Stock 3222 UNITED SUPER MARKETS HOLDINGS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials United Super Markets Holdings Inc.

Equities

3222

JP3949450005

Food Retail & Distribution

Delayed Japan Exchange
Other stock markets
 09:39:58 02/07/2024 am IST 		5-day change 1st Jan Change
864 JPY -0.58% Intraday chart for United Super Markets Holdings Inc. -1.48% -15.04%
22/04 United Super Markets Holdings Enters Into Share Exchange with Inageya MT
19/04 United Super Markets Holdings to Share Exchange with Inageya Effective November MT

Valuation

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,09,666 1,36,468 1,36,006 1,43,732 1,28,242 1,11,559 - -
Enterprise Value (EV) 1 1,18,347 1,33,349 1,43,332 1,60,874 1,51,532 1,11,559 1,11,559 1,11,559
P/E ratio 67 x 15.4 x 25.3 x 108 x 127 x 74.3 x 50.8 x 42.8 x
Yield 1.87% 1.69% 1.51% 1.61% 1.6% 1.84% 1.84% 1.84%
Capitalization / Revenue 0.16 x 0.19 x 0.19 x 0.2 x 0.18 x 0.14 x 0.11 x 0.11 x
EV / Revenue 0.16 x 0.19 x 0.19 x 0.2 x 0.18 x 0.14 x 0.11 x 0.11 x
EV / EBITDA 52,54,699 x 43,61,113 x - 71,95,250 x 61,60,750 x - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.78 x 0.92 x 0.9 x 0.96 x 0.85 x - - -
Nbr of stocks (in thousands) 1,28,264 1,28,259 1,28,307 1,28,332 1,28,371 1,28,376 - -
Reference price 2 855.0 1,064 1,060 1,120 999.0 869.0 869.0 869.0
Announcement Date 09/04/20 08/04/21 07/04/22 11/04/23 09/04/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 6,91,660 7,33,850 7,16,407 7,08,690 7,06,657 7,87,800 10,10,000 10,40,000
EBITDA 20,870 31,292 - 19,976 20,816 - - -
EBIT 1 9,357 19,124 12,155 6,384 6,907 8,000 11,000 11,600
Operating Margin 1.35% 2.61% 1.7% 0.9% 0.98% 1.02% 1.09% 1.12%
Earnings before Tax (EBT) 1 4,052 14,904 9,719 3,622 3,654 4,500 7,000 8,100
Net income 1 1,636 8,845 5,374 1,336 1,008 1,500 2,200 2,600
Net margin 0.24% 1.21% 0.75% 0.19% 0.14% 0.19% 0.22% 0.25%
EPS 2 12.76 68.97 41.89 10.41 7.850 11.70 17.10 20.30
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 16.00 18.00 16.00 18.00 16.00 16.00 16.00 16.00
Announcement Date 09/04/20 08/04/21 07/04/22 11/04/23 09/04/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 S1 2025 Q3 2025 Q4 2026 Q1 2026 S1
Net sales 1 3,73,892 3,60,592 1,74,523 1,73,570 1,79,605 3,53,175 1,72,972 1,82,543 1,75,222 1,77,473 3,52,695 1,72,285 1,81,677 1,75,000 1,79,000 3,54,000 1,76,230 2,57,570 2,27,500 4,60,200
EBITDA - - - - - - - - - - - - - - - - - - - -
EBIT 1 11,300 5,262 1,908 756 1,467 2,223 20 4,141 1,166 713 1,879 778 4,250 1,118 990 2,108 906 4,985 1,894 3,634
Operating Margin 3.02% 1.46% 1.09% 0.44% 0.82% 0.63% 0.01% 2.27% 0.67% 0.4% 0.53% 0.45% 2.34% 0.64% 0.55% 0.6% 0.51% 1.94% 0.83% 0.79%
Earnings before Tax (EBT) 11,014 5,189 1,961 830 - 2,186 -25 - 1,133 - 1,641 138 - - - - - - - -
Net income 6,942 2,898 1,009 237 - 832 -380 - 402 - 384 -195 - - - - - - - -
Net margin 1.86% 0.8% 0.58% 0.14% - 0.24% -0.22% - 0.23% - 0.11% -0.11% - - - - - - - -
EPS 54.13 22.59 7.870 1.850 - 6.480 -2.950 - 3.140 - 3.000 -1.520 - - - - - - - -
Dividend per Share 8.000 8.000 - - - 10.00 - - - - 8.000 - - - - - - - - -
Announcement Date 06/10/20 05/10/21 11/01/22 05/07/22 04/10/22 04/10/22 11/01/23 11/04/23 11/07/23 10/10/23 10/10/23 10/01/24 09/04/24 - - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 8,681 - 7,326 17,142 23,290 - - -
Net Cash position - 3,119 - - - - - -
Leverage (Debt/EBITDA) 0.416 x - - 0.8581 x 1.119 x - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 1.2% 6.1% 3.6% 0.9% 0.7% 1% - -
ROA (Net income/ Total Assets) 3.7% - 4.41% 2.34% 2.46% - - -
Assets 1 44,179 - 1,21,885 57,180 41,041 - - -
Book Value Per Share 1,100 1,155 1,181 1,167 1,169 - - -
Cash Flow per Share 103.0 164.0 143.0 116.0 116.0 - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 09/04/20 08/04/21 07/04/22 11/04/23 09/04/24 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for United Super Markets Holdings Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
869 JPY
Average target price
900 JPY
Spread / Average Target
+3.57%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
UNITED SUPER MARKETS HOLDINGS INC. Stock United Super Markets Holdings Inc.
-15.04% 698M
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+16.18% 36.82B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-10.10% 34.56B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+5.60% 31.62B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
-4.59% 17.37B
COLES GROUP LIMITED Stock Coles Group Limited
+5.59% 15.16B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+37.29% 14.16B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-16.58% 12.29B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
DINO POLSKA S.A. Stock Dino Polska S.A.
-13.57% 9.9B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 3222 Stock
  4. Financials United Super Markets Holdings Inc.