373 17,076 7,023 1,624 6,984
Book Value Per Share 2 682.0 599.0 665.0 692.0 688.0 703.0
Cash Flow per Share 2 232.0 96.00 180.0 231.0 277.0 292.0
Capex 1 67 176 132 16 115 58
Capex / Sales 0.61% 1.58% 1.15% 0.15% 1.05% 0.54%
Announcement Date 28/06/18 27/06/19 26/06/20 25/06/21 24/06/22 28/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Miscellaneous Educational Service Providers

1st Jan change Capi.
SHUEI YOBIKO CO., LTD. Stock SHUEI YOBIKO Co., Ltd.
+1.99% 13.22M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. Stock New Oriental Education & Technology Group Inc.
+12.13% 13.86B
TAL EDUCATION GROUP Stock TAL Education Group
+2.38% 8.33B
GRAND CANYON EDUCATION, INC. Stock Grand Canyon Education, Inc.
+9.72% 4.25B
STRIDE, INC. Stock Stride, Inc.
+18.26% 3B
STRATEGIC EDUCATION, INC. Stock Strategic Education, Inc.
+28.93% 2.92B
LAUREATE EDUCATION, INC. Stock Laureate Education, Inc.
+19.18% 2.51B
ADTALEM GLOBAL EDUCATION INC. Stock Adtalem Global Education Inc.
+10.72% 2.48B
GAOTU TECHEDU INC. Stock Gaotu Techedu Inc.
+130.66% 2.06B
BENESSE HOLDINGS, INC. Stock Benesse Holdings, Inc.
-0.58% 1.61B
Miscellaneous Educational Service Providers
  1. Stock Market
  2. Equities
  3. 4678 Stock
  4. Financials SHUEI YOBIKO Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW